Translated Review

Exhibit 1: Beneficiaries of agentic AI take-up

Original title: Exhibit 1: Beneficiaries of agentic AI take-up

Exhibit 1: Beneficiaries of agentic AI take-up

The agentic AI shift isn't only about more raw performance; it's about more coordination, with the CPU increasingly determining how well AI systems run. The next phase of AI infrastructure is smarter allocation across the whole stack, where CPU, foundry, memory, substrates and equipment become the bottleneck.

■ Agentic AI widens the trade beyond GPUs, with CPUs becoming the control plane for multi-step workflows and system orchestration.

■ We estimate $32.5-60bn incremental CPU TAM by 2030 within a total server CPU TAM of $100bn+, driven by agentic workloads.

April 19, 2026 08:01 PM GMT Technology

The agentic AI shift isn't only about more raw performance; it's about more coordination, with the CPU increasingly determining how well AI systems run. The next phase of AI infrastructure is smarter allocation across the whole stack, where CPU, foundry, memory, substrates and equipment become the bottleneck.

■ Agentic AI widens the trade beyond GPUs, with CPUs becoming the control plane for multi-step workflows and system orchestration.

■ We estimate $32.5-60bn incremental CPU TAM by 2030 within a total server CPU TAM of $100bn+, driven by agentic workloads.

■ Memory becomes a key monetization leg, with agentic AI driving 26-77% of incremental DRAM demand by 2030.

Supply-constrained enablers (foundry, ABF, BMC, interconnect) should capture outsized economics as system complexity rises.

The beneficiaries are full-stack and global, spanning CPU, memory, substrates, infrastructure ICs and equipment.

Agentic AI marks a structural shift from compute to orchestration: While GPU demand remains strong, each model call now requires more coordination, memory and system-level compute, widening the AI spend pool beyond accelerators to CPUs and the broader infrastructure stack. As AI transitions from generation to autonomous action, the computing bottleneck is shifting towards CPU and memory, driving a step-change in general-purpose compute intensity.

Quantifying the incremental CPU TAM: We introduce a new framework to size the opportunity across compute and memory. CPU-side orchestration can account for 50-90% of total workload latency, materially increasing CPU intensity at the system level. We estimate $32.5-60bn of incremental CPU TAM by 2030, within a total server CPU TAM of $100bn+, and 15-45EB of incremental DRAM demand.

Architecture shift drives system-level content growth: Agentic workloads require CPU-centric or hybrid architectures to manage multi-step reasoning, tool execution and memory orchestration. The CPU-to-GPU ratio rises at the cluster level, and memory evolves from a passive storage layer into an active system component, supporting persistent context and continuous learning. As a result, content increases structurally across CPUs, DRAM and the broader infrastructure stack, including foundry, ABF substrates and interconnect layers.

Exposure to the theme: The opportunity extends beyond individual chips to the full AI system. The beneficiaries of this shift are global and full-stack – see Exhibit 1.

WHAT'S CHANGED
SK hynix (000660.KS)FromTo
Price TargetW1,300,000W1,700,000
Samsung Electronics (005930.KS)FromTo
Price TargetW251,000W362,000
Samsung Electronics (005935.KS)FromTo
Price TargetW213,350W289,600
Samsung Electro-Mechanics (009150.KS)FromTo
Price TargetW500,000W710,000

Exhibit 1: Beneficiaries of agentic AI take-up

Global Exposure Across the Stack ? Names by exposure
CPUDRAMNANDHDDFOUNDRY
- NVDA - Intel- Samsung- Kioxia- Seagate- TSMC
- AMD - Arm- Hynix- SanDisk- WDC- Egis
- Micron- TDK
PCB/Substrate/CCL & MaterialsBMC, CPU & Memory interface
- SEMCO - Unimicron - NYPCB - Ibiden- Aspeed - Renesas - Montage - WPG
- Nittobo - MEC- AP Memory
MLCC & CPU socketODMSPE
- Murata - TDK - Yageo- Wiwynn- ASML - ASMi - AMAT - Besi - KLAC
- FIT Hon Teng - Lotes- Hon Hai- Tokyo Electron - Ulvac - Wonik

Morgan Stanley does and seeks to do business with companies covered in Morgan Stanley Research. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of Morgan Stanley Research. Investors should consider Morgan Stanley Research as only a single factor in making their investment decision.

Table of Contents Our Thesis in 6 Charts 5 The Shift to Agentic AI in Numbers 6 Executive Summary 7 Changing Tides – From Generative AI to Agentic AI 8 Global Perspective 16 Growing the CPU Opportunity 23 Agentic AI Memory Opportunity 29 ABF Substrate – Still Early Innings 33 More CPU Sockets Will Be Needed 38 Passive Components TAM Will Also Grow 39 Greater China Semiconductor: Foundry, Design Service and IC Design – 40 Seizing the CPU (Agentic AI) Opportunity 40 Earnings Revisions and Price Target Changes 50 Appendix – CPU vs. GPU, Inference vs. Agent 62

MORGAN STANLEY & CO. INTERNATIONAL PLO+

MORGAN STANLEY & CO. INTERNATIONAL PLO+

MORGAN STANLEY MUFG SECURITIES CO., LTD.

MORGAN STANLEY MUFG SECURITIES CO., LTD.

MORGAN STANLEY & CO. INTERNATIONAL PLO+

MORGAN STANLEY & CO. INTERNATIONAL PLO+

MORGAN STANLEY & CO. INTERNATIONAL PLC, SEOUL BRANCH

MORGAN STANLEY MUFG SECURITIES CO., LTD.+

MORGAN STANLEY & CO. INTERNATIONAL PLO+

MORGAN STANLEY MUFG SECURITIES CO., LTD.

MORGAN STANLEY MUFG SECURITIES CO., LTD.

Our Thesis in 6 Charts

Exhibit 2: AI transitions from 'generation' to 'autonomous' action in agentic AI

Exhibit 3: Cluster-level CPU:GPU intensity rises as AI moves from reasoning to action

Exhibit 4: Agentic AI could add $32.5-60bn CPU opportunity...

Source: Morgan Stanley Research estimates

Exhibit 6: Agentic AI shifts the latency bottleneck from GPUs to CPUs as workflows become more action-heavy

Source: Morgan Stanley Research, Georgia Tech and Intel paper. Note: Per-workload splits are our own directional estimates, not measured benchmarks.

Exhibit 5: ...and 15-45EB of DRAM demand by 2030

Source: Morgan Stanley Research estimates

Exhibit 7: We estimate agentic AI could drive 5-10% incremental ABF substrate demand upside by 2030 from the enlarged CPU TAM alone

Source: Prismark, Morgan Stanley Research estimates (e)

The Shift to Agentic AI in Numbers

Morgan Stanley's framework points to $32.5-60bn incremental CPU TAM by 2030 within a $82.5-110bn total server CPU TAM;

CPU-side processing can account for roughly 50–90% of end-to-end latency in agentic workloads;

Source: Morgan Stanley Research estimates

Cluster-level CPU:GPU

AI-driven ABF substrate growth accelerates to a 17.9% CAGR through 2030

How agentic AI reshapes the AI value chain

AI is entering a new phase. The first wave of generative AI was dominated by powerful chips running single tasks, such as answering queries or generating text. The next phase – agentic AI – goes further. These systems can plan, reason, remember past actions, and interact with tools to complete multi-step tasks. As a result, the economic value in AI is shifting away from any single chip and toward the overall system that supports these agents. Crucially, agentic AI does not reduce demand for GPUs, but it adds more work around them. Planning, coordinating tasks, managing memory and calling external tools all rely heavily on CPUs, memory, networking and storage.

CPU-side processing can account for 50-90% of total workload time in agentic systems. As these systems scale, the balance of infrastructure changes, with cluster-level CPU-to-GPU intensity rising. This has material implications for industry demand. We estimate agentic AI could create a $32.5-60bn incremental total addressable market (TAM) for orchestration CPUs by 2030, within a total data center CPU market of $82.5-110bn. Persistent memory requirements are equally important: our analysis suggests agentic workloads could drive 15-45 exabytes (EB) of additional DRAM demand by 2030, equivalent to 26-77% of 2027 annual DRAM supply.

The agentic AI shift broadens well beyond headline AI chips and we lay out below which stocks offer greatest exposure. Beneficiaries include CPU vendors, memory suppliers, storage companies, and advanced packaging and substrate providers, alongside foundries, equipment makers and server manufacturers. In short, agentic AI widens the AI investment landscape, shifting focus from owning the best accelerator to enabling the full system that makes intelligent agents work.

Global Exposure Across the Stack? Names by exposure

· Aspeed · Renesas · Montage · WPG

• ASML · ASMi · AMAT · Besi · KLAC

· Tokyo Electron · Ulvac · Wonik

Changing Tides – From Generative AI to Agentic AI

“The CPU is no longer simply supporting the model; it’s driving it,” NVIDIA CEO Jensen Huang during the GTC 2026 keynote, March 16, 2026.

We are moving from AI that answers questions to AI that takes action. AI is no longer just about making models bigger; it is now about building AI systems that operate continuously, making them smarter, more independent, and capable of operating at scale. Today's AI computing is limited less by raw compute (GPU), and more by memory bandwidth, data movement, interconnect latency, and system coordination. Data centers today are no longer one single chip (GPU) but fully integrated stacks (system architecture), where each layer is designed to remove bottlenecks between compute, memory, and data flow.

The AI race is evolving from static models to agentic systems – autonomous, goal-driven entities that plan, reason, and act – where the concept of orchestration (CPU) and memory becomes central to intelligence itself. It is increasingly shifting towards control of the full stack of the AI factory – compute, networking, inference, orchestration and software, and no longer just raw compute power (GPU). LLMs (Large Language Models) excel in language generation, but they are passive tools requiring human prompting that lack persistent awareness of prior actions, user history, or environmental interpretation. Agentic AI changes this paradigm, enabling autonomous orchestration, multi-agent collaboration, and contextual recall. It introduces memory systems that persist across time, contexts, and agents, allowing continuity, learning, and adaptation.

Building AI agents is incrementally more CPU and memory heavy. While the AI hardware remains GPU-first dominant, co-existence with CPU becomes critical in an agentic AI world centered on reasoning, decision-making, and autonomy. Agentic AI represents the next frontier in enterprise automation, a shift from processing static data at scale to executing dynamic, multi-step tasks. These increasing workloads have become bottlenecks to today's CPU architectures, driving a rethink for enterprise workloads and cloud architectures in balancing GPU investments (training/inference), with CPUs specifically engineered for reasoning tasks.

Understanding the agent AI stack

Modern AI breakthroughs are not just about algorithms but the incredible compute infrastructure built to train these models. Understanding this stack is critical for awareness of how large-scale AI actually works. Agentic AI consists of three distinct stacks that are interdependent layers: 1) the brain (LLM), 2) the system (orchestration) and 3) the knowledge (memory).

• The Brain (LLM) is the GPU that handles language understanding, generation, and complex inference. It processes information and action. LLMs use the memory layer to retrieve relevant context, and write new observations and conclusions back to the memory layer for long-term storage.

• The System (orchestration) is the CPU that acts as the control center managing the agent's workflow, defines the sequence of actions (e.g., Plan -> Search -> Retrieve -> Reason -> Act), and connects the LLM to external tools and APIs. It

manages the flow of memory before feeding it to the LLM or CPU.

  • The Knowledge base is the memory, an external brain of the agent, responsible for storing, organizing, prioritizing, and retrieving all long-term knowledge, including user profiles, past interactions, learned facts, and internal state. It is independent of the LLM and system.

The path to more capable, autonomous agents requires a fundamental shift in how we architect the AI stack, where a dedicated memory layer becomes the foundation that the next generation of agents will build on.

Exhibit 8: Agentic AI pillars

Orchestration is the new bottleneck

The entire data center is now treated as a single compute system. The CPU bottlenecks account for most (up to 90.6%) of execution time in agentic AI workloads, and establishes the necessity for holistic CPU-GPU co-optimization approaches. This is pure inference vs agent orchestration, where the CPUs manage multi-step tasks while GPUs focus on compute-intensive inference. GPUs handle token generation, CPUs are increasingly vital for tool invocation (API calls), data cleaning, and managing long context windows. As AI moves into production – especially with agentic systems – the CPU is becoming the control plane and no longer acting as a supporting component for the GPU. AI becomes a coordinated, real-time engine, not just a training problem. The CPU is coordinating thousands of concurrent processes, managing real-time inference and tool use and keeping massive GPU clusters fully utilized.

Exhibit 9: AI agents – CPU orchestration, memory and GPU execution

Future agentic AI roadmap

The birth of the cognitive anticipating AI agent. As agents become more autonomous, their memory must be elevated from a mere feature to a dedicated, foundational layer, separate from both the Large Language Model (LLM) and the Orchestration Framework. For memory, the current three-layer architecture for agentic AI – memorize, retrieve, evolve – adds an additional fourth 'Intention' layer that allows passive recall of memory to implement proactive AI, which predicts answers based on accumulated memories, proactively makes suggestions and prepares answers before any query.

The future of AI computing belongs to systems where CPUs and GPUs work as one brain. NVIDIA's GTC 2026 updated roadmap is a tightly choreographed system spanning GPUs, CPUs, LPUs, networking, storage, optics, and rack-scale design. Vera Rubin launch is 2H26, Rubin Ultra and the Kyber NVL144 platform from 2H27, and the Feynman generation with the new Rosa CPU and LP40 LPU in 2028. Future platforms are heavily reliant on co-design across compute, memory, networking, security, and interconnects. This roadmap is not just about future AI chips, but also about how the physical AI factory itself will need to evolve.

Optimization and efficiency. There is an increased focus on the capabilities of CPU hardware (like Arm) to handle AI workloads at the edge. Using CPUs for pre-processing keeps GPUs fully utilized on compute tasks, reducing idle time. It is now a balancing act for enterprise customers using GPU investments for training and inference against new CPU requirements for agentic workloads. The total cost of ownership calculations just got a lot more complex.

The ground work is being laid for the next iteration of AI. NVIDIA is preparing and positioning itself exactly for that shift, with each piece of hardware and design having its strengths and weaknesses, depending on what it is exactly being used for, and with none being a one-size-fits-all. NVIDIA unveiled CPU processors specialized for agentic AI at the GTC conference, representing an addition to its pure GPU dominance. Both NVIDIA and AMD have recently expressed unprecedented demand for CPUs as AI workloads shift toward reasoning-intensive agentic applications.

Changing CPU-to-GPU ratio. Earlier Hopper AI server builds were often described in terms of one CPU servicing around 12 GPUs. However, more recent estimates for NVIDIA's Rubin place that closer to one CPU for every 2 GPUs, and some projections for Rubin Ultra go further toward 2 CPU for every 1 GPUs. Even the move from 1:12 to 1:8 represents a major increase in processor demand when applied across hyperscale deployments. That kind of volume increase can tighten the market quickly, especially when all major CPU suppliers are competing for the same high-value data center opportunities.

Exhibit 10: Cluster-level CPU:GPU intensity rises as AI moves from reasoning to action

CPU:GPU\n-1:12CPU:GPU\n-1:2CPU:GPU\n>=1:1
GPU-HeavyCPU-Heavy
More Reasoning / InferenceMore Tool Calls / Actions
• Chain-of-though reasoning\n• Extended inference loops\n• Document synthesis• API calls & web scraping\n• Code execution & testing\n• Multi-Agents fan-out

NVIDIA's and Arm's move into specialized CPU offerings brings them into more direct competition in the processor market with established players like Intel and AMD. Designing competitive CPU architecture demands different expertise, manufacturing processes, and go-to-market strategies than GPUs. The architectural requirements for agentic AI CPUs are different from traditional server CPUs that were not designed with these workloads in mind. These systems need processors that can handle long context windows efficiently, maintain state across extended reasoning chains, and switch rapidly between different types of computational tasks.

  • Vera is an AI CPU – built for agentic and reinforcement learning workloads. It is the control and orchestration plane for GPU clusters and, as agentic AI scales, that role becomes extremely complex and requires significant use. Within the Vera Rubin NVL72 platform, Vera CPUs are paired with GPUs via NVLink-C2C and tightly integrated into NVIDIA's Rubin GPUs, which enable faster data movement between compute layers – which is critical for workloads that dynamically shift between CPU orchestration and GPU execution. A single rack with 256 Vera CPUs can now run 22,500 AI agents at once. NVIDIA is entering the standalone CPU market for the first time this year and has announced Meta and CoreWeave as customers. Over time, the company expects standalone CPUs to grow to a multi-billion dollar business.

• AMD, widening the gap vs the competition with Venice. AMD is the market-share leader in data center CPUs, due in part to the ecosystem advantages of x86 and the per-core performance advantage versus Intel. That is something we expect to

extend further with 2nm Venice, with that product adding new AI data type and AI pipeline support and up to 256 cores (vs 192 with Turin). As it will take until 2028-2029 for Coral rapids from Intel, and Arm remains early on its journey, we see AMD in an increasingly strong position to capitalize on the higher growth vector for the market.

• Arm has just launched its first production data center CPU. A major strategic shift for Arm, moving from enabler to competitor, is a bold step. The Meta partnership clearly de-risks the launch and signals strong hyperscaler demand for more vertically integrated, AI-optimized compute platforms. Their own chip, their own server rack, and claiming TWICE the performance per rack versus x86 platforms from Intel and AMD.

• Intel’s roadmap remains focused on incremental improvements to x86, but with increasing emphasis on AI-relevant features. Granite Rapids and Diamond Rapids aim to enhance memory bandwidth through more channels and MRDIMM support, while integrating AI acceleration features such as AMX. However, Intel’s approach remains largely evolutionary, centered on improving the existing roadmap for general-purpose CPUs rather than redesigning for agentic workloads. We would expect to hear more about how Intel is closing the gap with AMD on performance with Coral Rapids as SMT reenters the roadmap. This may limit its competitiveness in certain highly specialized AI systems until then, although its ecosystem and installed base remain significant advantages. Collaboration with NVIDIA on NVLink compatible CPUs will be an important driver of Intel’s opportunity in head nodes.

• Qualcomm is an emerging participant, leveraging its custom Arm-based Oryon cores to target power-efficient AI compute. Its roadmap builds on mobile and edge AI experience, with strengths in performance-per-watt and custom CPU design. However, Qualcomm remains early in the data center market, with limited ecosystem and deployment scale compared to incumbents. Its role in agentic AI infrastructure is likely to develop over a longer time horizon as Arm-based adoption expands.

Exhibit 11: Vera CPU chip architecture features 88 custom, Arm-based "Olympus" cores, with each core able to run two tasks using NVIDIA Spatial Multithreading, LPDDR5X memory delivering up to 1.2 TB/s of bandwidth, a second-generation Scalable Coherency Fabric for multi-tenant performance

Source: https://www.servethehome.com/nvidias-vera-cpu-in-detail-high-perf-chip-takes-aim-at-broader-ai-server-market/nvidia-vera-cpu/

Within the CPU supply chain, we are more positive on memory, foundry, substrates, CPU & memory interface and MLCC/CPU sockets, which all benefit from content growth, pricing power and face significant capacity constraints going into 2H26 and 2027, per our channel checks. Below, we highlight our covered names globally with exposure to these areas, and discuss these in greater detail in the Global Perspective section.

  • US Semiconductors. Agentic AI-driven CPU demand structurally favors AMD in cloud share gains, but we prefer exposure via AI enablers (NVIDIA, Micron) where token growth and capex translate more directly into earnings upside.

• US Semiconductor Equipment. Rising compute and CPU TAM drive incremental WFE demand, with DRAM and leading-edge logic (<5nm/2nm) capacity expansion supporting upside for equipment names such as AMAT and KLA.

• US Hardware. AI agent proliferation is a structural tailwind for HDD demand, as persistent storage is required to capture growing volumes of context, history, and system-level data, with ~80% of cloud data still residing on disks. We expect HDD demand to remain strong (~30% EB CAGR), with supply tightness supporting a "stronger for longer" pricing backdrop, benefiting Seagate and Western Digital.

• European Semiconductors. Arm is well positioned to capture incremental CPU TAM from agentic AI, leveraging its power-efficient ISA and new AGI CPU design, while broader European semi-cap (ASML), EDA (Synopsys, Cadence) and analog (STMicro) benefit from rising compute intensity and design complexity.

• Korea Technology. While we continue to see Samsung and SK hynix as key

beneficiaries of memory content growth from AI CPU penetration, Samsung Electro-Mechanics is another way to gain CPU exposure via its increasing pricing power in ABF substrates.

• Greater China Semiconductors. Rising CPU TAM is increasingly captured by TSMC (~70-75% share), supported by leading-edge node migration (2nm/3nm) across AMD, NVIDIA, and potentially Intel. Strong demand for Arm-based CPUs should drive incremental upside for GUC, with design wins across Google and Microsoft platforms. Egis is positioning into AI/HPC design services via Arm-based CPU and chiplet development, while Aspeed stands to benefit from higher CPU server deployments through increased BMC attach rates and ASP uplift. Montage is leveraged to the structural increase in memory content per server, with higher CPU and DRAM intensity driving demand for memory interconnect solutions.

• Greater China Hardware. Higher CPU demand benefits the server supply chain, including ABF substrates (Unimicron), PCBs (GCE), MLCCs (Yageo), and CPU sockets/connectors (FIT, Lotes). On the system side, Wiwynn and Lenovo gain from stronger general server demand driven by hyperscalers. Besides, agentic AI drives more power and advanced semi cap equipment demand, which helps on the power interconnect and subsystem assembly business for Bizlink and the factory automation component, e.g., linear guides, ball screws, pneumatic components, from both Hiwin and AirTAC.

  • Japan Semiconductors. Increasing CPU complexity and memory scaling drive demand for advanced semi-cap (Tokyo Electron, Ulvac) and memory interface solutions, positioning Renesas as a beneficiary of higher DRAM bandwidth/capacity requirements. Agentic AI also supports NAND demand (Kioxia) and broader data center exposure across Japan semi names. Rising AI-driven packaging complexity is creating incremental upside for Nittobo and MEC, as higher ABF substrate demand, larger package sizes, and increased layer counts drive structurally tighter supply for low-CTE materials and adhesion solutions.
  • Japan Hardware. Agentic AI drives demand for reliable power delivery and high-performance components, benefiting MLCCs, inductors, BBUs, and ABF substrates (Murata, TDK, Ibiden). Increased CPU/GPU intensity also supports storage (NL HDD) and next-gen packaging with embedded components.

Exhibit 12: Memory and ABF are leading the share price performance YTD

Exhibit 13: Memory stocks are leading the EPS earnings upward revision YTD

Source: Factset, Morgan Stanley Research

Source: Factset, Morgan Stanley Research

AI agent beneficiaries

TickerRatingLast Close (LC)CompanyReason
CPU
INTC.OEW68.50 IntelIncremental CPU demand
NVDA.OOW198.35 NvidiaWell-positioned AI compute solution provider + Vera CPUs
AMD.OEW278.26 AMDIncremental CPU demand
ARM.OEW162.33 ARMIncremental CPU demand
HDD
WDC.OOW361.69 WDCA rising AI tides lifts all boats for both HDD and eSSD
STX.OOW531.81 SeagateA rising AI tides lifts all boats for both HDD and eSSD
NAND
SNDK.OOW919.47 SanDiskNAND Supercycle supported by agentic AI + inference demand
285A.TOW30,530.00 KioxiaNAND Supercycle supported by agentic AI + inference demand
DRAM
005930.KSOW216,000.00 Samsung ElectronicsBetter memory cycle driven by AI + HBM market share gain optionality
000660.KSOW1,128,000.00 SK hynixBetter memory cycle driven by AI
MU.OOW457.23 MicronBetter memory cycle driven by AI
ABF Substrates & Materials
009150.KSOW679,000.00 SEMCORising demand for high value-added ABF package substrates
3037.TWOW643.00 UnimicronBetter server CPU demand to support higher volumes and more favorable pricing of ABF substrates
8046.TWOW724.00 Nan Ya PCBBetter networking ABF substrate demand driven by higher general server volumes
4062.TUW9,235.00 IbidienRising demand for high value-added ABF package substrates
3110.TOW27,510.00 NittoboNittobo supplies low-CTE glass cloth used in semiconductor package substrates.
4971.TOW8,220.00 MECLarger ABF substrate sizes and a higher number of wiring layers bode well for MEC's CZ series adhesion promoters
Foundry
2330.TWOW2,030.00 TSMCRising CPU TAM is increasingly captured by TSMC, supported by leading-edge node migration (2nm/3nm)
BMC/Memory Interface
5274.TWOOW13,805.00 Aspeed~70% of market shares in the CPU server BMC market
6809.HKOW209.40 MontageHigher CPU and DRAM intensity driving demand for memory interconnect solutions
6723.TOW2,795.00 RenesasA beneficiary of the agentic AI shift through its exposure to CPU- and DRAM facing memory interface
3702.TWOW98.80 WPG HoldingsOutgrowth from non-GPU components to drive distributors' ongoing outperformance
6531.TWOW644.00 AP MemoryWoW packaging technology could be an effective solution to improve memory bandwidth and power consumption
IP/Design Services
3443.TWOW3,255.00 GUCStrong demand for Arm-based CPUs drives incremental upside
6462.TWOEW122.50 EgisJoining ARM's total design alliance with the aim of winning long-term ASIC business opportunities
Components/ODM
6981.TOW4,600.00 MurataRising demand for highly durable and reliable electronic components/MLCC
6762.TOW2,616.00 TDKRising demand for highly durable and reliable electronic components/MLCC
6088.HKOW7.93 FIT Hon TengClear beneficiaries of more CPU socket demand
2327.TWOW316.50 YageoBenefitting from increasing penetration of its products for both AI and general servers
3533.TWEW2,490.00 LotesCPU socket, PCIe/DRAM connector beneficiary
2368.TWOW1,175.00 Gold Circuit ElectronicsBeneficiary of higher general server volumes and CPU MB PCB content growth
002916.SZEW283.06 Shennan CircuitsBenefiting from increasing server, networking and optical module PCB demand
600183.SSEW69.25 ShengyiBenefiting from increasing server, networking and optical module PCB/CCL demand
2317.TWOW206.00 Hon Hai PrecisionKey ODM partner for brand/enterprise CPU and general servers
6669.TWOW3,805.00 WiwynnKey general server ODM
0992.HKEW11.30 LenovoGeneral server supplier for select CSPs (ie. MSFT, ORCL)
000977.SZEW68.23 InspurClear ODM beneficiary of more AI and general server demand
SPE/Automation Equipment
ASML.ASOW1,222.60 ASMLASML benefits from increased EUV layer count
ASML.ASOW768.00 ASMIBeneficiary of increased advanced foundry node capacity.
BESI.ASOW220.50 BesiIncreasing accelerator demand drives greater adoption of advanced packaging technologies
VACN.SEW558.00 VAT GroupPositioned to benefit from strong WFE growth
240810.KQOW121,200.00 Wonik IPSStrong rebound on the back of Samsung 1c DRAM capex ramp up
AMAT.OOW389.90 Applied MaterialsThe most leverage to greenfield DRAM SPE beneficiary under US SPE coverage
KLAC.OOW1,734.85 KLA CorpRising compute and CPU TAM drive incremental WFE demand
8035.TOW44,010.00 Tokyo ElectronA potential incremental share gainer on Intel's capex recovery
6925.TOW3,153.00 UlvacMHM tool has seen solid adoption at Intel
3665.TWOW2,365.00 BizlinkIncreasing semi cap equipment demand positive to its power interconnect/subsystem business
2049.TWOW291.00 HiwinIncreasing semi cap equipment demand positive to its industrial automation component business
1590.TWOW1,255.00 AirTACIncreasing semi cap equipment demand positive to its industrial automation component business
Thermal/Power solution
3017.TWOW2,400.00 AVCRising CPU/general server demand drives greater demand for advanced cooling solutions
3324.TWOEW1,035.00 AurasRising CPU/general server demand drives greater demand for advanced cooling solutions
2308.TWOW1,840.00 DeltaElevated power consumption at data center level supports stronger growth for power supply players
2301.TWEW162.00 Lite-OnElevated power consumption at data center level supports stronger growth for power supply players
EDA
SNPS.OEW441.15 SynopsysBenefiting from rising compute intensity and design complexity
CDNS.OOW306.96 CadenceBenefiting from rising compute intensity and design complexity
Analog
IFXGn.DEOW46.01 InfineonPotential upside to outer year data centre estimates from the development of agentic systems with multi-step workflows
STMPA.PAOW34.95 STMicroelectronicsPotential upside to outer year data centre estimates from the development of agentic systems with multi-step workflows
Source: Mrnan Stanley Research, New Project at close on 16 April 2026.

Source: Morgan Stanley Research. Note: Priced at close on 16 April 2026.

The rise of agentic AI is a long-duration infrastructure theme – and a global one. While deployment is led by US hyperscalers, value creation is globally distributed across CPUs, memory, substrates, foundries and equipment, with Asia critical on the supply side and Europe well positioned in industrial and infrastructure enablers. In this section, we highlight stock exposures to the broad agentic AI theme across regions and sectors.

Joseph Moore, Mason Wayne, Ella Tulchinsky, Nicole Kozhukhov

AMD in pole position to benefit from agent-driven CPU workload growth in the cloud. As AI resets the growth in the server market higher, that should lead to outsized benefits for AMD. Having surpassed Intel in x86 cloud share, the incremental business is mostly AMD's to lose, we believe, as Intel struggles to deliver product against persistent supply constraints and a weak product line-up. Intel should see positive tailwinds as long as the market remains undersupplied, but, when it comes to capturing secular durable tailwinds from increasing demands on the CPU in the cloud, we think AMD is much better placed.

However, our preference for exposure to the growth of agentic is for AI leaders priced for a slowdown in cloud spending – NVIDIA, Broadcom, Micron, SanDisk. While CPU is the cleanest story for exposure to new agentic AI workloads, we argue both Intel (foundry) and AMD (GPU) have more important elements of stock performance tied to other areas, and we are Equal-weight on both. We prefer exposure to agentic AI through the key enablers of the AI workloads, as more agents still means more tokens and more tokens means more processor demand. As excitement emerges around agentic AI workloads, hyperscaler AI capex is likely to continue to move higher, and we prefer exposure to this theme through NVIDIA and memory plays at, respectively, 18x FY27e P/E and 5-9x P/E, rather than through CPU with Intel and AMD at 23-64x P/E.

Exhibit 15: AMD has a strong lead in cloud CPU share

Source: IDC, Mercury Research, Morgan Stanley Research

Exhibit 16: However, Intel remains the standard in other markets

Source: IDC, Mercury Research, Morgan Stanley Research

More compute equals more WFE. As we reach a point where the binding constraint to intelligence scaling is semiconductor production capacity, WFE should continue to see material upward revisions across DRAM/NAND and Logic. In the near term, DRAM spending is inflecting the most, driving our preference for AMAT.

We expect benefits of agentic AI to be widespread, but a larger CPU TAM in particular may drive upside to current expectations for 2027 leading logic. Our current 2026 forecast calls for 23% growth in WFE spending to $143bn, with growth led by DRAM and foundry logic, and for 27% growth next year, with foundry logic WFE accelerating from 15% growth in 2026 to 28%. Growth in the CPU TAM likely translates to more aggressive capacity expansion at <5nm nodes, and at Intel and TSMC 2nm in particular. We have highlighted both of these areas as representing unique tailwinds for KLA.

Erik Woodring, Dylan Liu, Maya C Neuman, Rauf Ural

AI agent proliferation is a structural tailwind for HDD demand. Knowledge – one of the three core pillars of agentic AI – relies on persistent data storage to capture prior actions, user history, and environmental context. While this dynamic benefits memory (flash), it also supports HDD demand, given ~80% of cloud data continues to reside on disks. Although it remains uncertain how materially AI agents will change the long-term HDD exabyte (EB) growth trajectory, emerging applications, including AI agents, autonomous driving, and production optimization, are increasingly incremental drivers of HDD demand.

We reiterate our “stronger for longer” HDD thesis, with both STX and WDC positioned to benefit. Our recent checks suggest the HDD industry will likely deliver low- to mid-single-digit higher unit output than we expected entering the year; however, this upside has been more than absorbed by accelerating hyperscaler demand. As a result, we still expect industry shortages of ~200EB in CY26 (~10% of the market), widening to ~250EB in CY27. Greater automation via AI agents increases compute intensity, expands data generation, and ultimately drives incremental storage demand. We therefore expect HDD EB CAGR to track at least the long-term data generation CAGR of ~30% over the next several years, with the supply-demand imbalance potentially persisting longer than anticipated if emerging applications prove incremental. In our view, this backdrop remains supportive of HDD pricing under a rational oligopoly industry backdrop.

Lee Simpson, Nigel van Putten, Amelia Scicluna

Arm's AGI CPU in prime position for this opportunity. We see Arm as a primary beneficiary of a large new CPU market, as exemplified by its recent new chip design launch Arm AGI CPU (see our notes here and here). This 3nm, TSMC fabbed chip focuses on power efficiency, a single-threaded compute, as well as a performance design to handle most agentic tasks and scalability. Arm's RISC based instruction set (ISA), and its years of power-efficient CPU core design, make it well positioned to directly benefit from a large

new market. We think Arm's shift to a fabless chip designer is well timed and we see the strategic rationale as solid.

European semi-cap is positioned to benefit from a larger CPU TAM, as increased compute intensity drives higher layer counts and rising wafer fab equipment demand at advanced nodes. Within this, ASML remains the key bottleneck, as incremental CPU-driven demand translates into lithography intensity. We highlight potential for this to drive marginal upside to our outer year tool estimates. ASML is also well positioned, given its exposure to advanced deposition steps that scale with increasing device complexity and are critical at leading-edge nodes. In addition, we see VAT Group as a key beneficiary of higher process intensity and tool complexity, with vacuum valves acting as an enabling component across deposition and etch steps; however valuation keeps us Equal-weight. Beyond the front-end, Besi is a direct beneficiary of a growing CPU TAM, as increasing accelerator demand drives greater adoption of advanced packaging technologies. The shift towards chiplet-based architectures and heterogeneous integration is increasing the need for hybrid bonding solutions, supporting higher packaging intensity per chip.

Analog is an indirect beneficiary of increased compute demands. We see potential upside to our outer-year data center estimates from the development of agentic systems with multi-step workflows. A material rise in CPUs will, in turn, require a new power architecture. While we think it is too early to quantify this opportunity, this would suggest upside to our outer year data center revenue estimates for Infineon and STMicro.

We also see potential incremental upside to EDA, where increased CPU and accelerator complexity drives higher design intensity, particularly at advanced nodes and in chiplet-based architectures. We think this could suggest additional growth for Cadence and Synopsys through greater tool adoption in areas such as verification and emulation; though we are Equal-weight on Synopsys pending visibility on profitability from the integration of Ansys.

Shawn Kim, Ryan Kim, Duan Liu, Cindy Huang

Doing AI things requires more DRAM vs. thinking AI things (HBM). The memory cycle is now increasingly defined by the rapid shift to agentic reasoning, with OpenClaw accelerating that process. In agentic AI workloads, the bottleneck is increasingly shifting to the CPU and memory hierarchy as agentic AI takes what the GPU generates to turn it into actions. Markets tend to think linearly but the intelligence layer (agents, reasoning) is growing exponentially, where memory becomes the most difficult AI chip bottleneck.

Compute requirements multiply and memory becomes an architectural priority for AI agent infrastructure. Memory is what gives us context as AI agents need persistent memory across conversations, heterogeneous compute for orchestration and inference, and low-latency networking for inter-agent communication. They rely on a tiered architecture consisting of: 1) transitory cache for short-term working memory; 2) hot storage for active episodes that benefit DRAM; and 3) cold storage for archives favoring HDD and NAND. The storage demand significantly exceeds that of generative AI.

We think 2027 will be the year of the proof case for sustainable memory returns. What matters for stocks from here, in our view, is when LTA agreements start to be priced

in, durability of the cycle upturn and sustainability of FCF returns, HBM share and where sustainable margins land vs. the near-term commodity memory pricing (earnings) outlook in the next 6 months – both likely higher, per our checks. For ABF substrates, we see price hikes throughout the year and think it is no longer about competition, but about how much companies can make and sell. We favor higher pricing power in DDR5 DRAM and NAND flash (Samsung, SK hynix), ABF substrates (Samsung Electro-Mechanics) and capex benefits via SPE (Wonik IPS) vs. downstream hardware-facing margin pressure.

Charlie Chan, Daniel Yen, Daisy Dai, Lucas Wang, Tiffany Yeh

TSMC is the major CPU foundry vendor. We forecast overall CPU TAM for foundry to reach nearly $33bn in 2026 and then $37bn by 2028. Within the TAM, we estimate TSMC, serving as the major foundry, could reach around 70% market share in 2026 and keep growing to 75% in 2028, with the nodes for those CPU also continuing to migrate, like GPU and ASIC. For example, the upcoming server CPU from AMD (Venice) and NVIDIA (Vera) are adopting TSMC leading-edge 2nm and 3nm process, both a one-node migration from prior generation. We also expect Intel to outsource its server CPU production to TSMC by 2H27, as it is facing fierce competition from AMD in the server/data center CPU space, whereas TSMC is more available to provide time-to-market of its server CPU production with higher quality.

Strong Arm-based CPU demand could benefit GUC from 2026 and beyond. Within our Greater China Semiconductor coverage, GUC has the highest revenue mix from the CPU demand. Our recent industry checks suggest that inference and general server demand for Arm-based CPUs is even stronger, including Google CPU. GUC also helps with the Cobalt 200 CPU for Microsoft, an Arm-based design tailored for Microsoft Cloud. GUC management indicated that it has secured next-gen Arm-based CPU design wins from its major customers, including both Google CPU and Microsoft Cobalt CPU.

Egis is positioning itself as an emerging AI/HPC design services vendor, with increasing exposure to CPU and ASIC opportunities over the medium term. We believe its strategic pivot away from its legacy fingerprint business is beginning to gain traction, supported by investments in InPsytech and a ~20% stake in Alcor Micro. These moves expand its capabilities into CPU platform development and heterogeneous computing. In particular, participation in Arm's Total Design Alliance and ongoing hiring suggest a clear ambition to capture long-term ASIC design opportunities tied to AI and HPC workloads. That said, we remain Equal-weight given limited near-term visibility on large-scale project wins, with commercialization timelines for new CPU platforms extending into 2027.

Aspeed remains a key beneficiary of rising CPU intensity in agentic AI through its

dominant BMC franchise. As CPU demand increases with more orchestration-heavy workloads, the need for server management and control functionality should expand proportionally, directly benefiting Aspeed's BMC portfolio. With ~70% market share in CPU server BMCs and a strong customer base, including major hyperscalers such as Meta, AWS, Alibaba and Microsoft, Aspeed is well positioned to capture this growth. We expect further upside from its next-generation AST2700 platform, which not only supports share gains at additional customers such as Dell and Google, but also drives 40-50% ASP uplift through specification upgrades.

Montage Technology is leveraged to the CPU and memory content upcycle through its leadership in memory interconnect chips. As agentic AI drives higher DRAM content per server and accelerates technology migration, demand for memory interface solutions should increase meaningfully. Montage, with a ~36.8% global market share, remains a key beneficiary of this trend, supported by its technology leadership and strong positioning with cloud customers. We expect continued outperformance driven by both cloud capex growth (c.30% CAGR over 2025-27) and rising memory complexity, which structurally increases interconnect content per server.

Sharon Shih, Howard Kao, Derrick Yang

We believe Unimicron is a key beneficiary of the increases in CPU demand from agentic AI, as it is a key supplier to Intel, AMD, NVIDIA for their data center CPU substrates. NYPCB should also benefit, as more servers will require more networking demand as well, and NYPCB is a key ABF substrate supplier for Broadcom. GCE is another clear beneficiary of higher CPU server demand, as it produces server mainboard PCBs for most major ODMs, with ~70% of its revenues coming from servers (including ASIC servers).

Within our downstream component coverage, FIT and Lotes stand out to us as CPU beneficiaries as well, because both are major CPU socket suppliers to Intel and AMD with dominant supply shares, and will also have peripheral exposure from PCIe and DRAM connectors; however, Lotes' current valuation does not look sufficiently attractive to us, so we are Equal-weight.

We also believe Yageo would be a beneficiary of the increased passive components TAM, including MLCCs, resistors, inductors and tantalum capacitors. As a total solution supplier with all of these passive components, it is one of the key passive component beneficiaries in our Greater China coverage.

Within our ODM/OEM coverage, we believe Wiwynn benefits the most from rising CPU/general server demand, as it is a key general server ODM for Microsoft, Meta and Amazon. Lenovo should also benefit from higher general server demand, because it is a key supplier to Microsoft and Oracle; however, we are Equal-weight on Lenovo because of the cost headwinds from its PC business.

For hardware components, we think Bizlink should benefit from the agentic AI proliferation, as the increasing demand for more advanced semiconductor capital equipment will drive more demand for its power interconnects and subsystem assemblies, which it supplies to major customers like Lam Research, KLA, Applied Materials, ASML etc. Moreover, better semiconductor capital equipment demand is also positive for the factory automation components suppliers like Hiwin and AirTAC, as their offerings, including linear guides, ball screws, robotic systems, pneumatic components, etc., are widely adopted in various kinds of equipment.

Thermal solution suppliers like AVC and Auras should benefit from greater demand for advanced cooling solutions (e.g., heat pipes, vapor chambers, and liquid cooling components) for rising CPU/general server demand. However, we are Equal-wight on Auras for unclear VR platform exposure at this point. At the same time, elevated power consumption at data center level supports stronger growth for power supply players such

as Delta and Lite-On, as they are also dominant suppliers for general servers to top hyperscalers. We are Equal-wight on Lite-on given headwinds to its legacy PC/IT business.

Kazuo Yoshikawa, Suzune Tamura, Yoshihito Hasegawa

Japan semi-cap stands to benefit further from rising CPU demand. Increasing device complexity should drive incremental demand for advanced process equipment. From a customer mix perspective, while Tokyo Electron is commonly viewed as a memory play, it has relatively high share in logic and within Intel (which used to be mid-teen customer for TEL 3 years ago). A potential recovery in Intel's capex, supported by stronger CPU demand, would position TEL as a potential incremental share gainer. In addition, Ulvac's MHM tool has seen solid adoption at Intel, which should provide an incremental positive for Ulvac's earnings outlook, although relative to peers we see lower medium-term growth prospects and stay Equal-weight.

Renesas would be positioned as a beneficiary of the agentic AI shift through its

exposure to CPU- and DRAM-facing memory interface. Memory interface devices such as register-clock drivers (RCDs) and data buffers enable the entire memory subsystem to scale in speed and capacity, by allowing the clock, command, address, and data signals to be re-driven with much-improved signal integrity. As agentic AI requires higher DRAM content per server and technology migration of DRAM accelerates, demand for memory interface devices should increase meaningfully.

We estimate that data center sales accounted for approximately 15% of CY25 Q4 revenue, of which 50–60% was attributable to memory interface sales. We also estimate that the gross margin of the memory interface business is well above the overall gross margin of 61% for the Industrial, Infrastructure, and IoT segment. As a result, growth in memory interface sales should also contribute to an improvement in company-wide profitability.

We also expect KIOXIA to benefit from the agentic AI shift. The databases and documents referenced by agentic AI, such as those used in RAG (retrieval-augmented generation), require large density, high performance SSDs. The company has developed SSDs incorporating its 8th-generation BiCS FLASH 2Tb QLC chips and shipped the 122TB and 245TB models for customer qualification as planned at the end of 2025. It aims to begin volume shipments in 2026.

We believe Nittobo and MEC are well positioned to benefit from the broader adoption

of agentic AI. Nittobo supplies low-CTE glass cloth used in semiconductor package substrates. The emergence of agentic AI as a new end-market should drive incremental demand for advanced semiconductor package substrates. While new entrants have recently increased capacity in the low-CTE glass cloth segment, we expect supply-demand conditions to remain tight, as incremental demand from AI-related applications adds a new layer of structural growth. At the same time, the trend toward larger ABF substrate sizes and a higher number of wiring layers should serve as a demand tailwind for MEC's CZ series adhesion promoters. The CZ series chemically modifies the surface of copper wiring layers to enhance adhesion with insulating resin layers. Given its critical role in ensuring the reliability of substrate materials that combine metals and resins with differing coefficients of thermal expansion, the CZ series has established a dominant market

position and remains an indispensable material in next-gen package substrates.

We expect the agentic shift to lift the earnings of major Japanese electronic

component manufacturers, as it will drive increased demand for highly durable and reliable electronic components. It requires stable and reliable power delivery to CPUs and GPUs, which we believe will lead to a significant increase in demand for:

• MLCCs and power inductors capable of maintaining stable performance even under high-temperature conditions;

• Vertically powered supply systems; and

• LiB for battery backup units (BBUs).

  • In addition, we expect continued growth in demand for NL HDDs, which provide a low-cost and stable data storage solution.

For ABF package substrates, we anticipate rising demand not only due to larger substrate sizes and increased layer counts, but also for package substrates that embed MLCCs and inductors within the substrate itself to ensure stable power delivery to CPUs and GPUs.

We expect Murata Manufacturing (6981.T) to further expand its already stable and high earnings base, driven by growth in sales of: (1) high-capacitance, highly durable MLCCs – where the company holds the world's leading market share – as well as highly reliable power inductors; (2) vertically integrated power supply systems, for which mass-production shipments are scheduled to begin in FY3/27; and (3) LiB for BBUs.

We also expect TDK to benefit in the medium to long term from increased sales of (1) power inductors, where the company holds the world's leading market share; (2) LiB for BBUs; and (3) HDD head and suspension business.

We expect Ibiden to continue expanding its earnings, benefiting from rising demand for high value-added ABF package substrates. It appears to be collaborating with Murata Manufacturing and other partners on the development and mass production of ABF package substrates that embed MLCCs and inductors. By integrating competitive technologies across ABF package substrates, MLCCs and inductors, we believe Ibiden will be able to stably supply highly competitive products. That said, we see a risk that near-term performance may fall short of overly high market expectations – due mainly to the constraint of material procurement such as T-Glass and CCL – and that market consensus will fall, so we are Underweight.

Growing the CPU Opportunity

Agentic AI adds multi-step orchestration – plan, retrieve, call tools, execute, iterate – lifting cluster CPU:GPU intensity and shifting incremental spend toward CPUs. Our analysis suggests $32.5-60bn incremental CPU TAM by 2030 within $100bn+ total server CPU TAM.

We believe agentic AI will increase the CPU-to-GPU mix in AI systems by adding more orchestration, memory, and tool-use work around each model call. This should not reduce GPU demand, but it does increase overall system complexity and shifts incremental infrastructure spend toward CPUs, networking, and memory. In this environment, the advantage is less about owning the accelerator and more about owning the system architecture.

What changes with agentic AI

The initial GenAI wave was dominated by GPU-centric model-serving, with relatively light control-plane overhead. Agentic inference introduces multi-step workflows (plan, retrieve, call tools, execute, iterate), greater reliance on persistent memory and external tools/APIs, and higher orchestration complexity (see our most recent Arm note here).

Net: more work per user request, and higher CPU, memory, and network intensity than in the first GenAI phase.

Exhibit 17: The inference fabric framework

Unpacking CPU/GPU ratio dynamics

At the head-node level, we expect limited change. GPU servers should remain accelerator-dense, with companion CPUs (e.g., Grace, Vera) acting primarily as the host and orchestration layer.

At the cluster level, however, we expect additional CPU-heavy infrastructure. As agentic workloads scale, the effective CPU/GPU ratio should rise meaningfully.

Two drivers underpin this:

  • Multi-step workflows. Agentic systems move beyond a single inference call. They add branching logic and latency-sensitive control flow (planning, routing, tool calls), which naturally runs on CPUs.

• Economics. As GPUs become more expensive, running orchestration on them is less efficient. The incentive is to keep GPUs focused on token generation and push non-LLM work to CPUs.

Exhibit 18: Strategic rationale for CPU deployments

CPU TAM: a $100bn+ opportunity by 2030

We think agentic inference creates a new CPU TAM on top of traditional data center CPUs, driven by orchestration, tool use, and memory services. We estimate this incremental TAM at c.$32.5-60bn by 2030, within a total data center CPU market of $100bn+ by 2030 (in line with recent Arm management remarks, link). In other words, the agentic-driven CPU opportunity could approach the size of the legacy CPU market.

We estimate the 2025 CPU server TAM as $24bn using Mercury Research data. Mercury Research suggests a 2030 TAM of $45.4bn; however, our top-down estimates of the market suggest that this does not consider agentic upside, as our estimate for the head node CPU TAM alone implies a $50bn TAM.

Exhibit 19: The server CPU TAM has been about flat in both revenue and unit terms since 2018, but we see new agentic tailwinds causing durable growth from here

Intel + AMD Server CPU Revenue ($mn)

Source: Mercury Research, Morgan Stanley Research

As a top-down anchor, we use MS estimates for global AI data center infrastructure sales rising to ~$1.2tn by 2030 (from ~$242bn in 2025), spanning GPUs, ASICs and CPUs. The key shift is the CPU's role expanding from "host processor" to control plane, orchestration, and data-engine compute.

We break CPU TAM into three buckets: head-node CPUs, orchestration CPUs, and other supporting CPUs.

These CPUs are attached to GPU systems (rack control layer) and are typically tightly coupled to the accelerator platform. They host GPU clusters (e.g., NVL72 or TPU pods) and run scheduling, dispatch, and KV-cache coordination.

In deriving the head node CPU TAM, we think our estimate of $1.2tn infrastructure sales by 2030 implies 5mn AI accelerators globally. Based on the assumption for two high-end CPUs per GPU, this suggests 10mn total CPUs. If these are next-gen CPUs (beyond Vera) and using 100 to 150 cores per CPU, we estimate an ASP of $5k+/CPU. All in, this implies a c.$50bn TAM by 2030.

This is the incremental TAM created by agentic workflows. It covers:

• Agentic runtimes (planning);

• Tools/API chaining (code execution, browser agents);

• Retrieval (and RAG pipelines);

• Memory services (KV-cache, vector DB); and

• Scheduling (policy, security, observability).

This category did not exist at meaningful scale before agentic AI.

We assume the number of CPUs to GPUs scales with agent complexity. We consider 2-3 additional CPU-heavy nodes per GPU. This implies 10-15 million CPUs of a higher core count than head node CPUs. The Arm AGI CPU is 136 cores, so we assume that, by 2030, core counts reach 200-300. Pricing is a mix of hyperscaler Arm CPUs (Graviton/Axion/Cobalt) and Merchant CPUs (AMD/Intel/Arm). This implies an ASP of $3k by 2030. All in, applying the ASP to the total CPU units, this suggests an orchestration CPU TAM of $30-45bn by 2030.

This bucket includes CPUs used elsewhere in AI infrastructure, such as storage nodes (SSD-heavy clusters) and certain networking nodes.

Assuming 1-2 additional CPUs per GPU, this implies 5-10mn CPUs. As the ASP will be lower than the orchestration tier, we apply a range of $500-1,500. This suggests a TAM of $2.5-15bn.

Our estimates for the three buckets – head node CPUs, orchestration CPUs and other CPUs – imply a CPU TAM $82.5-110bn by 2030.

Exhibit 20: We estimate the CPU TAM by 2030 to reach $82.5-110bn

Head Node CPUs (million)Lower BoundUpper Bound
AI Accelerators by 203055
CPUs per GPU board22
Total CPUs1010
ASP ($)5,0005,000
TAM ($)50,00050,000
Orchestration CPUs (million)
AI Accelerators by 203055
CPUs per GPU board23
Total CPUs1015
ASP ($)3,0003,000
TAM ($)30,00045,000
Other CPUs (million)
AI Accelerators by 203055
CPUs per GPU board12
Total CPUs510
ASP ($)5001,500
TAM ($)2,50015,000
Total CPU TAM by 203082,500110,000

Source: Morgan Stanley Research estimates

We could be underestimating the size of this market. NVIDIA has spoken to AI data center infrastructure sales reaching $3-5tn by 2030. If that is correct, this would imply significant upside to our CPU TAM estimates.

If we assume global AI data center infrastructure sales reach $3tn by 2030, this would imply 12.5mn AI accelerators by 2030. In this instance, our lower-bound estimate for the CPU TAM is $206.3bn and our upper-bound estimate $275bn.

If we assume instead that global AI data center infrastructure sales reach $5tn by 2030, this would imply 21mn AI accelerators by 2030. In this instance, our lower-bound estimate for the CPU TAM is $344bn and our upper-bound estimate $458bn.

Exhibit 21: Assuming global AI data center infrastructure sales reach $3tn by 2030, we estimate the CPU TAM is $206-275bn

Head Node CPUs (million)Lower BoundUpper Bound
AI Accelerators by 203012.512.5
CPUs per GPU board22
Total CPUs2525
ASP ($)5,0005,000
TAM ($)125,000125,000
Orchestration CPUs (million)
AI Accelerators by 203012.512.5
CPUs per GPU board23
Total CPUs2537.5
ASP ($)3,0003,000
TAM ($)75,000112,500
Other CPUs (million)
AI Accelerators by 203012.512.5
CPUs per GPU board12
Total CPUs12.525
ASP ($)5001,500
TAM ($)6,25037,500
Total CPU TAM by 2030206,250275,000

Exhibit 22: Assuming global AI data center infrastructure sales reach $5rn by 2030, we estimate the CPU TAM is $344-458bn

Source: Morgan Stanley Research estimates

Head Node CPUs (million)Lower BoundUpper Bound
AI Accelerators by 20302121
CPUs per GPU board22
Total CPUs4242
ASP ($)5,0005,000
TAM ($)208,333208,333
Orchestration CPUs (million)
AI Accelerators by 20302121
CPUs per GPU board23
Total CPUs4263
ASP ($)3,0003,000
TAM ($)125,000187,500
Other CPUs (million)
AI Accelerators by 20302121
CPUs per GPU board12
Total CPUs2142
ASP ($)5001,500
TAM ($)10,41762,500
Total CPU TAM by 2030343,750458,333

Source: Morgan Stanley Research estimates

Agentic AI Memory Opportunity

“The real breakthrough in AI isn’t better reasoning — it’s persistent memory,” Sam Altman, Co-Founder and CEO of OpenAI

Agentic AI shifts systems from reactive chatbots to proactive, multi-step agents, but durability hinges on memory, not models. Persistent memory enables continuity, reasoning and improvement across time. This drives a structural shift in infrastructure demand: we estimate 15-45EB of incremental DRAM demand by 2030, supported by 10-15m incremental orchestration CPUs with ~1.5-3TB DRAM per CPU, implying new demand vector equivalent to ~26-77% of the DRAM industry supply in 2027.

The future of agents is better reasoning with better memory. The agentic era is already here, but the memory era is just beginning. Turning AI from a reactive responder into a proactive agent cannot be done with clever prompts alone, and the key enabling technology is memory – and this time, memory is not an add-on but the layer that determines which agents actually last. Agentic AI transforms scattered information into connected intelligence enabling every interaction, or insight, to feed into a continuously learning ecosystem.

The competitive edge is shifting to context as foundational models begin to converge in performance. A chatbot is like a copilot for a single task, whereas an agent is more like an autopilot managing multi-step workflows with minimal oversight. To work effectively, these AI agents also rely on memory to carry context across sessions, authentication credentials to securely interact with external systems, and a persistent agent profile that allows them to remember users across time. AI agents rely on memory, preferences, documents, tone, and task history to perform effectively, and the more context an agent collects, the more personalized it becomes. Therefore, context, not model performance, is the true source of competitive edge, in our view.

Why does memory matter more in agentic AI?

Agentic AI doesn't just do; it remembers, reasons, and improves. In agentic AI systems, memory is not about remembering a chat, but it is the mechanism that makes behavior consistent, enforceable, and economically scalable. An agent must actively manage its memory to ensure the most relevant facts are learned, which necessitates a system more nuanced than a simple history dump. Memory allows agents to behave with awareness, remembering facts, preferences, plans, past interactions, world state, and long-term learning outcomes. But just as humans selectively remember important details and let trivial ones fade, AI agents need clever strategies to remember what matters and forget what doesn't. As such, memory infrastructure is a multi-layered retrieval and reasoning system rather than just storing/retrieving data.

The fundamental limitation. Language models have a fixed context window and once a conversation exceeds that window, older content falls off. However, this becomes a problem for a coding agent working on a large codebase over multiple sessions. A

production codebase may have thousands of files, complex inter-dependencies and decisions made weeks or months ago that still matter today. An agent that forgets all of that every time it starts a new session is nearly useless for serious work. There are other real-time concerns for agents:

• Remembering what it decided earlier in the conversation;

• Understanding the current state of files that have been modified; and

• Finding the relevant code without needing the user to point to every relevant file.

Memory allows the agent to access what has been happening over time, not just what is true about the world. Addressing all of these problems requires memory-tiered solutions to achieve a combination of persistent memory, short-term orientation and retrieval.

Agent multiplier. Agentic AI compounds knowledge over time, using knowledge from one agent and passing it on to others from general-purpose agents to specialized agents (knowledge no longer exists in silos). Multi-agentic systems use a series of agents, with a single coordinating agent, to work as a sort of AI team. The coordinating agent works to understand complex queries and delegate workflows to other agents, making multi-step, multi-system queries possible. In collaboration with people, who are essential for escalation, understanding significant ambiguity, and creative thinking, multi-agentic systems are becoming integral to digital-first workforces.

The fundamental solution – persistent memory. Memory cannot be an afterthought in agent systems, as the underlying issue isn't prompt quality (LLM) but the absence of a designed memory layer. In real-world applications, agents are expected to 1) run continuously, 2) serve multiple users, 3) coordinate across multiple agents and tasks, and 4) learn from past interactions without corrupting future behavior. In these environments, memory is no longer just context but becomes a long-term state, shared knowledge, and behavioral grounding. When a system can retain, understand and organize its past experiences, it gains continuity of thought – and continuity of thought gives rise to resolution. Without memory, there is no continuous thinking, no true forward-thinking. Giving AI a sense of self-determination means giving it a sense of time, situation awareness, better control of actions and their consequences.

Persistent memory improves output quality, which reduces redundancy as well as allows models to focus on its token budget, creating thoughtful production-ready UI instead of reconstructing context. Agents do not just consume memory but refine it. Memory shapes future behavior rather than simply persisting state. This is the transition from agents that execute tasks to agents that improve over time. In the future, the sophistication of memory systems will define the competitiveness of AI agents.

Agentic AI memory TAM

Agentic AI changes memory TAM in two ways: it raises the effective context per request and increases the amount of CPU-side memory provisioned per AI rack. As a result, the marginal memory demand shifts away from hot HBM alone and increasingly into host DRAM and rack SSD, where retained context, intermediate state and warm KV live closest to the CPU.

Using a top-down TAM model anchored in (i) incremental CPU shipments associated with

agentic AI, and (ii) higher DRAM per server for agentic roles, we estimate agentic AI could drive 15-45EB of incremental DRAM demand by 2030 (before considering adjacent upside from enterprise SSD, networking, edge device and CXL-based memory expansion).

Why agentic AI increases DRAM intensity

Agentic AI introduces more intermediate state and more "memory feet" around the GPU. Two mechanisms matter most:

  • Agent concurrency and tool I/O drive larger CPU-side working sets (more parallel agents, more cached results, more in-flight contexts). A recent Georgia Tech study highlights CPU-side orchestration/tool processing as a dominant contributor to latency and links throughput bottlenecks to CPU factors and GPU main memory capacity/bandwidth.
  • Context windows and KV-cache management increasingly force the system to treat DRAM as a functional extension of HBM. vLLM describes a KV offloading feature explicitly targeting offloading to CPU memory (DRAM) to improve inference throughput and manage memory pressure. NVIDIA's Rubin/Vera platform materials go further, describing coherent CPU-GPU memory-enabling techniques such as KV-cache offload and multi-model execution efficiency – effectively turning LPDDR/DDR into an active tier for AI serving. The relevance rises as leading models push to ~1m token context windows, which mechanically expands cache/state requirements.

We estimate incremental DRAM bit demand in 2030 driven by agentic AI orchestration workloads, focusing on CPU-attached memory. Our framework is intentionally simple and parameterized:

Agentic AI DRAM demand

= $ (\text{Incremental orchestration CPU shipments}) \times (\text{average DRAM per CPU}) $

• Incremental CPU shipment: We derive incremental orchestration CPU demand from our CPU TAM analysis: 10mn units in base case and 15mn units in bull case. These represent incremental server CPU sockets deployed specifically for agentic AI orchestration workloads.

• DRAM content per CPU (socket): We anchor our assumptions on recent platform disclosures and architectural trends e.g., NVIDIA's agentic-focused Vera CPU platforms scale to up to 1.5TB per CPU (and up to 400TB per rack). AMD's EPYC 9005 architecture overview highlights that platform capacity can extend materially via CXL (example: 8TB max memory capacity conceptually framed as 6TB DDR + 2TB CXL). While x86 platforms can scale to multi-terabyte (4-8TB+) per socket, this reflects maximum capacity configurations. For agentic AI orchestration workloads, we expect a mix of: High-capacity x86 systems (memory-heavy coordination, databases) and more bandwidth-optimized architectures (e.g., NVIDIA

LPDDR-based systems). Hence, we assume 1.5TB per CPU content in a base case and 3TB per CPU in a bull case.

Exhibit 23: We expect incremental DRAM demand will take up 26-77% of supply by 2027

Source: Morgan Stanley Research estimates

Exhibit 24: DRAM specs for major AI CPUs

CompanyCPUArchLaunchMemory TypeChannelsPeak BandwidthMax Capacity (per socket/chip)
IntelXeon 6 (Granite Rapids)x862024DDR5 / MRDIMM12~600-840 GB/s~4-6 TB
IntelXeon 7 (Diamond Rapids)x862026 (est.)DDR5 MRDIMM Gen216~1.6 TB/s~8-12 TB (est.)
AMDEPYC 9004 (Genoa/Bergamo)x862022-2023DDR512~460-500 GB/s~6 TB
AMDEPYC 9005 (Turin)x862024DDR512~550-600+ GB/s~6-8 TB
AMDEPYC “Venice” (Zen 6)x862H26 (est.)DDR516 (rumored)~1.2-1.6 TB/sN/A
AWSGraviton4Arm2024DDR5~8-12*~300-500 GB/s*~1-3 TB (est.)
GoogleAxionArm2025DDR5~8-12*~300-500 GB/s*~1-3 TB (est.)
MicrosoftCobalt 100Arm2024DDR5~8-12*~300-500 GB/s*~1-3 TB (est.)
NVIDIAGrace CPUArm2023LPDDR5XCustom (wide bus)~500 GB/s~512 GB
NVIDIAVera CPUArm2026 (est.)LPDDR5X (SOCAMM)Custom~1.2 TB/s~1-1.5 TB
ARMAGI CPUArm2026DDR512~816GB/s~6TB

Source: Company data, Morgan Stanley Research; N/A = not applicable

ABF Substrate – Still Early Innings

ABF substrates are at the start of a powerful, AI-driven up-cycle set to last through the decade and supporting faster growth, pricing power and margin expansion. This cycle is structurally stronger and more sustainable than prior PC-driven cycles, with scope for sustained earnings growth in 2025-28. We see ABF demand shifting decisively toward AI, with GPUs, CPUs, ASICs and networking chips accounting for 75%+ of end demand by 2030. We project ABF value growth to accelerate to a 16.1% CAGR over 2025-30. Preferred exposures are Unimicron, Samsung Electro-Mechanics and Nanya PCB.

An AI-driven ABF substrate up-cycle is set to last to the end of the decade, driving growth to accelerate and margins to expand. Over the next few quarters, we expect ABF substrate suppliers to raise pricing to end customers to reflect higher costs, and, moving into 2027, we think there could be further price hikes, driven by a shortage of ABF substrate capacity. The stocks have started to move, but this cycle will be much stronger and more sustainable – fueling multiple expansion. This AI-driven cycle is structurally different and much stronger, driving significant earnings growth in 2025-28, we estimate. Our favored names for exposure are Unimicron, Samsung Electro-Mechanics and Nan Ya PCB, and least favored is Ibiden, although this down to valuation/overheated earnings expectations. See our recent ABF Substates note here.

Exhibit 25: Entering the agentic AI era: ABF substrate market TAM to grow with AI

Source: Company data, Morgan Stanley Research estimates (e)

ABF substrate value growth is set to accelerate over the next 5 years amid a shift in demand to AI. Based on our bottom-up analysis, we project that ABF substrates will be in an up-cycle until the end of this decade, with industry undersupply starting from late 2026-27 onwards. What was once a PC-driven market – with PCs accounting for ~70% of it in 2015 – is undergoing a significant shift in demand, with AI-related applications (GPU, ASIC, server CPU, networking, etc.) capturing 75%+ of the end market by 2030, on our estimates. With incremental demand from agentic AI and the enlarged CPU TAM, we estimate this will drive ABF substrates' value to accelerate at a 17.9% CAGR over 2025-30 (vs 16.1% CAGR without the incremental CPU TAM), and vs. just 9.0% over 2020-25.

With agentic AI and the upside to CPU TAM of 10-15m units by 2030, this will result in the server CPU ABF substrate market to grow to ~$4.7bn by CY30. In reality, the market upside should be even slightly higher, as more networking demand will be needed to connect all these CPUs together. But this incremental ~$1.2bn of demand upside from server CPU ABF substrate alone would imply 5-10% upside to the overall ABF substrate TAM, all else equal.

For the ABF substrate market, without any new capacity additions, the enlarged CPU TAM would widen the supply-demand gap. In the scenario that we laid out back in February (see here), we estimate the under-supply gap will be ~7% by 2030, but with incremental 10-15m units of CPU TAM by 2030, this would cause the under-supply gap to widen to ~15%, which is a meaningful difference and would drive prices and margins up even more across the board for all ABF substrate suppliers.

Exhibit 26: Stronger ABF substrate market growth in the AI era

Source: Company data, Morgan Stanley Research estimates (e)

Exhibit 27: We estimate agentic AI could drive 5-10% incremental ABF substrate demand upside by 2030 from the enlarged CPU TAM alone

Source: Prismark, Morgan Stanley Research estimates (e)

Key agentic AI drivers. We believe the demand drivers will be mainly supported by CPUs, GPUs, ASICs, and networking chips used in data centers. Because of the increased demand from computing, we believe the demand for all of these semiconductors will grow and/or remain elevated in the coming years.

  • For server CPUs, demand for general and storage computing highly correlates with overall AI demand. As such, we also forecast demand for server CPUs to rise in the coming years. In 2015, server CPUs only accounted for ~10% of total ABF substrate demand, but we estimate it has grown to ~37% in 2024 and will account for ~24% of the total ABF substrate market in 2030, still the largest application.
  • For data center GPU units – primarily NVIDIA GPUs – we forecast AI GPU units to grow 48% year on year in FY26 (February 2026 to January 2027) and to grow an additional 2% in FY27. We do not have a forecast beyond that, but we model conservatively in the years following, and estimate the market demand to remain elevated, but flattish.
  • For AI ASICs, demand for in-house designed chips appears strong in the near to medium term, so we project units to continue to grow throughout the rest of the decade – we also continue to see rising demand from Meta, Microsoft, Open AI, China, etc., where demand is small today but we bake in some growth over the next few years.
  • Lastly, for networking chips, we believe this is highly correlated to computing demand. With GPU demand remaining elevated and growing ASIC volumes, we believe demand for networking chips will also continue to grow over the next several years.

Exhibit 28: ABF substrate demand by end applications, 2015-30e

Source: Prismark, Morgan Stanley Research estimates (e)

Exhibit 29: ABF demand led by server, AI GPU, AI ASIC, and networking-related ABF

Source: Prismark, Morgan Stanley Research estimates (e)

Larger package size and higher layer count are also a demand tailwind. Increasing demand for semiconductor circuit scale and functionality has been met with increases in the degree of integration of semiconductor dies and in package substrate mounting technology. With deterioration in cost performance owing to increases in the degree of integration of semiconductor dies and advancing process technology, moving to chiplets that contain multiple dies on one package substrate has become indispensable for raising total semiconductor performance.

Behind this is that once multiple functions are incorporated into a single semiconductor die, die size expands, and manufacturing complexity and cost rise. Closely watched methods for mounting multiple semiconductor elements on one package substrate and increasing total semiconductor performance are:

• 3D – where semiconductor dies are stacked vertically, and

  • 2.5D – where semiconductor elements are connected via silicon or organic interposers on the package substrate.

Larger substrate size and higher layer count are particularly evident, in view of the increase in electrical connections to move data, control signals, and power between the AI accelerator dies and HBM memory stacks. This trend towards larger substrate size and higher layer count has been clear, and it does not appear to be reversing any time soon. So if we take into account the growth from substrate size and layer count, ABF substrate demand is set to grow even faster than unit growth.

Morgan Stanley | RESEARCH

Exhibit 30: Near-term ABF substrate trend points toward larger substrate sizes and higher layer count

Source: Company data, Morgan Stanley Research estimates. Note: Bubble size indicates ABF substrate demand, including area size and layer count.

More CPU Sockets Will Be Needed

This is another component that will benefit meaningfully from an enlarge CPU TAM, because every server CPU is accompanied by a CPU socket. Today, the server CPU market is mainly dominated by 3-4 suppliers, and we believe the enlarged server CPU TAM will mainly benefit FIT and Lotes under our coverage. We estimate FIT has around 40% global server CPU socket supply share, and Lotes ~35%.

On our estimates, every 1m CPU unit upside would drive 0.6% revenue upside to Lotes and 0.2% revenue upside to FIT, purely from increased sockets supplied; a 10-15m CPU unit upside would result in ~7% revenue upside to Lotes and ~2% revenue upside to FIT. However, we believe the revenue upside to these two companies should be even higher, because an enlarged CPU TAM means more general servers, DRAM connectors, more PCIe connectors, and other connectors and cables, all of which Lotes and FIT have exposure to. So we believe the overall revenue opportunity and upside to Lotes and FIT should be higher.

Exhibit 31: Every 1m CPU demand upside would imply 0.5% CPU socket revenue upside to Lotes

Every 1M Units of total CPU upside
Server CPU Socket ASP (US$)21.9
Revenue upside to Lotes per 1M CPUs (US$ M)7.7
Revenue upside to Lotes per 1M CPUs (NT$ M)241
Lotes 2026 total revenue estimate (NT$ M)40,488
Lotes CPU Socket upside per 1M CPUs0.6%

Source: Morgan Stanley Research estimates

Exhibit 33: Every 1m CPU demand upside would imply 0.2% CPU socket revenue upside to FIT

Every 1M Units of total CPU upside
Server CPU Socket ASP (US$)21.9
Revenue upside to FIT per 1M CPUs (US$ M)8.8
FIT 2026 total revenue estimate (US$ M)5,483
FIT CPU Socket upside per 1M CPUs0.2%

Source: Morgan Stanley Research estimates

Exhibit 35: We estimate FIT has ~40% global server CPU supplier share and Lotes ~35%

Exhibit 32: ...and 10-15m CPU unit upside would drive ~7% CPU socket revenue upside to Lotes

Source: Morgan Stanley Research estimates

If CPU TAM grows 10-15M units...
Server CPU Socket ASP (US$)21.9
Revenue upside to Lotes if CPU TAM grows 10-15M units (US$ M)95.7
Revenue upside to Lotes if CPU TAM grows 10-15M units (NT$ M)3,015
Lotes 2026 total revenue estimate (NT$ M)41,065
Lotes CPU Socket upside if CPU TAM grows 10-15M units7.3%

Source: Morgan Stanley Research estimates

Exhibit 34: 10-15m CPU unit upside would drive ~2% CPU socket revenue upside to FIT

If CPU TAM grows 10-15M units...
Server CPU Socket ASP (US$)21.9
Revenue upside to FIT if CPU TAM grows 10-15M units (US$ M)109.4
FIT 2026 ABF revenue estimate (NT$ M)5,483
FIT CPU Socket upside if CPU TAM grows 10-15M units2.0%

Source: Morgan Stanley Research estimates

Passive Components TAM Will Also Grow

MLCC and passive components are also placed in general servers everywhere, so an enlarged server CPU TAM would drive upside to MLCC and other passive component demand. Different server specifications have different layouts of passive components and different volume and value content, so it is also extremely hard to quantify the content. But for simplicity's sake, we estimate ~$30 MLCC content per general server, which houses on average 2x CPUs today. This was quantified in a report we published in 2024 (Global Technology: MLCC – Quantifying the Cloud & Edge AI Opportunity), where we quantified the MLCC market for different end segments.

In that report, we sized the general server MLCC TAM at $400-500m. This year, we estimate the total MLCC market globally is ~$15-16bn and, by 2030, we think it will reach ~$20bn (assuming it remains at 5% CAGR from here on out). This would imply that a 10-15m CPU unit demand upside by 2030 would drive incremental ~$500m MLCC value demand, or 2-3% upside to the overall MLCC market globally by 2030.

For Yageo specifically, we estimate that every $ \sim $1m CPU demand upside would result in 0.1% revenue upside, and a 10-15m CPU unit upside would result in a 1-2% revenue upside to Yageo, all else equal. However, Yageo also has exposure to inductors, resistors and tantalum capacitors, which are also all present in general servers, so the overall revenue upside should be higher.

Exhibit 36: Every 1m CPU demand upside would imply 0.1% MLCC revenue upside to Yageo

Every 1M Units of total CPU upside
Server MLCC Content (US$)30.0
Revenue upside to Yageo per 1M CPUs (US$ M)4.5
Revenue upside to Yageo per 1M CPUs (NT$ M)142
Yageo 2026 total revenue estimate (NT$ M)155,443
Yageo MLCC revenue upside per 1M CPUs0.1%

Exhibit 37: 10-15m CPU unit upside would drive 1-2% MLCC revenue upside to Yageo

Source: Morgan Stanley Research estimates

If CPU TAM grows 10-15M units...
Server MLCC Content (US$)30.0
Revenue upside to Yageo if CPU TAM grows 10-15M units (US$ M)56.3
Revenue upside to Yageo if CPU TAM grows 10-15M units (NT$ M)1,772
Yageo 2026 total revenue estimate (NT$ M)158,893
Yageo MLCC revenue upside if CPU TAM grows 10-15M units1.1%

Source: Morgan Stanley Research estimates

Greater China Semiconductor: Foundry, Design Service and IC Design – Seizing the CPU (Agentic AI) Opportunity

Strong server CPU demand from agentic AI and inferencing workload

The CPU plays a critical role in enabling agentic AI, serving as the central coordinator that executes instructions, manages system resources, and ensures reliable, real-time decision-making. While specialized hardware like GPUs and accelerators handle large-scale parallel computations, the CPU orchestrates the overall workflow – handling task scheduling, memory management, I/O operations, and the logic that underpins autonomous behavior. In agentic AI systems, which require continuous perception, reasoning and action, the CPU is essential for low-latency control loops, system stability, and integration across diverse components.

Therefore, we have been seeing strong server CPU demand since 2025, then with another jump in 2026. Besides server CPU demand, we have also seen the demand rebound for a few models of client CPU, such as Apple Mac Mini, to support the edge AI demand. As the result, we are forecasting overall CPU TAM for foundry to reach nearly $33bn in 2026 and then to $37bn by 2028. Within the TAM, we see TSMC, serving as the major foundry, as likely to reach around 70% of the market share in 2026 and continuing to grow to 75% in 2028 with the nodes for those CPU also continuing to migrate, like GPU and ASIC. For example, the forthcoming server CPU from AMD (Venice) and NVIDIA (Vera) are adopting TSMC's leading-edge 2nm and 3nm process, both one node migration from prior generation.

Lastly, we expect Intel will outsource its server CPU production to TSMC by 2H27, as it is facing fierce competition from AMD in the server/data center CPU space, whereas TSMC is more available to provide better time-to-market of its server CPU production with high-quality chips (suggesting better CPU performance).

Exhibit 38: Foundry addressable market size for CPUs

Exhibit 39: TSMC's market share in overall CPU manufacturing

Source: Company data, Morgan Stanley Research estimates (e)

TSMC's market share in overall CPU manufacturing

Source: Company data, Morgan Stanley Research estimates (e)

Source: Company data, Morgan Stanley Research estimates

Exhibit 41: TSMC revenue contribution from Arm-based CPU

Source: Company data, Morgan Stanley Research estimates

Strong Arm-based CPU demand could benefit GUC from 2026 and beyond

Within our Greater China Semiconductor coverage, GUC has the highest revenue mix from the CPU demand. In our January notes Benefiting from Google TPU/CPU demand upside and Stronger demand from automotive chips and Arm-based CPUs, we highlighted GUC's 2026 revenue upside from strong Google CPU demand. Our recent industry checks suggest that inference and general server demand for Arm-based CPUs is even stronger, including Google CPU. We now forecast Google CPU shipments to grow to 1.5mn units in 2026 (vs. 0.8mn units previously), which could contribute $1.2bn of revenue to GUC, or >50% of its 2026 revenue. Our checks also suggest that gross margin could also be 1-2ppts better than our previous anticipation of 5% given the better order scale at TSMC.

In the meantime, we note that GUC also helps with the Cobalt 200 CPU for Microsoft, an Arm-based design tailored for Microsoft Cloud. Our checks also indicate strong demand for Cobalt at >1mn units in 2027 and onwards. We therefore forecast $500-600mn revenue contribution from this in 2027-28.

Lastly, GUC management noted that it has secured next-gen Arm-based CPU design wins from its major customers, including both Google CPU and Microsoft Cobalt CPU. We therefore believe GUC can benefit from this agentic AI or inferencing demand at least until 2028.

Exhibit 42: GUC: Major customer breakdown

Revenue (US$ mn)2025e2026e2027e2028e2025 Y/Y2026 Y/Y2027 Y/Y2027 Y/Y
NRE
Normal NRE projects76170200220-49%124%18%10%
Ship-outs18510811012068%-42%2%9%
Total NRE2612783103400%7%12%10%
Turnkey
Microsoft6080150400100%33%88%167%
Google1501,2001,6001,600NA700%33%0%
Korean AI Start-up0208080NANA300%0%
xAI/Tesla01258001,200NANA540%50%
Rivos0304040NANA33%0%
Amazon Lab 126050100100NANA100%0%
SK Hynix50101010-38%-80%0%0%
Sandisk020250250NANA1150%0%
China ADAS020100200NANA400%100%
Suzhou Centec5427147-50%-50%-50%-50%
Macronix5668819830%20%20%20%
DJI351055-31%-71%-50%0%
Aspeed10512113915050%15%15%8%
Sony29262321-10%-10%-10%-10%
Other turnkey292251208202221%-14%-17%-3%
Total turnkey8312,0583,6004,36265%148%75%21%
Ex-US CSP turnkey6216531,0501,16231%5%61%11%
IP
Google (GLink)2555NA150%0%0%
Microsoft (HBM3E)45550%25%0%0%
Others2777-80%250%0%0%
Total revenue1,1002,3533,9274,71941.2%113.9%66.9%20.2%

Source: Company data, Morgan Stanley Research estimates (e); Y/Y = year on year

Within our Greater China semiconductor coverage, among other design service vendors, Egis is working on diversifying into the AI and HPC supply chain. The company has made several investments into non-fingerprint business in the past few years, and these are now coming to fruition. We believe the two most important are its acquisition of InPsytech and a ~20% stake in Alcor Micro (not covered) (Exhibit 43). Egis has also expanded its staff and joined Arm's total design alliance with the aim of winning long-term ASIC business opportunities.

Alcor provides an Arm-based CPU platform, with two cores connected by UCI-E named Mobius 100 (Exhibit 44), which have been developed and built internally within the Egis alliance instead of licensing from a third party. According to Alcor, Mobius 100 could also provide heterogeneous chiplets (CPU with AI Acc/GPU/NPD). We think this could be suitable for neocloud or supercomputing clients outside of the US, given the ongoing data center buildout there (Exhibit 46), according to our supply chain checks. Alcor previously announced the timeline for its Arm-based CPU Mobius 100, with tape-out in 2Q26 and mass production in 4Q27. We are Equal-weight on Egis, however, as we are still waiting for future project wins.

Morgan Stanley | RESEARCH

Exhibit 43: Egis: Organizational structure

Source: Company data, Morgan Stanley Research

Exhibit 44: Alcor Arm-based CPU Mobius 100 (CCS V3) with CSA compliance

Morgan Stanley | RESEARCH

Exhibit 45: Spec summary of Mobius 100: single vs dual die configuration

6 × CCG by 64B CXS I/F

Exhibit 46: Cloud Service Providers continuing their data center construction plans in Europe

CompanyCountryLocationAvailableUpcomingSub Total
GoogleBelgiumFarciennes1
St. Ghislain1
DenmarkFredericia11
FinlandHamina61
GermanyHanau1
IrelandDublin221
NetherlandsEemshaven2
Groningen1
Middenmeer1
Winschoten1
NorwaySkien1
UKWaltham Cross1
AWSSwedenStockholm3
GermanyFrankfurt3
IrelandIreland3
UKLondon3
ItalyMilan327
FranceParis3
SpainSpain3
SwitzerlandZurich3
EUEuropean Sovereign Cloud3
MetaDenmarkOdense1
IrelandClonee13
SwedenLulea1
OracleUKLondon2
Newport2
FranceParis1
Marseille1
GermanyFrankfurt2
ItalyMilan1
TBD117
NetherlandsAmsterdam1
SerbiaJovanovac1
SpainMadrid2
TBD1
SwedenStockholm1
SwitzerlandZurich1
MSFTUKLondon3
Cardiff1
SwitzerlandZurich3
SwedenGävle and Sandviken3
SpainMadrid3
PolandWarsaw3
NorwayOslo3
ItalyMilan3
Greece349
GermanyFrankfurt3
FranceParis3
FinlandHelsinki3
IrelandIreland3
NetherlandsNetherlands3
DenmarkCopenhagen3
BelgiumBrussels3
AustriaVienna3
CoreweaveUKLondon11
Crawley1
SpainBarcelona27
SwedenStockholm1
NorwayVennesla1
Total9826124

Source: Company data, Morgan Stanley Research

BMC to benefit from strong CPU demand

Baseboard management IC (BMC) is the key component on the server board, with a view to enabling the remote control for the server firmware system and maintaining the stability of the data center. Previously, Aspeed indicated that general server and AI ASIC server actually generate higher efficiency among the capex spending from hyperscalers (Exhibit 47). As a result, as the CPU plays a critical role in enabling agentic AI, serving as the central coordinator that executes instructions, manages system resources, and ensures reliable, real-time decision-making, we expect the growing demand for CPU/general server to further lift Aspeed's BMC revenue in the coming years.

Currently, Aspeed has ~70% market shares in the CPU server BMC market, with major US and Chinese hyperscalers being its end customers, including Meta, AWS, Alibaba and Microsoft. However, as it migrates into the new generation BMC product AST2700, we expect it to further expand its market shares in customers including Dell and Google, which would help expand its revenue as spec migration also brings 40-50% of ASP increase.

Exhibit 47: General server and AI ASIC server generate the highest capex efficiency for BMC

Source: Company data, Morgan Stanley Research. Note: Capex efficiency is defined as the amount of server spend that will contribute to one BMC demand. The lower capex efficiency, the better for Aspeed.

Aspeed recently announced a rise in the company's BMC TAM from 46.5mn to 65.77mn in 2030, mainly driven by AI-related general server demand, which we think agentic AI would be the key driving force behind. General server growth should stay stable at 6% from 2025-2030, while AI-related general servers should account for: (1) 25% of total 2026 general server demand, (2) 45% in 2027, and (3) 20% throughout over 2028-2030 (Exhibit 48).

On the order visibility front, customers began providing forecasts 7-8x its single-month revenue. Although Aspeed could not roll out any double booking, the current dynamic is for shipments way beyond customers' needs. According to the company, customers also expect double capacity year on year in 2027.

Exhibit 48: Aspeed expects its BMC TAM to reach 65.7mn units in 2030

BMC TAM Forecast Revised

● We see huge demand for AI-related General Server for agentic AI workload and simple inference tasks.

● BMC TAM is estimated to be 65.77 million units in 2030.

Note: 1) BMC for General Servers will grow at 6% CAGR.

2) BMC for AI-related General Servers is estimated to be 8.5 million in 2026, with 45% growth rate in 2027 and 20% thereafter.

3) BMC for GPU servers and AI ASIC servers in 2026 is based on the estimate of GPU and AI ASIC shipment and the server architecture.

4) Assuming BMC for GPU Servers grow at 45% in 2027 and 20% afterwards. We also include BMCs for ICMS here.

5) Assuming BMC for AI ASIC Servers grow at 45% in 2027 and 20% afterwards.

Exhibit 49: Aspeed's product roadmap

Delivering quantum-resilient OCP Caliptra security across the entire ASPEED product portfolio.

Montage set to benefit from CPU demand through memory interface chips

Core business DRAM interconnect business levered to cloud capex/memory

supercycle: Montage is a cloud capex proxy through its main memory interconnect business. Globally, cloud capex industry growth is projected to remain high, at a 30% CAGR over 2025-2027, we estimate, with ongoing investment from the top CSPs. The memory supercycle from 2H25 also suggests higher memory interface content per general server. We believe the strong cloud/memory cycle will drive faster technology migration, which is positive for Montage, a technology leader. As of 2024, the company had a revenue market share of 36.8% in the global memory interconnect chip market, followed by Rambus (36.0%) and Renesas (20.5%). Montage has been an incumbent leader in the segment, and it continues to maintain technology advantages over its competitors. As of 2025, the memory interconnect revenue generated by Montage was ~1.7x that of the product revenue of Rambus.

Exhibit 50: Application and deployment of memory interconnect chips across different types of memory modules

Source: Frost & Sullivan. Note: UDIMM: Unbuffered Dual In-line Memory Module; (2) CUDIMM: Clocked Unbuffered Dual In-line Memory Module; (3) SODIMM: Small Outline Dual In-line Memory Module; (4) CSODIMM: Clocked Small Outline Dual In-line Memory Module; (5) CAMM: Compression Attached Memory Module; (6) LPCAMM: Low Power Compression Attached Memory Module.

Exhibit 51: Market size of memory interconnect chips (by revenue), breakdown by product types, 2020-30E

Source: Frost & Sullivan (E = estimates)

Legacy memory players still need time to catch up

We have turned selective on legacy memory: The old memory supercycle began with DDR4. We double-upgraded Winbond to Overweight in March 2025 (link) and called out the DDR supercycle in June of that year (link). NOR and MLC NAND followed from 4Q25 (link). The old memory supercycle could run from 9 months to 1.5 years, slightly shorter than the mainstream cycle given the smaller TAM.

DDR4 – narrowing supply-demand gap: On the supply side, Winbond noted 100% year-on-year bit shipment growth in 2026 (link), while Samsung kept DDR4 shipments flattish quarter on quarter in 2Q (note). Also, we believe PSMC will license 1y or even 1z process on DDR4 production, likely ramping from 1H27. On the demand side, 3C product demand continues to shrink. We now expect undersupply to narrow to <20% in 2H, below our prior estimate. Into 2027, CXMT may add 10kwpm of DDR4 capacity (on top of its current 8kwpm) to meet strong China local demand, which could put pressure on DDR4 pricing. CXMT's DDR5 (Gen4B) capacity expansion in Shanghai should also accelerate in 2027.

Legacy Flash – likely the next DDR4: We think MLC and legacy TLC NAND could face a deeper shortage into 2H, with undersupply potentially reaching ~40%. Global capacity for 2GB to 64GB NAND has virtually disappeared. Customer inventory generally covers only another 6-9 months. Macronix remains the only supplier able to fill the gap. We expect MLC and legacy TLC pricing to rise more than 200% from 1Q26 to 4Q26.

Earnings Revisions and Price Target Changes

What's changed? We update our 2026 ASP assumptions according to our latest channel check data. As most of the suppliers are in talks with key customers on 3-5 year long-term agreements (LTAs), which provide downside protection to the pricing trend, we now expect pricing to remain elevated throughout 2027, compared with our previous model which assumed prices would start to decline in 2H27. For 2028, we now model -19% and -23% for DRAM/NAND ASP year on year, reflecting our cautious view on when capacity catches up.

As a result, our 2026-28 EPS estimates for SK hynix rise by 24%, 37% and 78%, respectively, and we increase our residual income based price target by 31% to W1,700,000, implying 4x 2027 P/E, on our estimates, and c.50% potential upside from the current share price. We increase our bull case valuation by 61% to W2,580,000, reflecting stronger earnings momentum, while our bear case remains unchanged at W400,000 as we assume weaker macro conditions could slow data center growth.

Exhibit 52: SK hynix: Earnings revisions

(W bn)FY26EFY27EFY28E
PreviousRevisedChangePreviousRevisedChangePreviousRevisedChange
Sales281,377335,03419%378,771487,18929%329,365505,43053%
DRAM (& HBM)227,536249,92310%311,339370,19419%272,861387,77142%
NAND52,52883,79760%66,119115,68275%55,190116,346111%
Operating Profit222,498276,79124%298,316407,56737%226,146403,29878%
DRAM (& HBM)191,816214,20312%260,803319,65823%208,254323,16455%
NAND30,68262,588104%37,51387,909134%17,89280,134348%
OP Margin79%83%4pp79%84%5pp69%80%11pp
DRAM (& HBM)84%86%1pp84%86%3pp76%83%7pp
HBM72%72%0pp69%69%0pp64%64%0pp
NAND58%75%16pp57%76%19pp32%69%36pp
Net Profit172,174214,16624%232,037316,73837%174,699310,62578%
EPS for consensus241,579300,49824%325,574444,41837%245,121435,84178%

Source: Morgan Stanley Research estimates

Exhibit 53: SK hynix: Key assumptions

FY26EFY27EFY28E
PreviousRevisedChangePreviousRevisedChangePreviousRevisedChange
DRAM Bit (1Gb Eq, mn)114,607114,6070.0%143,134143,1340.0%175,210175,2100.0%
DRAM Bit Growth20.9%20.9%0.0pp24.9%24.9%0.0pp22.4%22.4%0.0pp
DRAM ASP (1Gb eq; US$)1.61.812%1.511.8925%1.051.649%
DRAM OPM84.3%85.7%1.4pp83.8%86.3%2.6pp76.3%83.3%7.0pp
HBM Bit (1Gb Eq, mn)13,65713,6570%18,14418,1440%20,76920,7690%
HBM ASP (1Gb eq; US$)2.12.080%2.142.140%2.042.040%
HBM OPM72.0%72.0%0.0pp68.7%68.7%0.0pp64.1%64.1%0.0pp
Conv.DRAM ASP1.51.714%1.41.930%0.91.562%
Growth YoY191.1%232.6%22%(5.1%)8.2%nm(34.6%)(18.5%)nm
NAND Bit (1GB, mn)213,755213,7550.0%257,515257,5150.0%312,764312,7640.0%
NAND Bit Growth14.9%14.9%0.0pp20.5%20.5%0.0pp21.5%21.5%0.0pp
NAND ASP (1GB eq; US$)0.20.370%0.180.384%0.120.3111%
NAND OPM58.4%74.7%16.3pp56.7%76.0%19.3pp32.4%68.9%36.5pp
USD/KRW rate1,4501,4500.0%1,3411,3410.0%1,3121,3120.0%
Number of Shares (mn)712,702712,7020.0%712,702712,7020.0%712,702712,7020.0%

Source: Morgan Stanley Research estimates; nm = not meaningful

Exhibit 54: SK hynix: Residual income model

RIM
Fiscal periodFY24AFY25AFY26EFY27EFY28EFY29EFY30EFY31EFY32EFY33EFY34EFY35ETerminalvalue
Forecast year01234567891011
Total Shareholder Equity73,916113,916325,468640,264953,6841,175,3031,358,8161,564,8691,801,5302,067,5662,357,2772,673,8512,754,066
Core Net Profit19,79742,948213,690315,865314,578222,778184,670207,328237,935267,310290,985317,848327,384
Residual income32,148188,426260,335222,926100,36138,95939,21644,36744,83736,55728,55829,415
ROE45.73%97.27%65.41%39.47%20.93%14.57%14.18%14.14%13.82%13.15%12.64%12.06%
Discount period0.000.501.502.503.504.505.506.507.508.509.50
Discount factor1.000.950.850.760.680.610.550.490.440.400.360.36
PV of Equity Capital32,147.6178,444.3221,116.0169,814.168,565.223,870.821,550.121,866.119,818.514,492.110,153.610,458.2

Source: Company data, Morgan Stanley Research estimates (E)

Samsung Electronics (Overweight)

What's changed? We update our 2026 ASP assumptions according to our latest channel check data. As most of the suppliers are in talks with key customers on 3-5 year LTAs, which provide downside protection to the pricing trend, we now expect pricing to remain elevated throughout 2027, compared with our previous model which assumed prices would start to decline in 2H27. For 2028, we now model -14% for DRAM/NAND ASP year on year, reflecting our cautious view on when capacity catches up.

As a result, our 2026-28 EPS estimates for Samsung rise by 45%, 74% and 121%, respectively, and we increase our residual income based target price by 44% to W362,000, implying 5x 2027 P/E, on our estimates, and 68% potential upside from the current share price. We increase our bull case valuation by 34% to W430,000, reflecting stronger earnings momentum, and our bear case PT by 18% to W120,000 as we assume weaker macro conditions could slow data center growth.

For Samsung Electronics preferred shares, we now apply a 20% discount (based on the past 2-year average) to the common shares vs. a 15% discount previously (based on the past 10-year average). The reason for the change is that most of the new ETF/basket products on AI and memory segments only include the common share, which leads to larger discrepancy structurally. Our updated price target is now W289,600, and our bull and bear valuations are W344,000 and W96,000, respectively.

Exhibit 55: Samsung Electronics: Earnings revisions

FY26EFY27EFY28E
(W bn)PreviousRevisedChangePreviousRevisedChangePreviousRevisedChange
Sales583,348735,25926%719,8141,010,92940%698,8051,074,79354%
Semiconductor (DS)386,042514,88133%485,922749,05854%427,946774,02881%
Memory350,390479,12237%435,727698,86260%375,001721,08492%
Display38,92639,0360%40,40240,4020%44,52841,510-7%
Mobile/Network125,837148,80018%153,359181,33818%180,429213,35218%
Harman19,82219,8220%22,31022,3100%22,97922,9790%
Operating Profit299,008428,08543%367,446630,60172%271,322609,886125%
Semiconductor (DS)265,550397,73850%327,480592,01781%245,041585,307139%
Memory267,164399,36149%327,495592,03281%243,587583,853140%
Display5,5691,589-71%5,5232,020-63%6,4242,075-68%
Mobile/Network3,9694,83722%11,68613,80718%14,67217,31918%
Harman1,9821,9820%2,2312,2310%2,2982,2980%
OP Margin51.3%58.2%7.0ppt51.0%62.4%11.3ppt38.8%56.7%17.9ppt
Semiconductor (DS)68.8%77.2%8.5ppt67.4%79.0%11.6ppt57.3%75.6%18.4ppt
Memory76.2%83.4%7.1ppt75.2%84.7%9.6ppt65.0%81.0%16.0ppt
Display14.3%4.1%-10.2ppt13.7%5.0%-8.7ppt14.4%5.0%-9.4ppt
Mobile/Network3.2%3.3%0.1ppt7.6%7.6%0.0ppt8.1%8.1%0.0ppt
Harman10.0%10.0%0.0ppt10.0%10.0%0.0ppt10.0%10.0%0.0ppt
Net Profit242,832353,05745%275,994480,00874%217,225480,929121%
EPS for consensus36,027.752,371.845%40,967.071,227.774%32,091.371,049.1121%

Source: Morgan Stanley Research estimates

Exhibit 56: Samsung Electronics: Key assumptions

FY26EFY27EFY28E
PreviousRevisedChangePreviousRevisedChangePreviousRevisedChange
Mobile shipment (mn)30935314.2%34739714.5%35740914.5%
Mobile blended ASP (US$)2582693.9%3053173.9%3503643.9%
OPM3.2%3.3%0.0ppt7.6%7.6%0.0ppt8.1%8.1%0.0ppt
DRAM OP209,299259,02023.8%257,887382,92348.5%184,396389,254111.1%
DRAM OPM83.3%85.9%3.2%82.1%86.7%5.6%73.4%83.8%14.1%
DRAM Bit (1Gb Eq, mn)137,787143,1173.9%164,635176,2057.0%189,036216,29714.4%
DRAM Bit Growth21.7%26.4%4.7%19.5%23.1%3.6%14.8%22.8%7.9%
DRAM ASP (1Gb eq; US$)1.261.4515.5%1.421.8731.4%1.011.6461.7%
DRAM ASP Growth223.4%273.4%50.1%13.1%28.7%15.6%(28.9%)(12.4%)16.4%
HBM OP26,09226,3511.0%39,37542,0396.8%35,53542,49319.6%
HBM OPM68.0%68.6%1.0%68.3%68.9%0.9%64.2%64.9%1.0%
HBM Bit (1Gb Eq, mn)13,075.213,055(0.16%)20,121.721,3406.05%20,366.824,10818.37%
HBM Bit Growth149.66%149.26%(0.39%)53.89%63.47%9.57%1.22%12.97%11.76%
HBM ASP (1Gb eq; US$)2.022.030.16%2.142.13(0.22%)2.072.07(0.01%)
HBM ASP Growth YoY20.07%20.26%0.19%5.52%5.13%(0.39%)(3.10%)(2.90%)0.20%
NAND OP57,866140,341142.5%69,608209,109200.4%59,191194,599228.8%
NAND OPM58.4%79.0%35.2%57.3%81.3%42.0%47.8%75.8%58.8%
NAND Bit (1GB, mn)375,583375,5830.0%450,858460,8092.2%517,079548,2526.0%
NAND Bit Growth17.6%17.6%0.0%20.0%22.7%2.6%14.7%19.0%4.3%
NAND ASP (1GB eq; US$)0.180.3379.4%0.200.42106.9%0.180.3695.2%
NAND ASP Growth110.3%277.3%166.9%10.6%27.6%17.0%(9.2%)(14.3%)(5.1%)
USD/KRW rate1,4501,4500.0%1,3411,3410.0%1,3121,3120.0%
Number of Shares (mn)6,6076,6070.0%6,6076,6070.0%6,6076,6070.0%

Source: Morgan Stanley Research estimates

Exhibit 57: Samsung Electronics: Residual income model

RIM
Fiscal periodFY25AFY26EFY27EFY28EFY29EFY30EFY31EFY32EFY33EFY34EFY35EFY36ETerminalvalue
Forecast year0012345678910
Total Shareholder Equity429,422754,7851,202,4811,652,2372,009,7192,303,1872,557,4002,811,2123,127,5413,514,1113,992,9434,575,1274,112,731
Residual Income284,965367,465316,783178,09376,6505,903(23,710)6,02535,84978,350120,69469,992
Core Net Profit45,225353,057480,008480,929388,656324,642285,387284,985347,503417,744510,005613,358525,306
ROE59.63%49.05%33.69%21.23%15.05%11.74%10.62%11.70%12.58%13.59%14.32%13.2%
Discount period0.001.002.003.004.005.006.007.008.009.0010.00
Discount factor1.000.900.800.720.650.580.520.470.420.380.340.38
PV of Equity Capital284,965.2329,565.4254,807.3128,476.449,592.13,425.2(12,339.0)2,812.015,006.629,414.740,638.326,276.8

Source: Company data, Morgan Stanley Research estimates (E)

Samsung Electro-Mechanics (Overweight)

What's changed? We raise our SEMCO MLCC margin assumption from mid-teens to mid-high teens over 2026-28 on the back of stronger AI MLCC mix as well as IT MLCC recovering from its previous trough. We increase ABF revenue growth to ~50% level in 2026-27 due to stronger ASP amid industry-wide tightness, while in 2028 we model ABF revenue growth of 57% as new capacity ramps up. We lift our 2026-28 margin assumptions for ABF from mid-20% to low 30% due to better pricing. As a result, our 2026-28 EPS forecasts increase by 0%, 19% and 31% respectively.

As MLCC and ABF exposure to AI is increasing, the market tends to re-rate the stocks amid the structural tailwind. Hence, the previous cycle peak valuation reference is no longer suitable for SEMCO, we have changed our methodology from an average of residual income and P/B approaches to just RI, reflecting the intrinsic value of the company.

We lift our residual income based price target by 42% to W710,000, implying 4x 2027 P/B, on our estimates, and c.5% potential upside. The change reflects our earnings upgrades and higher P/B multiple, given SEMCO's stronger growth prospects. While we increase our bull case value by 38% to W730,000 on stronger earnings momentum, our bear case only moves up by 9% to W200,000, as we assume the MLCC localization trend intensifies, with more competition from Chinese suppliers resulting in increased pricing pressure.

Exhibit 58: Samsung Electro-Mechanics: Earnings revisions

(W bn)FY26EFY27EFY28E
PreviousRevisedChangePreviousRevisedChangePreviousRevisedChange
Sales13,43213,9154%16,64917,8947%19,48622,25714%
Optics4,0364,0360%4,1134,1130%4,0394,0390%
Substrate2,9332,9511%3,7774,0166%4,7855,76520%
Components (MLCC)6,4636,9287%8,7599,76511%10,66212,45317%
Operating Profit1,7531,8023%2,5043,00320%3,1114,11032%
Optics1881880%1921920%2022198%
Substrate4624927%60592453%7561,48897%
Components (MLCC)1,1021,1212%1,7071,88611%2,1542,40212%
OP Margin13.0%12.9%-0.1pp15.0%16.8%1.7pp16.0%18.5%2.5pp
Optics4.7%4.7%0.0pp4.7%4.7%0.0pp5.0%5.4%0.4pp
Substrate15.8%16.7%0.9pp16.0%23.0%7.0pp15.8%25.8%10.0pp
Components (MLCC)17.1%16.2%-0.9pp19.5%19.3%-0.2pp20.2%19.3%-0.9pp
Net Profit1,4821,4840%2,0382,42019%2,4773,24431%
EPS for consensus18,73318,7590%25,76630,59619%30,57240,03331%

Source: Morgan Stanley Research estimates

Exhibit 59: Samsung Electro-Mechanics: Residual income model

RIM
Fiscal periodFY25AFY26EFY27EFY28EFY29EFY30EFY31EFY32EFY33EFY34EFY35ETerminal value
Forecast year012345678910
Total Shareholder Equity9,47110,77813,02016,08620,26225,26131,16237,75445,60553,90063,41466,585
Residual Income4721,2301,7882,5432,9073,2643,3313,8683,5043,8343,475
Core Net Profit1,4842,4203,2444,3605,1836,0866,7768,0358,4799,69910,184
ROE14.66%20.34%22.29%23.99%22.77%21.57%19.67%19.28%17.04%16.54%15.7%
Discount period0.001.002.003.004.005.006.007.008.009.0010.00
Discount factor1.000.910.830.750.680.620.560.510.470.420.390.39
PV of Equity Capital0.0428.81,016.91,343.61,736.91,805.11,842.71,709.11,804.21,486.01,478.11,339.6
Beginning Equity Capital9,016
PV of Equity Capital15,991
PV of Continuing Value28,132
Total Equity Value53,139
FD shares outstanding ('000)75,547
Per share value710,000

Source: Company data, Morgan Stanley Research estimates (E)

Risk Reward – SK hynix (000660.KS)

Robust commodity supercycle supported by AI in 2026

Our base case price target is derived from our residual income valuation model. We assume a cost of equity of 11.5% (5% risk-free rate, 6.5% risk premium, 1.0 beta) and a terminal growth rate of 3%.

Consensus Price Target DistributionW255,245.00W2,500,000.00
Source: Refinitiv, Morgan Stanley ResearchMS PT
MeanMorgan Stanley Estimates

Key: — Historical Stock Performance ● Current Stock Price ◆ Price Target

Source: Refinitiv, Morgan Stanley Research

■ The commodity cycle is likely to stay robust in 2026 and into 2027, we believe, thanks to AI inference demand growth.

■ We do not think this is the time to rotate out of outperformers such as SK hynix.

■ Our price target implies c.4x 2027e P/E, in line with the stock's commodity cycle peak.

Source: Refinitiv, Morgan Stanley Research

Pricing Power:Positive
Secular Growth:Positive
Self-help:Positive

View descriptions of Risk Rewards Themes here

Memory TAM grows; AI HBM leadership is extended

We see a stronger-than-expected commodity cycle for DRAM and NAND, supported by AI inference demand moving into 2027. Our bull scenario valuation implies 14x P/E on HBM contribution and 5x P/E on commodity memory based on 2027e EPS.

We see a stronger-than-expected commodity cycle for DRAM and NAND, supported by AI inference demand in 2026 and into 2027. HBM competition risks remain but are being increasingly recognized by the market. Our price target implies 3.8x 2027e P/E, underpinned by Hynix's leadership in HBM and a sharp rebound in commodity memory pricing.

Weaker macro climate, HBM competition intensifies

We assume a period of AI computing digestion in 2026, leading to more aggressive margin erosion for the HBM segment owing to competitors' aggressive capacity expansion and pricing competition, as well as faster DRAM pricing drops with muted demand recovery. In our long-term assumptions for the bear case, we assume margin erosion for the HBM segment amid rising competition. Our bear case valuation implies 1.3x 2026e P/B.

Risk Reward – SK hynix (000660.KS)

Drivers20252026e2027e2028e
Revenue Growth (%)125.9650.81,386.9663.6
OPM (%)48.682.683.779.8
CAPEX (%)(2,840,890.0)(6,030,605.9)(7,307,828.6)(7,581,454.7)

• Supply and demand outlook for DRAM and NAND

• Global demand for data center products (server DRAM, enterprise SSD)

Source: Morgan Stanley Research Estimate View explanation of regional hierarchies here

1/53 Month
MOSTHorizon

Source: Refinitiv, FactSet, Morgan Stanley Research; 1 is the highest favored Quintile and 5 is the least favored Quintile

• Preemptive production cuts or disruption

• Significant increase in capital returns

• End demand turning weaker than expected

MS ESTIMATES VS. CONSENSUS

• Rising competition for DDR5, causing overspending on the supply side.

• Inventories remaining elevated at cloud and Chinese smartphone customers.

Source: Refinitiv, Morgan Stanley Research

Source: Refinitiv, Morgan Stanley Research

Risk Reward – Samsung Electronics (005930.KS)

Improvement in HBM + commodity up-cycle = stock re-rating

Our base case price target is derived from our residual income valuation model. At our price target, the 2027e P/B multiple would be c.2x, in line with the stock's commodity cycle peak of 2.0x. We assume an 11.5% cost of equity, based on a beta of 1.0, and our terminal growth rate assumption is 3%.

Source: Refinitiv, Morgan Stanley Research

Key: — Historical Stock Performance ● Current Stock Price ◆ Price Target

■ We expect pricing to move well beyond historical mean reversion from here, on a price per gigabit basis, which should create further incremental tailwinds to forecasts for 2026-27. The commodity cycle is better than feared thanks to AI inference demand.

Source: Refinitiv, Morgan Stanley Research

potential market share gains from 2026.

■ Rising prices and falling inventories, along with supply cuts and improving demand, are positives for margin recovery in the memory business.

■ The implied 2027e P/B at our price target is 2x, aligning with the stock's commodity cycle peak of 2.0x.

Source: Refinitiv, Morgan Stanley Research

View descriptions of Risk Rewards Themes here

HPC drives sustained memory pricing

High-performance computing drives sustained memory pricing strength and capital returns exceed expectations: We assume continued robust demand growth for memory and OLED with stabilization in the macro environment and China's failure to successfully enter the memory semiconductor industry. Our bull case valuation is based 14x HBM, 5x conventional memory and 10x P/E for the rest of the group profitability.

We expect favorable commodity pricing trends to bode well for Samsung's share price with improving HBM market share and new product execution. Our base case reflects our relatively conservative view on HBM progress this year, but sequential improvement in 2026 and beyond support Samsung's earnings growth and stock re-rating amid low expectations. 2027e implied P/B at c.2x.

Slower memory consumption, competition from China

Prolonged consumption slowdown and Chinese competition: Weaker macro conditions stall near-term global consumption of IT products. Chinese competition disrupts OLED and memory profitability. We also assume demand for server content slumps amid a slowdown in data center growth. DRAM and NAND ASP price hikes are smaller than expected in 2026. Our bear case valuation is at 1.1x 2026e P/B, closer to historical trough levels.

Risk Reward – Samsung Electronics (005930.KS)

Drivers20252026e2027e2028e
Revenue Growth (%)10.9120.437.56.3
OPM (%)13.158.262.456.7
CAPEX (%)(4,730,271.0)(14,641,899.4)(13,561,744.5)(13,229,277.6)

• Supply-demand outlook for memory and OLED

• Smartphone market share and margins

Source: Morgan Stanley Research Estimate View explanation of regional hierarchies here

1/53 Month
MOSTHorizon

Source: Refinitiv, FactSet, Morgan Stanley Research; 1 is the highest favored Quintile and 5 is the least favored Quintile

• New technological developments, especially in memory and foldable displays

  • Longer-lasting memory up-cycle from AI and hyperscale data center growth
  • Product and memory cycle, including Apple and new Chinese smartphone competition

• Earnings growth concentration in semiconductors

Source: Refinitiv, Morgan Stanley Research

MS ESTIMATES VS. CONSENSUS

Source: Refinitiv, Morgan Stanley Research

Risk Reward – Samsung Electronics (005935.KS)

Overweight with discount to common shares to narrow

Our price target for the preferred shares is based on our PT for the common shares and our assumption that the preferred shares' trade at a 20% discount to the common shares, based on the past 2-year average. We assume an 11.5% cost of equity, based on a beta of 1.0, and our terminal growth rate assumption is 3%.

Source: Refinitiv, Morgan Stanley Research

Key: — Historical Stock Performance ● Current Stock Price ◆ Price Target

Source: Refinitiv, Morgan Stanley Research

■ We expect pricing to move well beyond historical mean reversion from here, on a price per gigabit basis, which should create further incremental tailwinds to forecasts for 2026-27. The commodity cycle is better than feared thanks to AI inference demand.

■ Rising prices and falling inventories, along with supply cuts and improving demand, are positives for margin recovery in the memory business.

Common shares' implied 2027e P/E is 5x. We assume that the preferred shares' discount to the common shares is 20% (the past 2-year average).

Source: Refinitiv, Morgan Stanley Research

View descriptions of Risk Rewards Themes here

20% discount to bull case value for common shares

High-performance computing drives sustained memory pricing strength and capital returns exceed expectations: We assume continued robust demand growth for memory and OLED with stabilization in the macro environment and China's failure to successfully enter the memory semiconductor industry.

20% discount to base case value for common shares

We expect favorable commodity pricing trends to bode well for Samsung's share price with improving HBM market share and new product execution. Our base case reflects our optimistic view on commodity upcycle and stock re-rating with LTA to potentially smooth the cyclicality of memory sector.

20% discount to bear case value for common shares

Prolonged consumption slowdown and Chinese competition: Weaker macro conditions stall near-term global consumption of IT products. Chinese competition disrupts OLED and memory profitability. We also assume demand for server content slumps amid a slowdown in data center growth. DRAM and NAND ASP price hikes are smaller than expected in 2026/2027.

Risk Reward – Samsung Electronics (005935.KS)

Drivers20252026e2027e2028e
Revenue Growth (%)10.9120.437.56.3
OPM (%)13.158.262.456.7
CAPEX (%)(4,730,271.0)(14,641,899.4)(13,561,744.5)(13,229,277.6)

• Supply-demand outlook for memory and OLED

• Smartphone market share and margins

Source: Morgan Stanley Research Estimate View explanation of regional hierarchies here

Source: Refinitiv, FactSet, Morgan Stanley Research; 1 is the highest favored Quintile and 5 is the least favored Quintile

• New technology developments, especially in memory and foldable displays

  • Longer-lasting memory up-cycle from AI and hyperscale data center growth

• Further narrowing of discount to common shares

  • Product and memory cycle, including Apple and new Chinese smartphone competition

• Earnings growth concentration in semiconductors

• Deepening of discount to common shares

MS ESTIMATES VS. CONSENSUS

Source: Refinitiv, Morgan Stanley Research

Note: There are not sufficient brokers supplying consensus data for this metric

Source: Refinitiv, Morgan Stanley Research

Risk Reward – Samsung Electro-Mechanics (009150.KS)

Dual AI opportunity – ABF and MLCC

Our base case price target is derived from our residual income valuation model. We apply a 10.5% cost of equity (beta 1.0, equity risk premium of 6.5% and risk-free rate of 4%) and a 5% terminal growth rate. Our base year is 2026 and our forecast period is 2026-35.

Consensus Price Target DistributionW180,000.00W710,000
Source: Refinitiv, Morgan Stanley ResearchMeanMorgan Stanley Estimates

Key: — Historical Stock Performance ● Current Stock Price ◆ Price Target

Source: Refinitiv, Morgan Stanley Research

■ We see long-term improvement in SEMCO's operating profile – multi-layer core ABF capacity sold out from ASIC customers and accelerating AI penetration in MLCC, driving substantial content from rising complexity.

■ With the AI computing opportunity and the prospect of a cyclical recovery from 2H26, earnings expectations appear to be lagging significantly based on the current outlook.

■ We think the share price will look to discount accelerating EPS estimate revisions.

☑ NTM P/B is below its mid-cycle average, indicating continued valuation upside on top of earnings.

■ Our price target implies 2027e P/B of 4.0x.

Source: Refinitiv, Morgan Stanley Research

View descriptions of Risk Rewards Themes here

4.1 x 2027e P/B

ABF opportunities from major US CSPs drive meaningful content growth, and we estimate future ASIC content and volume growth will continue to outpace. Customer diversification into non-mobile companies also lowers earnings volatility and improves profitability. Our bull case implies a 2027e P/B at historical peak of 4.1x. We believe this premium is supported by what we view as an unprecedented supercycle in the underlying industry dynamics.

4. 0x 2027e P/B

We see a number of catalysts ahead for SEMCO, including a large ABF opportunity in ASIC chip wins and FCF inflection. Although the stock has moved higher, our long-term conviction in custom silicon opportunities via ABF substrates has grown substantially.

1.1 x 2027e P/B

MLCC localization trend intensifies with more competition from Chinese suppliers resulting in increased pricing pressure. Substrate business remains soft amid weak macro climate and tepid end demand. China's smartphone demand slows, coupled with growing geopolitical tension/macroeconomic uncertainty driven by the US imposition of tariffs. We reflect slower content growth for MLCC and substrates.

Risk Reward – Samsung Electro-Mechanics (009150.KS)

Drivers20252026e2027e2028e
Revenue Growth (%)9.923.028.624.4
OPM (%)8.112.916.818.5
CAPEX (%)8.710.79.710.4

• AI servers, high-speed networking, Auto 2.0, and smartphone content growth

• Customer diversification away from Samsung Electronics, targeting major CSPs

2/53 Month
MOSTHorizon

Source: Refinitiv, FactSet, Morgan Stanley Research; 1 is the highest favored Quintile and 5 is the least favored Quintile

• Price hikes driven by MLCC shortage

• Better-than-expected smartphone demand

• Higher MLCC margin from better yield and product mix

• Strong tailwind from China's consumption-friendly policies

• Significant pullback in Samsung's mobile flagship product cycle and SEMCO's lower market share

• Execution risk in penetrating Chinese smartphone customers

Source: Refinitiv, Morgan Stanley Research

MS ESTIMATES VS. CONSENSUS

Source: Refinitiv, Morgan Stanley Research