晶合集成（688249）：半导体行业景气向好，公司CIS占比快速提升

Investment Rating - The report maintains a "Recommended" investment rating for the company [1][9][13] Core Views - The semiconductor industry is experiencing favorable conditions, with the company's CIS (CMOS Image Sensor) segment rapidly increasing its share of revenue [1][8] - In 2024, the company achieved revenue of 9.249 billion yuan, a year-on-year increase of 27.69%, and a net profit attributable to shareholders of 533 million yuan, up 151.78% year-on-year [5][8] - The company plans to distribute a cash dividend of 1.00 yuan per 10 shares to all shareholders [5] Financial Performance Summary - Revenue and profit growth: The company reported a significant increase in revenue and net profit, with a gross margin of 25.50%, up 3.89 percentage points year-on-year [8] - Product mix improvement: The revenue contribution from CIS increased by 11.23 percentage points year-on-year, making it the second-largest product segment [8] - Future projections: The company expects net profits of 1.017 billion yuan in 2025, 1.551 billion yuan in 2026, and 2.176 billion yuan in 2027, with corresponding P/E ratios of 41.1X, 26.9X, and 19.2X [9][11] Revenue Breakdown - Revenue composition for 2024: DDIC (67.50%), CIS (17.26%), PMIC (8.80%), MCU (2.47%), Logic (3.76%) [8] - Process technology: Revenue contributions from various process nodes include 9.85% from 55nm, 47.84% from 90nm, 26.84% from 110nm, and 15.46% from 150nm [8] Financial Ratios - Key financial ratios for 2024 include a gross margin of 25.5%, a net margin of 5.8%, and a return on equity (ROE) of 2.6% [11] - The company maintains a debt-to-asset ratio of 48.2% and a current ratio of 1.3 for 2024 [11] Cash Flow Overview - The company expects operating cash flow of 2.754 billion yuan in 2024, with significant capital expenditures planned [12]