Investment Rating - The investment rating for the company is "Buy" with an expectation of a relative increase of over 15% compared to the CSI 300 index in the next six months [20]. Core Views - The company achieved a record revenue of 25.73 billion yuan in 2024, representing a year-on-year growth of 22.41%. The net profit attributable to shareholders reached 3.32 billion yuan, a significant increase of 498.11% year-on-year [5][11]. - The company is continuously enhancing its product matrix in the CIS (CMOS Image Sensor) sector, particularly in high-end smartphones and automotive applications, which is expected to drive market share growth [8][9]. - The company is actively pursuing the domestic substitution of analog chips, with a focus on automotive analog chip products, which are anticipated to contribute to future growth [7][9]. Summary by Sections Financial Performance - In 2024, the company reported a revenue of 25.73 billion yuan, up 22.41% year-on-year, and a net profit of 3.32 billion yuan, up 498.11% year-on-year. The fourth quarter of 2024 saw a revenue of 6.82 billion yuan, a year-on-year increase of 14.87% [5][11]. - The gross margin for 2024 was 29.44%, an increase of 7.68% year-on-year, while the net margin was 12.76%, up 10.17% year-on-year [8]. Product Development - The company has launched several advanced CIS products, including the OV50K40 sensor, which sets a new performance benchmark for flagship smartphone cameras. The company is also expanding its automotive CIS product offerings, which are expected to enhance its competitive position in the market [8][9]. - The company is focusing on optimizing its product structure and supply chain, which has led to improved profitability and market competitiveness [8]. Market Outlook - The global analog IC market is projected to grow from 79.4 billion USD in 2024 to 103.8 billion USD by 2029, with a compound annual growth rate (CAGR) of 5.5%. The domestic market's self-sufficiency rate for analog chips is currently around 15%, indicating significant potential for domestic substitution [9]. - The company is expected to maintain its growth trajectory, with projected revenues of 30.16 billion yuan in 2025, 35.21 billion yuan in 2026, and 40.36 billion yuan in 2027 [11].

Investment Rating - The investment rating for the company is "Buy" and is maintained [8] Core Views - The company reported a total revenue of 25.731 billion yuan for 2024, representing a year-on-year growth of 22.41%. The net profit attributable to shareholders was 3.323 billion yuan, showing a significant increase of 498.11% year-on-year [2][6] - The company has outlined a substantial semiconductor blueprint, benefiting from industry expansion and its competitive advantages. The automotive CIS segment is expected to continue contributing to growth due to its high ASP and rapid growth in the market [12] Financial Performance Summary - In 2024, the company achieved a main business revenue of 25.670 billion yuan, a year-on-year increase of 22.43%. The semiconductor design revenue was 21.640 billion yuan, accounting for 84.30% of total revenue, with a growth of 20.62% [12] - The CIS business generated 19.190 billion yuan, representing 74.76% of the semiconductor design revenue, with a year-on-year growth of 23.52% and a gross margin of 34.52% [12] - The company’s R&D investment for semiconductor design was 3.245 billion yuan, accounting for 15% of design revenue, reflecting a year-on-year increase of 10.89% [12] Future Earnings Projections - The projected EPS for the company for 2025, 2026, and 2027 are 3.70 yuan, 4.67 yuan, and 5.75 yuan respectively, indicating a positive growth outlook [12]

Core Viewpoint - Weir Shares (韦尔股份) has experienced significant growth in its financial performance, driven by the recovery in consumer electronics demand and strategic investments in research and development [1][2]. Financial Performance - In 2024, Weir Shares reported a revenue of 25.731 billion yuan, representing a year-on-year increase of 22.41% [2]. - The net profit attributable to shareholders reached 3.323 billion yuan, marking a substantial growth of 498.11% [2]. - The net profit excluding non-recurring items was 3.057 billion yuan, showing an impressive increase of 2114.72% [2]. Business Segments - The main business revenue for Weir Shares in 2024 was 25.670 billion yuan, up 22.43% from 2023 [2]. - Semiconductor design business sales amounted to 21.64 billion yuan, accounting for 84.30% of the main business revenue, with a growth of 20.62% [2]. - Semiconductor agency sales generated 3.939 billion yuan, representing 15.34% of the main business revenue, with an increase of 32.62% [2]. Research and Development - Weir Shares has consistently increased its R&D investment, with total R&D expenses from 2020 to 2024 amounting to 11.189 billion yuan [4]. - The R&D expenses for the years were 1.727 billion yuan (2020), 2.110 billion yuan (2021), 2.496 billion yuan (2022), 2.234 billion yuan (2023), and 2.622 billion yuan (2024) [4]. - The company holds 4,865 authorized patents, including 4,659 invention patents, indicating a strong focus on innovation [4]. Shareholder Returns - In 2024, Weir Shares initiated a share buyback of 1 billion yuan and proposed a cash dividend of 264 million yuan, totaling a return of 1.504 billion yuan to shareholders, which is 45.25% of the net profit attributable to shareholders [3]. Strategic Initiatives - The company aims to leverage mergers and acquisitions to expand its market reach and diversify its product portfolio [5].

Summary of Key Points from the Conference Call Records Industry Overview - The global CIS market is expected to recover in the second half of 2023 after a decline in 2022, with market size projected to grow from $21.8 billion in 2022 to $28.6 billion by 2029, driven primarily by mobile devices and emerging applications in automation and intelligence [1][7] - The mobile CIS market is experiencing a revival in the second half of 2023, with camera quality improvements driven by upgrades in imaging functions across various smartphone models [1][8] - The automotive CIS market is expanding due to advancements in autonomous driving, with demand shifting from traditional rearview cameras to ADAS applications [1][10] Key Players and Market Dynamics - Sony leads the smartphone CIS market with a 55% share, followed by Samsung with over 20% and OmniVision with approximately 7% [1][8] - Major suppliers in the automotive CIS market include ON Semiconductor, OmniVision, Sony, and SmartSens, with the number of cameras per vehicle increasing as the level of intelligent driving improves [1][10] - The security CIS market is expected to recover in 2024, driven by AI technology and increased demand for consumer-grade surveillance cameras, with SmartSens and OmniVision dominating the market [2][12] Company-Specific Insights - Weir Shares has shifted its focus to CIS design following the acquisition of OmniVision, with image sensor solutions accounting for 77% of its revenue, primarily in smartphones, automotive electronics, and security [2][17] - Weir Shares is ranked third in the global CMOS image sensor market in 2023, with projected revenues of 60 billion, 82 billion, and 100 billion yuan from 2024 to 2026, reflecting significant growth [2][22] - SmartSens is diversifying its business into machine vision, intelligent driving, and smartphones, with a revenue distribution of 39.73% in smart security, 9.43% in automotive electronics, and 50.84% in smartphones as of mid-2024 [2][15] Market Trends and Future Projections - The average number of camera sensors in smartphones is expected to reach 4.5 to 5 by 2028, with high-quality products driving demand [1][8] - The Chinese new energy vehicle market is projected to grow from 1.21 million units in 2019 to nearly 13 million units by 2024, significantly increasing the demand for automotive CIS [1][11] - The automotive CIS market is expected to see a rise in high-resolution camera demand, with 800 million pixel cameras becoming more common in new energy vehicles [1][10][19] Technical Aspects and Industry Structure - CIS performance is influenced by factors such as effective pixel count, pixel size, optical size, signal-to-noise ratio, dynamic range, and quantum efficiency [3] - The CIS industry chain includes upstream raw materials, midstream chip design and manufacturing, and downstream applications in automotive, mobile, security, and machine vision [4] Conclusion - The CIS market is poised for growth driven by technological advancements and increasing demand across various sectors, including mobile, automotive, and security applications. Companies like Weir Shares and SmartSens are strategically positioning themselves to capitalize on these trends through acquisitions and product diversification.

Core Insights - The company reported a revenue of 25.731 billion yuan for the fiscal year 2024, representing a year-on-year growth of 22.41%, with a net profit attributable to shareholders of 3.323 billion yuan, up 498% year-on-year, and a net profit excluding non-recurring items of 3.057 billion yuan, which is a staggering increase of 2114% [1] Group 1: Revenue Breakdown - The IC design business generated revenue of 21.640 billion yuan, accounting for 84.30% of total revenue, with a year-on-year increase of 20.62% [1] - The agency sales business achieved revenue of 3.939 billion yuan, making up 15.34% of total revenue, with a year-on-year growth of 32.62% [1] Group 2: Business Segment Performance - The image sensor business reported revenue of 19.19 billion yuan, representing 74.76% of total revenue, with a year-on-year growth of 23.52%, driven by smartphone upgrades, increased automotive sales, and a recovery in the security and medical markets [2] - The display solutions business generated revenue of 1.028 billion yuan, down 17.77% year-on-year, despite a sales volume increase of 16.84%, due to pricing pressure from supply-demand imbalances [2] - The analog solutions business achieved revenue of 1.422 billion yuan, up 23.18% year-on-year, benefiting from increased demand for smart terminal devices [2] Group 3: Technological Advancements - The company is enhancing its product offerings in the smartphone sector with advanced image sensors that improve resolution, noise reduction, and dynamic range [3] - In the automotive ADAS sector, the company utilizes TheiaCel technology to provide high dynamic range images and offers various pixel options [3] - The company is actively developing products for machine vision and AI terminals, focusing on low power consumption and small size requirements [3] - The analog solutions segment is accelerating the development of various ICs, with a 37.03% year-on-year increase in automotive analog ICs [3] Group 4: Investment Outlook - The company is positioned as a leader in the CIS market, expected to benefit from trends in smartphones, automotive ADAS, and machine vision, with anticipated revenue growth to 30.877 billion yuan, 37.052 billion yuan, and 46.315 billion yuan from 2025 to 2027 [4] - Projected net profits for the same period are 4.419 billion yuan, 5.596 billion yuan, and 6.175 billion yuan, with a target price of 156.1 based on a 43x PE ratio for 2025 [4]

Investment 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].

Core Insights - The company reported a record high revenue of 25.731 billion yuan in 2024, representing a year-on-year growth of 22.41%, and a net profit attributable to shareholders of 3.323 billion yuan, up 498.11% from the previous year [1][2]. Financial Performance - The company's gross margin improved to 29.44%, an increase of 7.68 percentage points year-on-year, while the net profit margin rose to 12.76%, up 10.17 percentage points from the previous year [2]. Market Trends - The global semiconductor industry is experiencing a recovery, driven by AI boosting demand in consumer electronics and accelerating automotive intelligence, leading the industry into an upward cycle [2]. - The company capitalized on opportunities in the high-end smartphone market and the penetration of automotive intelligence, resulting in significant growth in operating performance [2]. Business Segments - In the smartphone sector, the company launched a high-end image sensor, OV50H, which has been widely adopted in mainstream high-end smartphones, contributing approximately 9.802 billion yuan in revenue from this segment, a 26.01% increase year-on-year [3]. - In the automotive sector, the company’s advanced compact automotive CIS solutions have been applied across various automotive applications, generating about 5.905 billion yuan in revenue, a 29.85% increase year-on-year, with a continuous rise in market share [3]. Investment Outlook - The company is expected to achieve earnings per share of 3.70 yuan and 4.79 yuan for 2025 and 2026, respectively, with corresponding price-to-earnings ratios of 34 times and 26 times, maintaining a "buy" rating [3].

证券研究报告：电子 | 公司点评报告 股票投资评级 买入 |维持 个股表现 2024-04 2024-06 2024-09 2024-11 2025-02 2025-04 -12% -4% 4% 12% 20% 28% 36% 44% 52% 60% 68% 韦尔股份 电子 韦尔股份(603501) 汽车 CIS 增长强劲，AR/VR 应用多场景拓展 l 事件 4 月 15 日，公司披露 2024 年年度报告，2024 年公司实现营收 257.31 亿元，同比+22.41%；实现归母净利润 33.23 亿元，同比 +498.11%；实现扣非归母净利润 30.57 亿元，同比+2,114.72%。 l 投资要点 资料来源：聚源，中邮证券研究所 公司基本情况 | 最新收盘价（元） | 124.22 | | --- | --- | | 总股本/流通股本（亿股）12.17 | / 12.17 | | 总市值/流通市值（亿元）1,512 | / 1,512 | | 52 周内最高/最低价 | 157.98 / 82.70 | | 资产负债率(%) | 37.9% | | 市盈率 | 44.84 | | 第一大股东 | ...

半导体行业 买入（维持） 营收创历史新高，手机、车载等多项业务实现突 破 公 司 点 评 韦尔股份（603501）2024 年年报点评 2025 年 4 月 17 日 投资要点： 刘梦麟 SAC 执业证书编号： S0340521070002 电话：0769-22110619 邮箱： liumenglin@dgzq.com.cn 陈伟光 S0340520060001 电话：0769-22119430 邮箱： chenweiguang@dgzq.com.c n | 收盘价（元） | 124.22 | | --- | --- | | 总市值（亿元） | 1,511.69 | | 总股本（亿股） | 12.17 | | 流通股本（亿股） | 12.17 | | ROE(TTM) | 13.73% | | 12 月最高价（元） | 157.98 | | 12 月最低价（元） | 81.41 | 股价走势 资料来源：东莞证券研究所，同花顺 事件：公司披露2024年年报。公司2024年实现营业收入257.31亿元，同比增 长22.41%，实现归母净利润33.23亿元，同比增长498.11%。 点评： 本报告的风险等级为中风 ...

Investment Rating - The report maintains a "Buy" rating for the company [2][5][8] Core Views - The company reported a revenue of RMB 25.731 billion in 2024, representing a year-over-year increase of 22%. The gross margin improved to 29.4%, up by 7.7 percentage points [3][8] - The growth in revenue is primarily driven by the mobile and automotive CIS segments, while the DDIC revenue and gross margin are under short-term pressure. The company is steadily advancing in automotive-grade analog products [3][8] - The company plans to launch the OV50X, a high-end mobile CIS product, in Q3 2025, which is expected to enhance its product line [8] Summary by Sections Financial Performance - The company’s revenue for 2024 is projected at RMB 25.731 billion, with a growth rate of 22.4% for 2024 and expected growth rates of 14.7%, 11.0%, and 9.2% for 2025, 2026, and 2027 respectively [7][11] - The EBITDA for 2024 is estimated at RMB 4.244 billion, with a significant increase in net profit to RMB 3.323 billion, reflecting a growth rate of 498% [7][11] - The latest diluted EPS is projected to be RMB 2.73 for 2024, with further increases to RMB 3.62 and RMB 4.19 in 2025 and 2026 respectively [7][11] Business Segments - The CIS business generated RMB 191.90 billion in revenue for 2024, with a year-over-year growth of 24%. The automotive segment saw a 30% increase in revenue [8] - The DDIC business faced a revenue decline of 18% in 2024, with a gross margin of 8.1%. However, the company is developing new products to address market challenges [8] - The analog business reported a revenue increase of 23% in 2024, with a gross margin of 35.2% [8] Valuation - The company’s market capitalization is approximately RMB 151.2 billion, with corresponding PE ratios of 34.3, 29.7, and 26.6 for 2025, 2026, and 2027 respectively [5][7] - The report indicates a slight downward adjustment in EPS estimates for 2025 and 2026 due to declining margins in DDIC and analog businesses [5][7]