Willsemi(603501) 国投证券·2025-04-17 08:34Investment Rating - The investment rating for the company is "Buy-A" with a target price of 156.1 CNY, maintaining the rating [5][8]. Core Views - The company has achieved significant revenue growth of 22.41% year-on-year, reaching 25.731 billion CNY in 2024, with a remarkable net profit increase of 498% to 3.323 billion CNY [1][8]. - The company's IC design business contributed 84.30% of total revenue, indicating a strong market position and growth potential [1]. - The report highlights the company's continuous investment in technology innovation and market share expansion, particularly in the smartphone, automotive ADAS, and machine vision sectors [4][3]. Summary by Sections Financial Performance - In 2024, the company reported revenue of 257.31 billion CNY, a 22.41% increase year-on-year, and a net profit of 33.23 billion CNY, up 498% [1]. - The IC design business generated 216.40 billion CNY, growing by 20.62%, while the distribution business saw a revenue increase of 32.62% to 39.39 billion CNY [1]. Business Segments - The image sensor business achieved revenue of 191.9 billion CNY, a 23.52% increase, driven by smartphone upgrades and automotive sales growth [2]. - The display solutions segment reported a revenue decline of 17.77% to 10.28 billion CNY, despite a 16.84% increase in sales volume due to pricing pressures [2]. - The analog solutions segment grew by 23.18% to 14.22 billion CNY, benefiting from increased demand for smart devices [2]. Technological Advancements - The company is enhancing its product offerings in the smartphone sector with advanced image sensors and expanding its automotive ADAS capabilities [3]. - New products in machine vision and AI terminals are being developed to meet the growing demand for low-power and compact solutions [3]. Future Projections - Revenue projections for 2025 to 2027 are estimated at 30.88 billion CNY, 37.05 billion CNY, and 46.31 billion CNY respectively, indicating a robust growth trajectory [4][8]. - The net profit is expected to reach 4.42 billion CNY in 2025, with a corresponding PE ratio of 43 times [8].