Willsemi(603501) 华龙证券·2025-04-20 06:30Investment Rating - The investment rating for the company is "Accumulate" (首次覆盖) [3] Core Views - The company's revenue for 2024 reached 25.731 billion yuan, a year-on-year increase of 22.41%, while the net profit attributable to shareholders was 3.323 billion yuan, reflecting a significant year-on-year growth of 498.11% [3][5] - The growth in demand for smartphones and automobiles has driven high growth in the company's CIS (CMOS Image Sensor) business, with smartphone CIS revenue increasing by 26.01% to 9.802 billion yuan and automotive CIS revenue reaching 5.905 billion yuan [5] - The company maintains a high level of R&D investment, which accounted for 15% of semiconductor design sales revenue, ensuring product upgrades and enhancing competitiveness [5] Financial Performance Summary - In 2024, the company's CIS business generated 19.190 billion yuan in revenue, accounting for 74.76% of its main business income, an increase of 23.52% from the previous year [5] - The company is projected to achieve net profits of 4.406 billion yuan, 5.301 billion yuan, and 6.000 billion yuan for the years 2025, 2026, and 2027, respectively, with corresponding P/E ratios of 34.3, 28.5, and 25.2 [5][7] - The company's R&D expenses have consistently increased, with a 10.89% year-on-year growth in 2024, indicating a strong commitment to innovation and product development [5] Market Data - As of April 16, 2025, the company's stock price is 124.22 yuan, with a market capitalization of approximately 150.61 billion yuan [3][5] - The company has a 52-week price range of 81.41 to 161.96 yuan, indicating volatility in its stock performance [3]