15
DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST CERTIFICATIONS, LEGAL ENTITY DISCLOSURE AND THE STATUS OF NON-US ANALYSTS. US Disclosure: Credit Suisse does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. 12 June 2017 Asia Pacific/Taiwan Equity Research Technology Hardware & Equipment Taiwan Display Sector Research Analysts Jerry Su 886 2 2715 6361 [email protected] SUPPLY CHAIN RESEARCH Beneficiaries from smartphone display technology and form factor change Figure 1: Smartphone display technologies continue to evolve Source: Company data, Credit Suisse estimates China smartphone build recovering. Recent data points and monthly sales suggest display component shipments for mid-end models have recovered since 2H of May. We expect the panel component pull in to sustain into 3Q for mid-end products (HD resolution, 16:9 aspect ratio), while new product launches with new technology (WQHD TFT, OLED) and 18:9 form factors starting from 3Q17 should support the 2H17 revenue recovery for the smartphone display supply chain. Our checks also suggest JDI is planning to adopt full in-cell design, on top of its current hybrid in-cell. We think FocalTech will be the major beneficiary on smartphone recovery. 18:9 displays with in-cell touch to take off in 2H17. Panel makers and brands are working on the 18:9 aspect ratio smartphone displays to achieve bigger viewing area. We expect the display component shipment to start from July and volume to further ramp in 2H17. We believe the 18:9 designs will proliferate into mid-end segments as panel makers are developing HD+ (1440 x 720) resolution panels, as well as integrating with the in-cell touch feature. We think this trend will be positive for Taiwan driver IC makers as they have higher share and exposure for this segment. DDI backend has more opportunity in OLED. Driver IC makers have been developing OLED DDI with panel makers, although we believe Samsung will still dominate the OLED shipments from now to 2020. We think driver IC backend could have more opportunities on OLED given they work with multiple design houses and there has been limited 12” bumping capacity additions in the past few years. Among the two backend makers, we prefer ChipMOS over Chipbond given it has been qualified by Samsung for OLED iPhone DDI bumping with new opportunities from Maganachip. Top picks ChipMOS and FocalTech. We think ChipMOS and FocalTech are better plays for the smartphone demand recovery and display technology/form factor change. We rate ChipMOS with OUTPERFORM and TP of NT$40, based on 1.7x 12M P/B. We also have an OUTPERFORM rating on FocalTech and our TP of NT$44 is based on 15x 12M P/E. 2011 2012 2013 2014 2015 2106 2017 2018 Generation 3G 4G Pre-5G Display size <4" 4-5" 5"+ Display technology TFT In-cell and OLED Form factor 16:9 18:9

Taiwan Display Sector

  • Upload
    others

  • View
    1

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Taiwan Display Sector

DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST CERTIFICATIONS, LEGAL ENTITY DISCLOSURE AND THE STATUS OF NON-US ANALYSTS. US Disclosure: Credit Suisse does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.

12 June 2017 Asia Pacific/Taiwan

Equity Research Technology Hardware & Equipment

Taiwan Display Sector Research Analysts

Jerry Su

886 2 2715 6361

[email protected]

SUPPLY CHAIN RESEARCH

Beneficiaries from smartphone display

technology and form factor change

Figure 1: Smartphone display technologies continue to evolve

Source: Company data, Credit Suisse estimates

■ China smartphone build recovering. Recent data points and monthly sales suggest display component shipments for mid-end models have recovered since 2H of May. We expect the panel component pull in to sustain into 3Q for mid-end products (HD resolution, 16:9 aspect ratio), while new product launches with new technology (WQHD TFT, OLED) and 18:9 form factors starting from 3Q17 should support the 2H17 revenue recovery for the smartphone display supply chain. Our checks also suggest JDI is planning to adopt full in-cell design, on top of its current hybrid in-cell. We think FocalTech will be the major beneficiary on smartphone recovery.

■ 18:9 displays with in-cell touch to take off in 2H17. Panel makers and brands are working on the 18:9 aspect ratio smartphone displays to achieve bigger viewing area. We expect the display component shipment to start from July and volume to further ramp in 2H17. We believe the 18:9 designs will proliferate into mid-end segments as panel makers are developing HD+ (1440 x 720) resolution panels, as well as integrating with the in-cell touch feature. We think this trend will be positive for Taiwan driver IC makers as they have higher share and exposure for this segment.

■ DDI backend has more opportunity in OLED. Driver IC makers have been developing OLED DDI with panel makers, although we believe Samsung will still dominate the OLED shipments from now to 2020. We think driver IC backend could have more opportunities on OLED given they work with multiple design houses and there has been limited 12” bumping capacity additions in the past few years. Among the two backend makers, we prefer ChipMOS over Chipbond given it has been qualified by Samsung for OLED iPhone DDI bumping with new opportunities from Maganachip.

■ Top picks ChipMOS and FocalTech. We think ChipMOS and FocalTech are better plays for the smartphone demand recovery and display technology/form factor change. We rate ChipMOS with OUTPERFORM and TP of NT$40, based on 1.7x 12M P/B. We also have an OUTPERFORM rating on FocalTech and our TP of NT$44 is based on 15x 12M P/E.

2011 2012 2013 2014 2015 2106 2017 2018

Generation3G 4G Pre-5G

Display size<4" 4-5" 5"+

Display technologyTFT In-cell and OLED

Form factor16:9 18:9

Page 2: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 2

Focus charts and table

Figure 2: China smartphone running at 5% YTD Figure 3: Hannstar revenue started recovering…

Source: MIITs Source: Company data

Figure 4: FocalTech is ahead of TW peers on TDDI Figure 5: In-cell TDDI/IDC lifting FocalTech’s GM

Source: Company data, Credit Suisse estimates Source: Company data, Credit Suisse estimates

Figure 6: Samsung’s Galaxy S8 offers 84% screen to body ratio by adopting

18.5:9 aspect ratio OLED display

Source: Company data

0%

5%

10%

15%

20%

25%

-

110

220

330

440

550

Jan Feb Mar Apr May June July Aug Sept Oct Nov Dec

2014 2015 2016

2017 2017 YTD YoY 2016 YTD YoY

China 4G smartphones (mn) YTD YoY %

-40%

-30%

-20%

-10%

0%

10%

20%

30%

40%

0

500

1,000

1,500

2,000

2,500

3,000

3,500

Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17

NT$ mn Revenue YoY (RHS)

0

5

10

15

20

25

30

35

40

45

1Q16 2Q16 3Q16 4Q16 1Q17 2Q17E 3Q17E 4Q17E

mn units FocalTech Novatek Himax

10%

15%

20%

25%

30%

0%

10%

20%

30%

40%

50%

60%

1Q15 3Q15 1Q16 3Q16 1Q17 3Q17E 1Q18E 3Q18E

IDC % of total sales GM (RHS)

Display: 5.1" 2560 x 1440 Display: 5.8" 2960 x 1440

Aspect ratio: 16:9 Aspect ratio: 18.5:9

142.4 mm 148.9 mm

Substrate: Rigid OLED Substrate: flexible OLED

Scree to body ratio: 72% Scree to body ratio: 84%

Weight: 152 g Weight: 155 g

Galaxy S7 Galaxy S8

68.1 mm69.6 mm

5.1" 5.8"

Page 3: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 3

Beneficiaries from smartphone display technology and form factor change We believe the China smartphone demand has recovered since 2H of May, supported by

improving demand and inventory restocking for mid-end models. This is supported by the

improving May revenue for Novatek and HannStar. We expect the panel component pull in

to continue into June and the new product launches with new technology and form factors

should support the 2H17 revenue recovery for the display smartphone supply chain in

Taiwan.

OLED proliferation has been well expected by the industry but the limited OLED panel

supply to non-Samsung and non-Apple smartphone makers in 2017-18 will offer some

opportunities for the display supply chain as the smartphone design shifts toward in-cell

and 18:9 form factor. We expect to see more adoption of in-cell TFT smartphones with

both 16:9 and 18:9 design in 2H17, especially the proliferation into mid-end HD segment

could further drive the in-cell TDDI volume.

Figure 7: Smartphone display technologies continue to evolve

Source: Company data, Credit Suisse estimates

Within the Taiwan display universe, we believe driver IC supply chains are better plays

over panel makers for the in-cell TDDI and 18:9 form factor themes as smartphone only

accounts for 5-10% of AUO and INX’s revenue. We think ChipMOS and FocalTech could

benefit more over its peers on this theme given ChipMOS is already a supplier for TDDI's

backend and is entering Samsung’s DDI backend for OLED iPhone, while FocalTech is

further ahead on in-cell TDDI and has higher sales exposure over Novatek/Himax.

China smartphone panel build recovering; in-cell

TDDI shipment to further increase in 2H17

China smartphone builds have slowed down since late 1Q17 with leading vendors Huawei,

Oppo, Vivo, etc., revising down their forecasts from overly aggressive early targets and

inventory management, as well as delaying the new model launches to change the display

form factor from the 16:9 to 18:9 aspect ratio. The inventory overbuilt and delay product

launch have impacted the panel component shipments from late March but recent data

points and monthly sales suggest display component shipments for mid-end models have

recovered since 2H of May.

Based on our industry checks, we expect the panel component pull in to sustain into 3Q

for mid-end products (HD resolution, 16:9 aspect ratio) and new product launches with

new technology (WQHD TFT, OLED) and 18:9 form factors starting from 3Q17 to support

the 2H17 revenue recovery for the smartphone display supply chain.

2011 2012 2013 2014 2015 2106 2017 2018

Generation3G 4G Pre-5G

Display size<4" 4-5" 5"+

Display technologyTFT In-cell and OLED

Form factor16:9 18:9

China smartphone display build has

recovered since 2H of May

Page 4: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 4

Figure 8: China smartphone running at 5% YTD Figure 9: Hannstar revenue started recovering…

Source: MIITs Source: Company data

Taiwanese driver IC makers to catch up on TDDI

Our checks suggest Huawei, Oppo/Vivo, Xiaomi, etc., are launching more smartphone

models in 2H17 with in-cell panels. Although Synaptics (Not Covered) has been ahead of its

Taiwanese peers for in-cell TDDI shipments since 2H16, the aggressive ramp of less TFT

masks HD-resolution in-cell panel in 2H17 could be more favourable for FocalTech and

Novatek given the faster development progress and better pricing vs Synaptics. Based on the

comments from Chipbond and ChipMOS, total TDDI shipments by Taiwanese DDI makers is

~30% of Synaptics in 2Q17 but could catch up in 4Q17 (60% of Synaptics) as they ramp the

TDDI shipments for mid-end panels.

Among the Taiwan driver IC makers, we think FocalTech could be the major beneficiary

on China smartphone demand recovery and proliferation of TDDI as it has over 90% sales

exposed to smartphone (vs 20-25% for Novatek and Himax), while in-cell TDDI/IDC

volume will also see more significant growth in 2H17 as it ramps up the six-masks a-Si HD

TDDI/IDC. We estimate FocalTech to ship ~60 mn units of TDDI in 2017 and the volume

will double to ~120 mn units in 2018.

Figure 10: FocalTech is ahead of TW peers on TDDI Figure 11: In-cell TDDI/IDC lifting FocalTech’s GM

Source: Company data, Credit Suisse estimates Source: Company data, Credit Suisse estimates

Japan Display is considering adopting full in-cell solution

Moreover our industry checks also suggest, Japan Display, who adopts the hybrid in-cell

structure with separate touch IC and DDI, is now considering adopting full in-cell with

single TDDI chip. We think this might be due to the lower cost structure of full in-cell

panels (less material and better productivity), and more efficient supply chain management

given adopting full in-cell will allow panel makers to sell open-cell to module makers.

0%

5%

10%

15%

20%

25%

-

110

220

330

440

550

Jan Feb Mar Apr May June July Aug Sept Oct Nov Dec

2014 2015 2016

2017 2017 YTD YoY 2016 YTD YoY

China 4G smartphones (mn) YTD YoY %

-40%

-30%

-20%

-10%

0%

10%

20%

30%

40%

0

500

1,000

1,500

2,000

2,500

3,000

3,500

Jan-16 Apr-16 Jul-16 Oct-16 Jan-17 Apr-17

NT$ mn Revenue YoY (RHS)

0

5

10

15

20

25

30

35

40

45

50

1Q16 2Q16 3Q16 4Q16 1Q17 2Q17E 3Q17E 4Q17E

mn units FocalTech Novatek Himax

10%

15%

20%

25%

30%

0%

10%

20%

30%

40%

50%

60%

1Q15 3Q15 1Q16 3Q16 1Q17 3Q17E 1Q18E 3Q18E

IDC % of total sales GM (RHS)

FocalTech, Novatek, and Himax to further

ramp their TDDI output in 2H17

JDI shifting to full in-cell could be positive

for FocalTech and Novatek

Page 5: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 5

Our checks indicated FocalTech and Novatek, among our covered names, could have

higher chances for supplying full in-cell TDDI to Japan Display given their TDDI chip is

ready and they are currently the touch IC or driver IC supplier for Japan Display’s hybrid

in-cell solution. We think Parade could be impacted as it currently supplies the touch IC for

hybrid in-cell but its TDDI solution is still under development.

Figure 12: Hybrid in-cell vs self-capacitance in-cell

Source: Company data, Credit Suisse estimates

18:9 displays with in-cell touch to take off in 2H17

High screen-body ratio handsets (18:9 form factor) from LG’s G6 and Samsung’s Galaxy

S8 have received strong pre-ordering in March-April. Compared to the conventional 16:9

form factor, 18:9 design offers the advantage of a bigger screen, narrow bezel, better

holding experience, and better ASP/margins. The drawbacks for the new form factor are

limited software/app support for the new screen format and supply constraint on panel

supply. The OLED iPhone that will be announced in 2H17 will also have a similar aspect

ratio, as well as other flagship models from LG (V30), Google (Pixel), and Samsung

(Galaxy Note 8). This has been forcing the Chinese smartphone makers to change their

design since March to meet this trend.

Figure 13: Multiple new models will adopt 18:9 display in 2H17

Brand LGE1 Samsung LGE Google Apple Samsung OPPO

Model G6 Galaxy S8 & S8+ V30 Pixel iPhone 8 Pro Note 8 TBD

Launch date Mar-2017 Apr-2017 Aug-2017 Sep-2017 Sep-2017 Sep-2017 Sep-2017

Display type LCD OLED OLED OLED OLED OLED LCD

Display size 5.7” 5.8” &6.2” 5.99” 5.99” 5.85” 6.2” 5.99”

Aspect ratio 18:9 18.5:9 18:9 18:9 19.5:9 18.5:9 18:9

Source: Company data, Credit Suisse estimates

Most of the panel makers in Taiwan and China are not prepared for this, as well as the

driver IC makers, and the supply of 18:9 smartphone panels was in shortage in 2Q.

Nevertheless, our industry checks suggest panel makers are catching up and AUO, BOE,

Tianma, etc., will have the panel ready in 2H17, while driver IC makers are starting to

prepare some shipment for Oppo/Vivo in early 3Q for their new product launch in late 3Q-

early 4Q.

TDDI/IDC

Page 6: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 6

More importantly, we believe the 18:9 designs will not just be adopted on the higher

resolution panels (FHD+/WQHD+), as our supply chain checks indicated many

smartphone makers are planning to adopt HD+ panels (1440 x 720) for mid-range

products. Panel makers also intends to integrate the in-cell touch function onto the new

18:9 HD+ displays, which we believe will benefit Taiwan driver IC makers as they have

higher market share and exposure for this segment.

Figure 14: Samsung’s Galaxy S8 offers 84% screen to body ratio by adopting

18.5:9 aspect ratio OLED display

Source: Company data

Based on our channel checks, we estimate over half of the new 18:9 TFT models in 2H17

will be adopting COG (chip-on-glass) bonding technology for mid-end applications, while

the balance (30-40%) will be using COF (chip-on-film) bonding technology for higher

resolution panels. Nevertheless, the one or two-layers metal film for COF bonding would

add US$1-3 additional material costs, and currently only Steco (Samsung’s subsidiary) is

able to supply the two-layer metal film. For flexible OLED display, the bonding technology

has already shifted to COP (chip on plastic).

Longer term, we think the bonding technology will further shift to COG for ~2mm bezel (vs

currently ~4mm) as panel makers and driver IC makers redesign the panels and chips for

further cost reduction. We think COF bonding will be limited to higher resolution TFT

(FHD/WQHD) and OLED panels for ultra slim design, and will also benefit driver IC

backend as they could enjoy better value-add on COF bonding processing. We think the

18:9 displays with in-cell touch will become the new selling point for the mid-range

smartphone starting from 2H17.

Display: 5.1" 2560 x 1440 Display: 5.8" 2960 x 1440

Aspect ratio: 16:9 Aspect ratio: 18.5:9

142.4 mm 148.9 mm

Substrate: Rigid OLED Substrate: flexible OLED

Scree to body ratio: 72% Scree to body ratio: 84%

Weight: 152 g Weight: 155 g

Galaxy S7 Galaxy S8

68.1 mm69.6 mm

5.1" 5.8"

18:9 designs could proliferate into mid-

range segment

COG will be the mainstream for DDI

bonding for 18:9, while COF/COP will be for

high-end designs

Page 7: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 7

Figure 15: High-end panels will adopt COF (TFT) and COP (OLED) to meet the

18:9 narrow bezel trend

Source: IHS, Credit Suisse estimates

DDI backend has more opportunity on OLED

Chinese panel makers have been aggressive on building new OLED fabs and the capacity

is expected to be on-line by 2018. Although Samsung will still dominate the OLED panel

output in the next several years, the ramp up of OLED capacity by LGD and other Chinese

makers benefit Taiwan driver IC supply chain as they have been engaged with these panel

makers on developing OLED driver ICs.

Figure 16: Summary of announced OLED fabs in Taiwan and China

Company name Fab location Substrate size (mm) Gen K Capacity/month Status

AUO Linko, Taiwan 620 x 750 3 8 MP

AUO Singapore 730 x 920 4.5 15 MP

BOE Ordos, China 1300 x 1500 5.5 4 MP

BOE Chengdu, China 1500 x 1850 6 24 (max 45) 1H18 MP

BOE Mianyang, China 1500 x 1850 6 48 2019 MP

Tianma Shanghai, China 1300 x 1500 5.5 4( max 15) MP

Tianma Wuhan, China 1500 x 1850 6 45 3Q17 MP

EverDisplay Shanghai, China 730 x 920 4.5 18 (21 max) MP

EverDisplay Shanghai, China 1500 x 1850 6 30 2019 MP

GoVisionox Kunshan, China 1300 x 1500 5.5 15 MP

GoVisionox Guan, China 1500 x 1850 6 30 Dec 2018 MP

Truly Huizhou, China 730 x 920 4.5 15 (max 30) 4Q16 MP

Truly Huizhou, China 1500 x 1850 6 TBC TBC

CSOT Wuhan, China 1500 x 1850 6 15 (30 max) 4Q19 MP

Royole Shenzhen, China 1300 x 1500 5.5 7.5 (15 max) 2H17

Source: Company data, Credit Suisse estimates

For the fabless IC makers, Himax shipped HD-resolution OLED DDI to Samsung in 1H16

but the volume dropped to a minimum as Samsung decided to keep the supplies in Korea

(Samsung LSI and Magnachip). Himax is now leveraging its experience for developing

OLED DDI with Samsung to work with Japanese and Chinese OLED makers for 2018

Page 8: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 8

projects. Novatek also developed a FHD OLED driver IC for Samsung in 2H16 but the

volume didn’t pick up for the same reason as mentioned. However, it has been working

with LGD and Chinese OLED makers (Tianma, BOE, EDO) in 2017 and could start seeing

some revenue contribution from 2H17. Its market share could further increase in 2018 if

these OLED customers successfully ramp up their output.

Other DDI makers like Raydium, Synaptics and Sino Wealth are also working on OLED

DDI with various panel customers. Synaptics has been working with LGD and Japan

Display on OLED panels, but the volume will likely remain small as compared to their

overall scale in 2017. Nevertheless, industry observers have indicated Synaptics is more

ahead than other vendors on high-end OLED DDI. Raydium and Sino Wealth are more

focused on Chinese OLED makers but we think they might face more competition from

Synaptics, Novatek, and Himax in 2018 as they have stronger technology and engineering

resources.

Figure 17: OLED capacity growth will be driven by Samsung and Chinese

makers

Source: Company data, Credit Suisse estimates

ChipMOS to benefit more over Chipbond

We think the driver IC backend makers could have more opportunities on OLED given

they work with multiple design houses and there has been limited 12” bumping capacity

additions in the past few years. We think ChipMOS will be a better play over Chipbond on

this theme, especially since it has just been qualified by Samsung for the iPhone OLED

DDI. We estimate this new business will account for 2% of ChipMOS’ monthly sales

initially and the revenue contribution could grow 2-3x by end of 2017 as Samsung

outsources more 12” bumping to ChipMOS. It is also engaged with Magnachip for the

OLED DDI and is currently under qualification process. We estimate the revenue

contribution for ChipMOS could be around 5-10% level as it will be providing turnkey

service (bumping, wafer testing, COG/COF, and final testing) for Magnachip (vs bumping

only for Samsung). We think it will take longer time to complete the qualification process

(~6 months) given the complexity of the reliability tests.

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

10,000

2010 2011 2012 2013 2014 2015 2016 2017E 2018E 2019E 2020E

(K m²)

Samsung Display LG Display AUO BOE GoVisionox EverDisplay JDI

DDI backend are better plays on OLED DDI

ramp

Page 9: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 9

Figure 18: ChipMOS – quarterly P/L

(NT$ mn) 3Q16 4Q16 1Q17 2Q17E 3Q17E 4Q17E 2016 2017E 2018E

Revenue 4,769 4,667 4,560 4,638 4,616 4,742 18,388 18,557 19,653

Gross profit 966 962 817 994 1,004 1,001 3,642 3,816 4,497

Operating profit 559 510 1,054 616 626 616 1,999 2,913 2,961

Net profit 255 614 2,380 358 462 493 1,532 3,694 2,368

EPS (NT$) 0.28 0.69 2.68 0.40 0.52 0.56 1.71 4.16 2.76

Gross margin (%) 20.3 20.6 17.9 21.4 21.7 21.1 19.8 20.6 22.9

Operating margin (%) 11.7 10.9 23.1 13.3 13.6 13.0 10.9 15.7 15.1

Net margin (%) 5.3 13.2 52.2 7.7 10.0 10.4 8.3 19.9 12.0

Source: Company data, Credit Suisse estimates

Chipbond has been the sole driver IC backend supplier for TFT iPhone in the past years

and we estimate this has accounted for ~12% of revenue in 2016. The adoption of OLED

from 2H17 will impact its revenue by 3% versus prior expectation of ~6% given the DDI

build for TFT iPhone remains strong in 1Q17-3Q17. We think the DDI build for TFT iPhone

will see greater decline from 4Q17, but we believe the revenue impact to Chipbond could

be offset by the increase TDDI volume and more RF bumping business from Avago.

Figure 19: Chipbond – quarterly P/L

(NT$ mn) 3Q16 4Q16 1Q17 2Q17E 3Q17E 4Q17E 2016 2017E 2018E

Revenue 4,660 4,872 4,229 4,277 4,777 4,893 17,256 18,177 18,927

Gross profit 1,266 1,191 955 966 1,200 1,261 4,169 4,381 4,654

Operating profit 927 885 672 676 871 939 2,769 3,158 3,366

Net profit 567 829 264 424 702 787 1,992 2,176 2,545

EPS (NT$) 0.87 1.28 0.41 0.65 1.08 1.21 3.07 3.35 3.92

Gross margin (%) 27.2 24.5 22.6 22.6 25.1 25.8 24.2 24.1 24.6

Operating margin (%) 19.9 18.2 15.9 15.8 18.2 19.2 16.0 17.4 17.8

Net margin (%) 12.2 17.0 6.2 9.9 14.7 16.1 11.5 12.0 13.4

Source: Company data, Credit Suisse estimates

Top picks ChipMOS and FocalTech

We think ChipMOS and FocalTech could benefit more over its peers amid the OLED

proliferation, higher TDDI adoption, and China smartphone recovery. We favour ChipMOS

over Chipbond given ChipMOS is already a supplier for TDDI backend and is entering

Samsung’s DDI backend for OLED iPhone. We think FocalTech will benefit more over

Novatek and Himax as it is more ahead on in-cell TDDI and has higher sales exposure on

smartphone (90% vs 20-25% for Novatek/Himax). We rate ChipMOS with OUTPERFORM

and TP of NT$40, based on 1.7x 12M P/B. We also have an OUTPERFORM rating on

FocalTech and our TP of NT$44 is based on 15x 12M P/E.

Figure 20: FocalTech – quarterly P/L

NT$ mn 3Q16 4Q16 1Q17 2Q17E 3Q17E 4Q17E 2016 2017E 2018E

Revenue 3,056 2,694 2,161 2,506 3,138 3,207 11,018 11,011 11,903

Gross profit 628 627 498 563 758 825 2,266 2,643 3,106

Operating profit 103 112 16 60 243 310 210 629 1,096

Net profit 93 145 (8) 49 230 301 213 572 995

EPS (NT$) 0.32 0.49 (0.03) 0.16 0.78 1.01 0.72 1.93 3.35

Gross margin (%) 20.5 23.3 23.0 22.5 24.1 25.7 20.6 24.0 26.1

Operating margin (%) 3.4 4.2 0.7 2.4 7.7 9.7 1.9 5.7 9.2

Net margin (%) 3.0 5.4 (0.4) 1.9 7.3 9.4 1.9 5.2 8.4

Source: Company data, Credit Suisse estimates

Page 10: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 10

Companies Mentioned (Price as of 09-Jun-2017) AU Optronics (2409.TW, NT$12.15) Alphabet (GOOGL.OQ, $1004.28) Apple Inc (AAPL.OQ, $154.99) BOE Technology Group Co. Ltd (000725.SZ, Rmb4.05) ChipMOS Technologies Inc. (8150.TW, NT$33.25, OUTPERFORM, TP NT$40.0) Chipbond (6147.TWO, NT$44.8) FocalTech Corporation, Ltd. (3545.TW, NT$35.6, OUTPERFORM, TP NT$44.0) Hannstar Display (6116.TW, NT$8.33) Himax Technologies, Inc. (HIMX.OQ, $8.53) Japan Display (6740.T, ¥206) LG Display Co Ltd. (034220.KS, W36,700) LG Electronics Inc (066570.KS, W88,300) Magnachip (MX.N, $9.2) Novatek Microelectronics Corp Ltd (3034.TW, NT$124.5) Raydium (3592.TWO, NT$66.49) Samsung Electronics (005930.KS, W2,305,000) Sino Wealth (300327.SZ, Rmb35.01) Synaptics (SYNA.OQ, $64.25) Tianma Microelectronics Co. Ltd (000050.SZ, Rmb17.89) Truly International (0732.HK, HK$2.68)

Disclosure Appendix

Analyst Certification I, Jerry Su, certify that (1) the views expressed in this report accurately reflect my personal views about all of the subject companies and securities and (2) no part of my compensation was, is or will be directly or indirectly related to the specific recommendations or views expressed in this report.

3-Year Price and Rating History for ChipMOS Technologies Inc. (8150.TW)

8150.TW Closing Price Target Price

Date (NT$) (NT$) Rating

11-Jul-14 40.70 52.00 O

12-Nov-14 38.85 53.00

13-Mar-15 47.00 56.50

11-Aug-15 30.25 42.00

09-Sep-15 33.90 R

08-Nov-16 24.00 NR

18-Nov-16 25.85 32.00 O

11-May-17 27.40 33.00

09-Jun-17 33.25 40.00

* Asterisk signifies initiation or assumption of coverage.

O U T PERFO RM

REST RICT ED

N O T RA T ED

3-Year Price and Rating History for FocalTech Corporation, Ltd. (3545.TW)

3545.TW Closing Price Target Price

Date (NT$) (NT$) Rating

24-Jul-14 65.43 457.34 O

13-Oct-14 52.47 368.42

25-Feb-15 48.28 50.82 N

16-Apr-15 42.11 38.11 U

18-May-15 35.95 35.57 N

05-Aug-15 27.76 32.40

04-Nov-15 35.83 25.50

19-Jan-16 28.75 31.00

03-Aug-16 30.50 33.00

02-Nov-16 31.95 45.00 O

02-Mar-17 40.85 47.00

01-May-17 37.30 45.00

* Asterisk signifies initiation or assumption of coverage.

O U T PERFO RM

N EU T RA L

U N D ERPERFO RM

Page 11: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 11

3-Year Price and Rating History for LG Display Co Ltd. (034220.KS)

034220.KS Closing Price Target Price

Date (W) (W) Rating

23-Jul-14 32,700 26,000 N

15-Oct-14 32,250 26,000 U

04-Dec-14 34,500 27,000

28-Jan-15 36,050 29,000

18-Jun-15 26,450 27,000 N

23-Jul-15 22,950 26,000

31-Aug-15 23,050 25,800

22-Oct-15 23,550 25,600

06-Jan-16 23,100 25,300

27-Jan-16 22,800 24,000

17-May-16 24,400 23,700

27-Jul-16 30,450 25,800

24-Jan-17 31,750 27,000

26-Apr-17 31,400 30,600

* Asterisk signifies initiation or assumption of coverage.

N EU T RA L

U N D ERPERFO RM

3-Year Price and Rating History for LG Electronics Inc (066570.KS)

066570.KS Closing Price Target Price

Date (W) (W) Rating

24-Jul-14 77,000 87,000 N

29-Oct-14 67,800 78,000

29-Jan-15 62,600 75,000

29-Apr-15 61,200 68,000

02-Jun-15 55,400 62,000

09-Jul-15 45,750 53,500

29-Jul-15 43,800 49,000

25-Aug-15 40,850 45,500

30-Oct-15 49,100 46,200

26-Jan-16 54,800 49,000

16-Mar-16 61,900 54,000

28-Apr-16 58,200 57,000

19-May-16 54,000 50,000

25-Jan-17 54,200 52,000

16-Mar-17 68,100 59,000

27-Apr-17 72,300 65,000

* Asterisk signifies initiation or assumption of coverage.

N EUT RAL

Page 12: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 12

3-Year Price and Rating History for Samsung Electronics (005930.KS)

005930.KS Closing Price Target Price

Date (W) (W) Rating

07-Jul-14 1,292,000 1,740,000 O

08-Jul-14 1,295,000 1,720,000

28-Aug-14 1,242,000 1,700,000

07-Oct-14 1,162,000 1,680,000

03-Sep-15 1,122,000 1,630,000

29-Oct-15 1,325,000 1,785,000

11-Jan-16 1,152,000 1,690,000

28-Jan-16 1,145,000 1,550,000

01-Jun-16 1,333,000 1,702,000

28-Jul-16 1,507,000 1,790,000

15-Dec-16 1,759,000 2,400,000

24-Jan-17 1,908,000 2,650,000

09-Mar-17 2,010,000 2,900,000

23-May-17 2,246,000 3,150,000

* Asterisk signifies initiation or assumption of coverage.

O UT PERFO RM

The analyst(s) responsible for preparing this research report received Compensation that is based upon various factors including Credit Suisse's total revenues, a portion of which are generated by Credit Suisse's investment banking activities

As of December 10, 2012 Analysts’ stock rating are defined as follows: Outperform (O) : The stock’s total return is expected to outperform the relevant benchmark* over the next 12 months. Neutral (N) : The stock’s total return is expected to be in line with the relevant benchmark* over the next 12 months. Underperform (U) : The stock’s total return is expected to underperform the relevant benchmark* over the next 12 months. *Relevant benchmark by region: As of 10th December 2012, Japanese ratings are based on a stock’s total return relative to the analyst's coverage universe which consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most attractiv e, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. As of 2nd October 2012, U.S. and Canadian as well as European ratings are based on a stock’s total return relative to the analyst's coverage universe which consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most attractive, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. For Latin Ame rican and non-Japan Asia stocks, ratings are based on a stock’s total return relative to the average total return of the relevant country or regional benchmark; prior to 2nd October 2012 U.S. and Canadian ratings were based on (1) a stock’s absolute total return potential to its current share price and (2) the relative attractiv eness of a stock’s total return potential within an analyst’s coverage universe. For Australian and New Zealand stocks, the expected total return (ETR) calculation includes 12 -month rolling dividend yield. An Outperform rating is assigned where an ETR is greater than or equal to 7.5%; Underperform where an E TR less than or equal to 5%. A Neutral may be assigned where the ETR is between -5% and 15%. The overlapping rating range allows analysts to assign a rating that puts ETR in the context of associated risks. Prior to 18 May 2015, ETR ranges for Outperform and Underperform ratings did not overlap with Neutral thresholds between 15% and 7.5%, which was in operation from 7 July 2011. Restricted (R) : In certain circumstances, Credit Suisse policy and/or applicable law and regulations preclude certain types of communications, including an investment recommendation, during the course of Credit Suisse's engagement in an investment banking transaction and in certain other circumstances. Not Rated (NR) : Credit Suisse Equity Research does not have an investment rating or view on the stock or any other securities related to the company at this time. Not Covered (NC) : Credit Suisse Equity Research does not provide ongoing coverage of the company or offer an investment rating or investment view on the equity security of the company or related products.

Volatility Indicator [V] : A stock is defined as volatile if the stock price has moved up or down by 20% or more in a month in at least 8 of the past 24 months or the analyst expects significant volatility going forward.

Analysts’ sector weightings are distinct from analysts’ stock ratings and are based on the analyst’s expectations for the fundamentals and/or valuation of the sector* relative to the group’s historic fundamentals and/or valuation: Overweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is favorable over the next 12 months. Market Weight : The analyst’s expectation for the sector’s fundamentals and/or valuation is neutral over the next 12 months. Underweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is cautious over the next 12 months. *An analyst’s coverage sector consists of all companies covered by the analyst within the relevant sector. An analyst may cov er multiple sectors.

Credit Suisse's distribution of stock ratings (and banking clients) is:

Global Ratings Distribution

Rating Versus universe (%) Of which banking clients (%) Outperform/Buy* 44% (64% banking clients) Neutral/Hold* 39% (61% banking clients) Underperform/Sell* 14% (55% banking clients) Restricted 2% *For purposes of the NYSE and FINRA ratings distribution disclosure requirements, our stock ratings of Outperform, Neutral, a nd Underperform most closely correspond to Buy, Hold, and Sell, respectively; however, the meanings are not the same, as our stock ratings are determined on a relative basis. (Please refer to definitions above.) An investor's decision to buy or sell a security should be based on investment objectives, current holdin gs, and other individual factors.

Page 13: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 13

Important Global Disclosures Credit Suisse’s research reports are made available to clients through our proprietary research portal on CS PLUS. Credit Suisse research products may also be made available through third-party vendors or alternate electronic means as a convenience. Certain research products are only made available through CS PLUS. The services provided by Credit Suisse’s analysts to clients may depend on a specific client’s preferences regarding the frequency and manner of receiving communications, the client’s risk profile and investment, the size and scope of the overall client relationship with the Firm, as well as legal and regulatory constraints. To access all of Credit Suisse’s research that you are entitled to receive in the most timely manner, please contact your sales representative or go to https://plus.credit-suisse.com . Credit Suisse’s policy is to update research reports as it deems appropriate, based on developments with the subject company, the sector or the market that may have a material impact on the research views or opinions stated herein. Credit Suisse's policy is only to publish investment research that is impartial, independent, clear, fair and not misleading. For more detail please refer to Credit Suisse's Policies for Managing Conflicts of Interest in connection with Investment Research: https://www.credit-suisse.com/sites/disclaimers-ib/en/managing-conflicts.html . Credit Suisse does not provide any tax advice. Any statement herein regarding any US federal tax is not intended or written to be used, and cannot be used, by any taxpayer for the purposes of avoiding any penalties. This material is intended for your use only and not for general distribution. This material is not intended to promote or procure a particular outcome in the UK General Election (the "Election"). Credit Suisse does not promote or endorse any party in the Election. This material does not constitute, and should not be interpreted as, a recommendation by Credit Suisse as to the merits of a particular outcome of the Election.

Target Price and Rating Valuation Methodology and Risks: (12 months) for ChipMOS Technologies Inc. (8150.TW)

Method: Our 12-month forward target price of NT$40 for ChipMOS is based on 1.7x 12M P/B (price-to-book), the average multiple since 2014. We like ChipMOS as we expects its earnings to recover from 2017 and turnaround of Shanghai affiliate; we therefore rate the stock OUTPERFORM.

Risk: Key risks to our target price of NT$40 and OUTPERFORM rating for ChipMOS include: (1) delay turnaround of ChipMOS Shanghai; (2) more competition on pricing; (3) end demand slow down; and (4) share loss to peers.

Target Price and Rating Valuation Methodology and Risks: (12 months) for FocalTech Corporation, Ltd. (3545.TW)

Method: Our target price of NT$44 for FocalTech Corporation is based on 15x of 12M forward P/E, at the lower end of 12-20x long-term range for fabless IC design houses in Taiwan. We rate FocalTech OUTPERFORM as it is ahead on the IDC product ramp, which will lead to strong profit recovery.

Risk: Risks that could impede achievement of our NT$44 target price and OUTPERFORM rating for FocalTech include: (1) Better-than-expected demand for smartphone, (2) early ramp of its new products, such as integrated driver IC (IDC) and fingerprint sensor, and (3) better pricing environment.

Please refer to the firm's disclosure website at https://rave.credit-suisse.com/disclosures/view/selectArchive for the definitions of abbreviations typically used in the target price method and risk sections.

See the Companies Mentioned section for full company names

Credit Suisse currently has, or had within the past 12 months, the following as investment banking client(s): 8150.TW, 005930.KS, HIMX.OQ, 3034.TW, 034220.KS, AAPL.OQ, 6740.T, 066570.KS, GOOGL.OQ Credit Suisse provided investment banking services to the subject company (8150.TW, 005930.KS, 034220.KS, AAPL.OQ, 066570.KS, GOOGL.OQ) within the past 12 months. Credit Suisse currently has, or had within the past 12 months, the following issuer(s) as client(s), and the services provided were non-investment-banking, securities-related: 005930.KS, 034220.KS, AAPL.OQ, 066570.KS, GOOGL.OQ Credit Suisse has managed or co-managed a public offering of securities for the subject company (GOOGL.OQ) within the past 12 months. Within the past 12 months, Credit Suisse has received compensation for investment banking services from the following issuer(s): 8150.TW, 005930.KS, 034220.KS, AAPL.OQ, 066570.KS, GOOGL.OQ Credit Suisse expects to receive or intends to seek investment banking related compensation from the subject company (8150.TW, 005930.KS, HIMX.OQ, 3034.TW, 034220.KS, AAPL.OQ, 6740.T, 066570.KS, 2409.TW, 0732.HK, GOOGL.OQ) within the next 3 months. Within the last 12 months, Credit Suisse has received compensation for non-investment banking services or products from the following issuer(s): 005930.KS, 034220.KS, AAPL.OQ, 066570.KS, GOOGL.OQ As of the date of this report, Credit Suisse makes a market in the following subject companies (AAPL.OQ). A member of the Credit Suisse Group is party to an agreement with, or may have provided services set out in sections A and B of Annex I of Directive 2014/65/EU of the European Parliament and Council ("MiFID Services") to, the subject issuer (3545.TW, 8150.TW, 005930.KS, HIMX.OQ, 3034.TW, 034220.KS, 6147.TWO, 6740.T, 066570.KS, 000050.SZ, 000725.SZ, 2409.TW, 0732.HK, GOOGL.OQ) within the past 12 months. As of the end of the preceding month, Credit Suisse beneficially own 1% or more of a class of common equity securities of (3034.TW, 6147.TWO, 2409.TW). Credit Suisse beneficially holds >0.5% long position of the total issued share capital of the subject company (005930.KS, 034220.KS, 066570.KS, GOOGL.OQ).

Page 14: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 14

For other important disclosures concerning companies featured in this report, including price charts, please visit the website at https://rave.credit-suisse.com/disclosures or call +1 (877) 291-2683. For date and time of production, dissemination and history of recommendation for the subject company(ies) featured in this report, disseminated within the past 12 months, please refer to the link: https://rave.credit-suisse.com/disclosures/view/report?i=304946&v=2k75dvr8fhyrns9vc7589mrdh .

Important Regional Disclosures Singapore recipients should contact Credit Suisse AG, Singapore Branch for any matters arising from this research report. The analyst(s) involved in the preparation of this report may participate in events hosted by the subject company, including site visits. Credit Suisse does not accept or permit analysts to accept payment or reimbursement for travel expenses associated with these events. Restrictions on certain Canadian securities are indicated by the following abbreviations: NVS--Non-Voting shares; RVS--Restricted Voting Shares; SVS--Subordinate Voting Shares. Individuals receiving this report from a Canadian investment dealer that is not affiliated with Credit Suisse should be advised that this report may not contain regulatory disclosures the non-affiliated Canadian investment dealer would be required to make if this were its own report. For Credit Suisse Securities (Canada), Inc.'s policies and procedures regarding the dissemination of equity research, please visit https://www.credit-suisse.com/sites/disclaimers-ib/en/canada-research-policy.html. Credit Suisse has acted as lead manager or syndicate member in a public offering of securities for the subject company (AAPL.OQ, GOOGL.OQ) within the past 3 years. Principal is not guaranteed in the case of equities because equity prices are variable. Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that. Taiwanese Disclosures: This research report is for reference only. Recipients should carefully consider their own investment risk and note they may be subject to the applicable rules and regulations in Taiwan, including the requirements under the Taiwan Stock Exchange Operational Regulations Governing Securities Firms Recommending Trades in Securities to Customers ("Taiwan Recommendation Rules") on conflicts of interest. Investment results are the responsibility of the individual investor. Reports written by Taiwan based analysts on non-Taiwan listed companies are not considered recommendations to buy or sell securities under Taiwan Recommendation Rules. Reports may not be reproduced without the permission of Credit Suisse. This research report is authored by: Credit Suisse AG, Taipei Securities Branch ................................................................................................................................................ Jerry Su To the extent this is a report authored in whole or in part by a non-U.S. analyst and is made available in the U.S., the following are important disclosures regarding any non-U.S. analyst contributors: The non-U.S. research analysts listed below (if any) are not registered/qualified as research analysts with FINRA. The non-U.S. research analysts listed below may not be associated persons of CSSU and therefore may not be subject to the FINRA 2241 and NYSE Rule 472 restrictions on communications with a subject company, public appearances and trading securities held by a research analyst account. Credit Suisse AG, Taipei Securities Branch ................................................................................................................................................ Jerry Su

Important disclosures regarding companies or other issuers that are the subject of this report are available on Credit Suisse’s disclosure website at https://rave.credit-suisse.com/disclosures or by calling +1 (877) 291-2683.

Page 15: Taiwan Display Sector

12 June 2017

Taiwan Display Sector 15

This report is produced by subsidiaries and affiliates of Credit Suisse operating under its Global Markets Division. For more information on our structure, please use the following link: https://www.credit-suisse.com/who-we-are This report may contain material that is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would subject Credit Suisse or its affiliates ("CS") to any registration or licensing requirement within such jurisdiction. All material presented in this report, unless specifically indicated otherwise, is under copyright to CS. None of the material, nor its content, nor any copy of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of CS. All trademarks, service marks and logos used in this report are trademarks or service marks or registered trademarks or service marks of CS or its affiliates.The information, tools and material presented in this report are provided to you for information purposes only and are not to be used or considered as an offer or the solicitation of an offer to sell or to buy or subscribe for securities or other financial instruments. CS may not have taken any steps to ensure that the securities referred to in this report are suitable for any particular investor. CS will not treat recipients of this report as its customers by virtue of their receiving this report. The investments and services contained or referred to in this report may not be suitable for you and it is recommended that you consult an independent investment advisor if you are in doubt about such investments or investment services. Nothing in this report constitutes investment, legal, accounting or tax advice, or a representation that any investment or strategy is suitable or appropriate to your individual circumstances, or otherwise constitutes a personal recommendation to you. CS does not advise on the tax consequences of investments and you are advised to contact an independent tax adviser. Please note in particular that the bases and levels of taxation may change. Information and opinions presented in this report have been obtained or derived from sources believed by CS to be reliable, but CS makes no representation as to their accuracy or completeness. CS accepts no liability for loss arising from the use of the material presented in this report, except that this exclusion of liability does not apply to the extent that such liability arises under specific statutes or regulations applicable to CS. This report is not to be relied upon in substitution for the exercise of independent judgment. CS may have issued, and may in the future issue, other communications that are inconsistent with, and reach different conclusions from, the information presented in this report. Those communications reflect the different assumptions, views and analytical methods of the analysts who prepared them and CS is under no obligation to ensure that such other communications are brought to the attention of any recipient of this report. Some investments referred to in this report will be offered solely by a single entity and in the case of some investments solely by CS, or an associate of CS or CS may be the only market maker in such investments. Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgment at its original date of publication by CS and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Investors in securities such as ADR's, the values of which are influenced by currency volatility, effectively assume this risk. Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors who are capable of understanding and assuming the risks involved. The market value of any structured security may be affected by changes in economic, financial and political factors (including, but not limited to, spot and forward interest and exchange rates), time to maturity, market conditions and volatility, and the credit quality of any issuer or reference issuer. Any investor interested in purchasing a structured product should conduct their own investigation and analysis of the product and consult with their own professional advisers as to the risks involved in making such a purchase. Some investments discussed in this report may have a high level of volatility. High volatility investments may experience sudden and large falls in their value causing losses when that investment is realised. Those losses may equal your original investment. Indeed, in the case of some investments the potential losses may exceed the amount of initial investment and, in such circumstances, you may be required to pay more money to support those losses. Income yields from investments may fluctuate and, in consequence, initial capital paid to make the investment may be used as part of that income yield. Some investments may not be readily realisable and it may be difficult to sell or realise those investments, similarly it may prove difficult for you to obtain reliable information about the value, or risks, to which such an investment is exposed. This report may provide the addresses of, or contain hyperlinks to, websites. Except to the extent to which the report refers to website material of CS, CS has not reviewed any such site and takes no responsibility for the content contained therein. Such address or hyperlink (including addresses or hyperlinks to CS's own website material) is provided solely for your convenience and information and the content of any such website does not in any way form part of this document. Accessing such website or following such link through this report or CS's website shall be at your own risk.

This report is issued and distributed in European Union (except Switzerland): by Credit Suisse Securities (Europe) Limited, One Cabot Square, London E14 4QJ, England, which is authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority. Germany: Credit Suisse Securities (Europe) Limited Niederlassung Frankfurt am Main regulated by the Bundesanstalt fuer Finanzdienstleistungsaufsicht ("BaFin"). United States and Canada: Credit Suisse Securities (USA) LLC; Switzerland: Credit Suisse AG; Brazil: Banco de Investimentos Credit Suisse (Brasil) S.A or its affiliates; Mexico: Banco Credit Suisse (México), S.A. (transactions related to the securities mentioned in this report will only be effected in compliance with applicable regulation); Japan: by Credit Suisse Securities (Japan) Limited, Financial Instruments Firm, Director-General of Kanto Local Finance Bureau ( Kinsho) No. 66, a member of Japan Securities Dealers Association, The Financial Futures Association of Japan, Japan Investment Advisers Association, Type II Financial Instruments Firms Association; Hong Kong: Credit Suisse (Hong Kong) Limited; Australia: Credit Suisse Equities (Australia) Limited; Thailand: Credit Suisse Securities (Thailand) Limited, regulated by the Office of the Securities and Exchange Commission, Thailand, having registered address at 990 Abdulrahim Place, 27th Floor, Unit 2701, Rama IV Road, Silom, Bangrak, Bangkok10500, Thailand, Tel. +66 2614 6000; Malaysia: Credit Suisse Securities (Malaysia) Sdn Bhd; Singapore: Credit Suisse AG, Singapore Branch; India: Credit Suisse Securities (India) Private Limited (CIN no.U67120MH1996PTC104392) regulated by the Securities and Exchange Board of India as Research Analyst (registration no. INH 000001030) and as Stock Broker (registration no. INB230970637; INF230970637; INB010970631; INF010970631), having registered address at 9th Floor, Ceejay House, Dr.A.B. Road, Worli, Mumbai - 18, India, T- +91-22 6777 3777; South Korea: Credit Suisse Securities (Europe) Limited,

Seoul Branch; Taiwan: Credit Suisse AG Taipei Securities Branch; Indonesia: PT Credit Suisse Securities Indonesia; Philippines:Credit Suisse Securities (Philippines ) Inc., and elsewhere in the world by the relevant authorised affiliate of the above. Additional Regional Disclaimers Hong Kong: Credit Suisse (Hong Kong) Limited ("CSHK") is licensed and regulated by the Securities and Futures Commission of Hong Kong under the laws of Hong Kong, which differ from Australian laws. CSHKL does not hold an Australian financial services licence (AFSL) and is exempt from the requirement to hold an AFSL under the Corporations Act 2001 (the Act) under Class Order 03/1103 published by the ASIC in respect of financial services provided to Australian wholesale clients (within the meaning of section 761G of the Act). Research on Taiwanese securities produced by Credit Suisse AG, Taipei Securities Branch has been prepared by a registered Senior Business Person. Australia (to the extent services are offered in Australia): Credit Suisse Securities (Europe) Limited (“CSSEL”) and Credit Suisse International (“CSI”) are authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority (“FCA”) and the Prudential Regulation Authority under UK laws, which differ from Australian Laws. CSSEL and CSI do not hold an Australian Financial Services Licence (“AFSL”) and are exempt from the requirement to hold an AFSL under the Corporations Act (Cth) 2001 (“Corporations Act”) under Class Order 03/1099 published by the Australian Securities and Investments Commission (“ASIC”), in respect of the financial services provided to Australian wholesale clients (within the meaning of section 761G of the Corporations Act). This material is not for distribution to retail clients and is directed exclusively at Credit Suisse's professional clients and eligible counterparties as defined by the FCA, and wholesale clients as defined under section 761G of the Corporations Act. Credit Suisse (Hong Kong) Limited (“CSHK”) is licensed and regulated by the Securities and Futures Commission of Hong Kong under the laws of Hong Kong, which differ from Australian laws. CSHKL does not hold an AFSL and is exempt from the requirement to hold an AFSL under the Corporations Act under Class Order 03/1103 published by the ASIC in respect of financial services provided to Australian wholesale clients (within the meaning of section 761G of the Corporations Act). Credit Suisse Securities (USA) LLC (CSSU) and Credit Suisse Asset Management LLC (CSAM LLC) are licensed and regulated by the Securities Exchange Commission of the United States under the laws of the United States, which differ from Australian laws. CSSU and CSAM LLC do not hold an AFSL and is exempt from the requirement to hold an AFSL under the Corporations Act under Class Order 03/1100 published by the ASIC in respect of financial services provided to Australian wholesale clients (within the meaning of section 761G of the Corporations Act). Malaysia: Research provided to residents of Malaysia is authorised by the Head of Research for Credit Suisse Securities (Malaysia) Sdn Bhd, to whom they should direct any queries on +603 2723 2020. Singapore: This report has been prepared and issued for distribution in Singapore to institutional investors, accredited investors and expert investors (each as defined under the Financial Advisers Regulations) only, and is also distributed by Credit Suisse AG, Singapore Branch to overseas investors (as defined under the Financial Advisers Regulations). Credit Suisse AG, Singapore Branch may distribute reports produced by its foreign entities or affiliates pursuant to an arrangement under Regulation 32C of the Financial Advisers Regulations. Singapore recipients should contact Credit Suisse AG, Singapore Branch at +65-6212-2000 for matters arising from, or in connection with, this report. By virtue of your status as an institutional investor, accredited investor, expert investor or overseas investor, Credit Suisse AG, Singapore Branch is exempted from complying with certain compliance requirements under the Financial Advisers Act, Chapter 110 of Singapore (the “FAA”), the Financial Advisers Regulations and the relevant Notices and Guidelines issued thereunder, in respect of any financial advisory service which Credit Suisse AG, Singapore Branch may provide to you. UAE: This information is being distributed by Credit Suisse AG (DIFC Branch), duly licensed and regulated by the Dubai Financial Services Authority (“DFSA”). Related financial services or products are only made available to Professional Clients or Market Counterparties, as defined by the DFSA, and are not intended for any other persons. Credit Suisse AG (DIFC Branch) is located on Level 9 East, The Gate Building, DIFC, Dubai, United Arab Emirates. EU: This report has been produced by subsidiaries and affiliates of Credit Suisse operating under its Global Markets Division In jurisdictions where CS is not already registered or licensed to trade in securities, transactions will only be effected in accordance with applicable securities legislation, which will vary from jurisdiction to jurisdiction and may require that the trade be made in accordance with applicable exemptions from registration or licensing requirements. Non-US customers wishing to effect a transaction should contact a CS entity in their local jurisdiction unless governing law permits otherwise. US customers wishing to effect a transaction should do so only by contacting a representative at Credit Suisse Securities (USA) LLC in the US. Please note that this research was originally prepared and issued by CS for distribution to their market professional and institutional investor customers. Recipients who are not market professional or institutional investor customers of CS should seek the advice of their independent financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents. This research may relate to investments or services of a person outside of the UK or to other matters which are not authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority or in respect of which the protections of the Prudential Regulation Authority and Financial Conduct Authority for private customers and/or the UK compensation scheme may not be available, and further details as to where this may be the case are available upon request in respect of this report. CS may provide various services to US municipal entities or obligated persons ("municipalities"), including suggesting individual transactions or trades and entering into such transactions. Any services CS provides to municipalities are not viewed as "advice" within the meaning of Section 975 of the Dodd-Frank Wall Street Reform and Consumer Protection Act. CS is providing any such services and related information solely on an arm's length basis and not as an advisor or fiduciary to the municipality. In connection with the provision of the any such services, there is no agreement, direct or indirect, between any municipality (including the officials,management, employees or agents thereof) and CS for CS to provide advice to the municipality. Municipalities should consult with their financial, accounting and legal advisors regarding any such services provided by CS. In addition, CS is not acting for direct or indirect compensation to solicit the municipality on behalf of an unaffiliated broker, dealer, municipal securities dealer, municipal advisor, or investment adviser for the purpose of obtaining or retaining an engagement by the municipality for or in connection with Municipal Financial Products, the issuance of municipal securities, or of an investment adviser to provide investment advisory services to or on behalf of the municipality. If this report is being distributed by a financial institution other than Credit Suisse AG, or its affiliates, that financial institution is solely responsible for distribution. Clients of that institution should contact that institution to effect a transaction in the securities mentioned in this report or require further information. This report does not constitute investment advice by Credit Suisse to the clients of the distributing financial institution, and neither Credit Suisse AG, its affiliates, and their respective officers, directors and employees accept any liability whatsoever for any direct or consequential loss arising from their use of this report or its content. Principal is not guaranteed. Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that. Copyright © 2017 CREDIT SUISSE AG and/or its affiliates. All rights reserved.

Investment principal on bonds can be eroded depending on sale price or market price. In addition, there are bonds on which investment principal can be eroded due to changes in redemption amounts. Care is required when investing in such instruments. When you purchase non-listed Japanese fixed income securities (Japanese government bonds, Japanese municipal bonds, Japanese government guaranteed bonds, Japanese corporate bonds) from CS as a seller, you will be requested to pay the purchase price only.