Willsemi(603501) 国泰君安·2024-11-01 12:14Investment Rating - The report maintains an "Accumulate" rating for the company with a target price of 153.13 CNY [2][4]. Core Views - The company has achieved record high revenue and profit in Q3, with a steady recovery in the consumer market and an increasing market share in high-end CIS solutions [2][4]. - The company is a leader in the domestic image sensor market, with an upward revision of EPS for 2024-2026 to 2.63, 3.58, and 4.55 CNY respectively [4]. Financial Performance - For the first three quarters of 2024, the company reported revenue of 18.908 billion CNY, a year-on-year increase of 25.38%, and a net profit attributable to shareholders of 2.375 billion CNY, up 544.74% year-on-year [4]. - In Q3 2024 alone, the company achieved revenue of 6.817 billion CNY, representing a year-on-year growth of 9.55% and a quarter-on-quarter increase of 5.73% [4]. - The gross margin for the first three quarters of 2024 was 29.61%, an increase of 8.33 percentage points compared to the same period in 2023 [4]. Market Position and Strategy - The company is deepening its focus on CIS solutions, with significant advancements in various sectors: - In smartphones, the introduction of a 1.2um 50MP high-end image sensor has led to a substantial market share increase [4]. - In automotive electronics, the company’s CIS solutions cover multiple applications, contributing to a growing market presence [4]. - In security, the company is enhancing its high-end product offerings using Nyxel® near-infrared technology [4]. - In AR/VR, the company’s global exposure technology is leading in features like eye tracking and simultaneous localization and mapping (SLAM) [4]. Financial Forecast - The company’s revenue is projected to reach 26.98 billion CNY in 2024, with a year-on-year growth of 28.3% [8]. - The net profit attributable to shareholders is expected to be 3.188 billion CNY in 2024, reflecting a significant recovery from previous years [8].