证券代码：301095 证券简称：广立微 公告编号：2025-032 杭州广立微电子股份有限公司 2024 年年度权益分派实施公告 本公司及董事会全体成员保证信息披露内容的真实、准确和完整，没有 虚假记载、误导性陈述或重大遗漏。 特别提示： 1、根据《深圳证券交易所上市公司自律监管指引第 9 号——回购股份》等 相关规定，杭州广立微电子股份有限公司（以下简称"公司"或"本公司"）通过回 购专用证券账户持有的公司股份 3,218,519 股不享有参与利润分配的权利，本次 权益分派以公司现有总股本 200,281,088 股剔除已回购股份 3,218,519 股后的 197,062,569 股为基数实施。经公司股东大会审议通过的 2024 年度权益分派方案 和调整原则，按照现金分红比例不变的原则调整分配总额，审议通过分配方案为： 扣除回购专用证券账户所持股份 3,218,519 股后参与分配的股份数量为 197,062,569 股，以此为基数向全体股东每 10 股派发现金红利 2.50 元（含税）， 共派发现金红利 49,265,642.25 元（含税），不送红股，不进行资本公积金转增股 本。 2、本次权益分派实 ...

广立微 2024 年年度股东大会法律意见书 国浩律师（杭州）事务所 国浩律师（杭州）事务所 关 于 杭州广立微电子股份有限公司 2024 年年度股东大会的 法律意见书 地址：杭州市上城区老复兴路白塔公园 B 区 2 号、15 号国浩律师楼 邮编：310008 Grandall Building, No.2＆No.15, Block B, Baita Park, Old Fuxing Road, Hangzhou, Zhejiang 310008, China 电话/Tel: (+86)(571) 8577 5888 传真/Fax: (+86)(571) 8577 5643 网址/Website：http://www.grandall.com.cn 二〇二五年五月 广立微 2024 年年度股东大会法律意见书 国浩律师（杭州）事务所 国浩律师（杭州）事务所 关 于 杭州广立微电子股份有限公司 2024 年年度股东大会的 法律意见书 电子邮箱/Mail：grandallhz@grandall.com.cn 致：杭州广立微电子股份有限公司 国浩律师（杭州）事务所（以下简称"本所"）接受杭州广立微电子股份有 限公司（以 ...

2024 年年度跟踪报告 | 保荐人名称：中国国际金融股份有限公司（以下简 | 被保荐公司简称：广立微（301095.SZ） | | --- | --- | | 称"中金公司"） | | | 保荐代表人姓名：金玉龙 | 联系电话：010-65051166 | | 保荐代表人姓名：张文召 | 联系电话：010-65051166 | 一、保荐工作概述 | 项 目 | 工作内容 | | --- | --- | | 1.公司信息披露审阅情况 | | | （1）是否及时审阅公司信息披露文件 | 是 | | （2）未及时审阅公司信息披露文件的次数 | 0 次 | | 2．督导公司建立健全并有效执行规章制度的情况 | | | （1）是否督导公司建立健全规章制度（包括但不 | | | 限于防止关联方占用公司资源的制度、募集资金管 | 是 | | 理制度、内控制度、内部审计制度、关联交易制度） | | | （2）公司是否有效执行相关规章制度 | 是 | | 3.募集资金监督情况 | | | （1）查询公司募集资金专户次数 | 每月 次 1 | | （2）公司募集资金项目进展是否与信息披露文件 | 是 | | 一致 | | | ...

证券代码：301095 证券简称：广立微 公告编号：2025-031 杭州广立微电子股份有限公司 2024 年年度股东大会决议公告 1、现场会议召开时间：2025 年 5 月 12 日（星期一）下午 14:00 2、现场会议召开地点：浙江省杭州市余杭区五常街道联创街 188 号 A1 号 楼 4 楼会议室 3、会议召集人：公司董事会 特别提示 1、本次股东大会无新增、变更、否决提案的情况； 2、本次股东大会未涉及变更以往股东大会决议的情况； 3、本次股东大会采取现场投票与网络投票相结合的方式召开。 一、会议召开和出席情况 （一）会议的召开情况 4、主持人：董事长郑勇军先生 5、表决方式：本次会议采取现场投票与网络投票相结合方式 6、网络投票时间：通过深圳证券交易所互联网系统投票的时间为：2025 年 5 月 12 日（星期一）9:15-15:00 期间的任意时间；通过深圳证券交易所交易系统 进行网络投票的时间为：2025 年 5 月 12 日 9:15-9:25、9:30-11:30、13:00-15:00 期间的任意时间。 7、本次会议的召集、召开符合《中华人民共和国公司法》（以下简称《公 司法》）等有关法 ...

计算机 | 证券研究报告 — 调整盈利预测 2025 年 5 月 12 日 2024 年广立微软件业务收入同比实现大幅 增长，公司有望受益于集成电路自主化背 景下市场对本土产品的需求提升。 股价表现 (%) 今年 至今 1 个月 3 个月 12 个月 绝对 1.2 2.0 (5.4) (7.9) 相对深圳成指 0.8 (4.1) (1.2) (11.4) (36%) (21%) (6%) 9% 24% 39% May-24 Jun-24 Jul-24 Aug-24 Sep-24 Oct-24 Nov-24 Dec-24 Jan-25 Mar-25 Apr-25 May-25 广立微 深圳成指 | 发行股数 (百万) | 200.28 | | --- | --- | | 流通股 (百万) | 107.62 | | 总市值 (人民币 百万) | 10,074.14 | | 3 个月日均交易额 (人民币 百万) | 257.46 | | 主要股东 | | | 杭州广立微股权投资有限公司 | 16.6% | | 资料来源：公司公告， Wind 中银证券 ， | | Wind 以 2025 年 5 月 9 日收市价为标 ...

中国国际金融股份有限公司 关于杭州广立微电子股份有限公司 2 录、签到表等； （2）查阅公司信息披露制度及信息披露文件； （3）与董事会办公室、财务部相关人员进行沟通，了解公司信息披露制度的执行情况。 1.公司已披露的公告与实际情况是否一致 √ 2.公司已披露的内容是否完整 √ 3.公司已披露事项是否未发生重大变化或 者取得重要进展 √ 4.是否不存在应予披露而未披露的重大事 项 √ 5.重大信息的传递、披露流程、保密情况等 是否符合公司信息披露管理制度的相关规 定 √ 6.投资者关系活动记录表是否及时在本所 互动易网站刊载 √ （四）保护公司利益不受侵害长效机制的建立和执行情况 现场检查手段： （1）查阅《深圳证券交易所创业板股票上市规则》中关于关联交易、对外担保的规定， 取得公司关联交易管理制度、对外担保管理制度以及其他公司内部的相关规定； （2）查阅历次董事会、监事会、股东大会会议材料，包括会议通知、会议决议、会议记 录、签到表等； （3）与财务人员沟通，询问公司是否发生关联交易及审议对外担保的内部流程等。 2024 年度持续督导定期现场检查报告 | 保荐人名称：中国国际金融股份有限公司 | | 被保荐 ...

Investment Rating - The investment rating for the company is "Buy" and is maintained [2] Core Views - The company reported a revenue of 547 million yuan in 2024, representing a year-on-year increase of 14.50%. However, the net profit attributable to shareholders decreased by 37.68% to 80.27 million yuan [5][6] - In Q1 2025, the company achieved a revenue of 66.48 million yuan, a significant year-on-year growth of 51.43%, but reported a net loss attributable to shareholders of 13.71 million yuan [5][6] - The company is focusing on enhancing its EDA product matrix, particularly in DFT and DFM tools, which are crucial for improving chip yield and manufacturing efficiency [7][8] Company Overview - The latest closing price of the company's stock is 48.50 yuan, with a total market capitalization of 9.7 billion yuan [4] - The company has a total share capital of 200 million shares, with 108 million shares in circulation [4] - The company has a low debt-to-asset ratio of 7.6% and a high price-to-earnings ratio of 121.25 [4] Financial Performance - The company’s revenue is projected to grow to 705 million yuan in 2025, 903 million yuan in 2026, and 1.201 billion yuan in 2027, with corresponding net profits of 112.75 million yuan, 180.74 million yuan, and 268.95 million yuan respectively [10][12] - The company’s gross margin improved from 60.30% in 2023 to 61.90% in 2024, indicating better cost management and product mix [6] - The R&D expenses increased by 33.49% in 2024, reflecting the company's commitment to innovation and product development [6] Investment Recommendations - The current stock price corresponds to a price-to-earnings ratio of 86 times for 2025, 54 times for 2026, and 36 times for 2027, supporting the "Buy" rating [10][12]

Investment Rating - The report maintains a "Buy" rating for the company [2][10] Core Views - The company reported a revenue of 547 million yuan in 2024, representing a year-on-year increase of 14.50%. However, the net profit attributable to shareholders decreased by 37.68% to 80.27 million yuan [5][6] - In Q1 2025, the company achieved a revenue of 66.48 million yuan, a significant year-on-year growth of 51.43%, but reported a net loss of 13.71 million yuan [5][6] - The company is focusing on enhancing its EDA product matrix, particularly in DFT and DFM tools, which are crucial for improving chip yield and manufacturing efficiency [7][8] Summary by Sections Company Overview - The latest closing price is 48.50 yuan, with a total market capitalization of 9.7 billion yuan and a total share capital of 200 million shares [4] Financial Performance - In 2024, the company’s revenue was 547 million yuan, with software development and licensing contributing 159 million yuan, a 70.33% increase year-on-year. The gross margin improved from 60.30% in 2023 to 61.90% in 2024 [6] - The company’s R&D expenses increased by 33.49% due to a rise in the number of R&D personnel from 416 to 522 [6] Investment Highlights - The company is a leading supplier of EDA software and wafer-level electrical testing equipment, focusing on improving chip yield and providing comprehensive solutions throughout the product lifecycle [7] - The acquisition of a 43% stake in Shanghai Yirui Chip Electronics Technology Co., Ltd. marks the company's expansion from manufacturing EDA to design EDA [9] Earnings Forecast - The company is projected to achieve revenues of 705 million yuan, 903 million yuan, and 1.201 billion yuan for the years 2025, 2026, and 2027, respectively, with corresponding net profits of 112.75 million yuan, 180.74 million yuan, and 268.95 million yuan [10][12]

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance relative to the benchmark index [6][8]. Core Insights - The company has demonstrated robust revenue growth, with a 14.50% year-on-year increase in 2024, achieving total revenue of 546.87 million yuan. However, net profit declined by 37.68% to 80.27 million yuan [3][6]. - In the first quarter of 2025, the company reported a significant revenue increase of 51.43% year-on-year, amounting to 66.48 million yuan, while the net loss narrowed to 13.71 million yuan [3][6]. - The software business is rapidly growing, particularly in AI-enabled semiconductor design and manufacturing, with notable product launches such as the INF-AI platform and SemiMind model [4][6]. Financial Performance - The company’s revenue projections for 2025-2027 are estimated at 688.69 million yuan, 852.77 million yuan, and 1.045 billion yuan, respectively, with corresponding net profits of 107 million yuan, 140.11 million yuan, and 179.21 million yuan [6][9]. - The earnings per share (EPS) are forecasted to be 0.53 yuan, 0.70 yuan, and 0.89 yuan for the years 2025, 2026, and 2027, respectively, with price-to-earnings (P/E) ratios of 90.22, 68.90, and 53.87 [6][9]. Research and Development - The company has maintained a high level of R&D investment, with R&D expenses reaching 276.56 million yuan, accounting for 50.57% of total revenue, reflecting a 33.49% increase year-on-year [5][6]. - The company has expanded its product offerings to include DFM and DFT EDA software to meet the demands of advanced processes and large-scale chip yield management [5][6].

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance relative to the benchmark index [6][8]. Core Insights - The company has shown robust revenue growth in 2024, achieving an operating income of 546.87 million yuan, a year-on-year increase of 14.50%. However, the net profit attributable to the parent company decreased by 37.68% to 80.27 million yuan [3][6]. - In the first quarter of 2025, the company returned to a rapid growth trajectory with a revenue of 66.48 million yuan, marking a year-on-year increase of 51.43% [3][4]. - The software business is experiencing significant growth, particularly in AI-enabled semiconductor design and manufacturing, with the software development and licensing segment achieving a revenue of 159 million yuan, up 70.33% year-on-year [3][4]. Financial Performance - The company reported a net profit of -13.71 million yuan in Q1 2025, indicating a significant narrowing of losses compared to previous periods [3]. - The company has maintained a high level of R&D investment, with R&D expenses amounting to 276.56 million yuan, representing 50.57% of operating income, a 33.49% increase year-on-year [5]. - Revenue forecasts for 2025-2027 are projected at 688.69 million yuan, 852.77 million yuan, and 1.045 billion yuan respectively, with net profits expected to reach 107 million yuan, 140.11 million yuan, and 179.21 million yuan [6][9]. Product Development - The company has launched several AI-driven platforms and tools, including the INF-AI semiconductor AI application platform and the SemiMind large model platform, which enhance design and manufacturing efficiency [4][5]. - The company is one of the few EDA firms that provide comprehensive yield management services through a combination of software and hardware solutions, addressing the increasing defect rates in semiconductor manufacturing [5]. Market Position - The company is positioned as a leading supplier of EDA software and wafer-level electrical testing equipment, with significant growth potential aligned with the global integrated circuit industry [6]. - The report highlights the company's ability to adapt to evolving semiconductor processes and the introduction of new EDA software to meet advanced manufacturing needs [5].