Willsemi(603501) 中原证券·2024-10-31 08:01Investment Rating - The report assigns a "Buy" rating for the company, indicating an expected relative increase of over 15% compared to the CSI 300 index within the next six months [17]. Core Insights - The company has achieved significant breakthroughs in high-end smartphone CIS and is continuously increasing its market share in the automotive CIS sector. The revenue for the first three quarters of 2024 reached 18.908 billion yuan, a year-on-year increase of 25.38%, with a net profit of 2.375 billion yuan, reflecting a substantial year-on-year growth of 544.74% [2][7]. - The global CIS market is projected to grow from 18.1 billion USD in 2022 to 25.2 billion USD by 2027, with a compound annual growth rate (CAGR) of 6.8%. The automotive CIS market is expected to grow at a much faster rate of 20.6% CAGR during the same period [4]. Summary by Sections Financial Performance - For Q3 2024, the company reported a revenue of 6.817 billion yuan, a year-on-year increase of 9.55% and a quarter-on-quarter increase of 5.73%. The net profit for the same quarter was 1.008 billion yuan, showing a year-on-year increase of 368.33% and a quarter-on-quarter increase of 24.60% [2][3]. - The gross margin for the first three quarters of 2024 was 29.61%, an increase of 8.33% year-on-year, while the net margin was 12.51%, up 10.12% year-on-year [3]. Market Position and Product Development - The company has enhanced its product matrix in the high-end smartphone CIS market, achieving significant market share improvements with products like the 50 million pixel OV50H sensor. In the automotive sector, the company is expanding its offerings in advanced driver-assistance systems (ADAS) and other applications [4][5]. - The company is also advancing its analog products and display solutions for the automotive market, which are expected to drive future revenue growth [6]. Revenue and Profit Forecast - The projected revenues for 2024, 2025, and 2026 are 26.225 billion yuan, 32.062 billion yuan, and 37.027 billion yuan, respectively. The expected net profits for the same years are 3.272 billion yuan, 4.349 billion yuan, and 5.256 billion yuan, with corresponding earnings per share (EPS) of 2.69 yuan, 3.58 yuan, and 4.33 yuan [7][8].