WLCSP(SH:603005) Huachuang Securities·2025-04-30 15:24Investment Rating - The report maintains a "Strong Buy" rating for the company, indicating an expectation to outperform the benchmark index by over 20% in the next six months [6][21]. Core Insights - The company is experiencing significant growth driven by the automotive CIS sector and is actively pursuing global expansion strategies [1][6]. - In 2024, the company is projected to achieve a revenue of 1.13 billion yuan, representing a year-on-year growth of 23.72%, with a net profit of 253 million yuan, reflecting a substantial increase of 68.4% [6][7]. - The automotive CIS business is highlighted as a key growth driver, with the company leveraging its technological advantages in vehicle-grade packaging to meet the rising demand [6][7]. Financial Performance Summary - Revenue Forecast: - 2024: 1,130 million yuan - 2025: 1,557 million yuan (37.8% growth) - 2026: 2,028 million yuan (30.2% growth) - 2027: 2,488 million yuan (22.7% growth) [2][7] - Net Profit Forecast: - 2024: 253 million yuan - 2025: 392 million yuan (55.1% growth) - 2026: 515 million yuan (31.4% growth) - 2027: 666 million yuan (29.3% growth) [2][7] - Earnings Per Share (EPS): - 2024: 0.39 yuan - 2025: 0.60 yuan - 2026: 0.79 yuan - 2027: 1.02 yuan [2][7] - Valuation Ratios: - Price-to-Earnings (P/E) ratio is projected to decrease from 72 in 2024 to 27 in 2027, indicating improving valuation as earnings grow [2][7]. Business Segment Performance - Chip Packaging and Testing: Expected revenue of 817 million yuan in 2024, a year-on-year increase of 33.55% with a gross margin of 44.83% [6][7]. - Optical Devices: Revenue forecasted at 293 million yuan, slightly declining by 1.08% year-on-year, with a gross margin of 37.26% [6][7]. - Design Revenue: Anticipated to grow significantly by 307.29% year-on-year to 19 million yuan, with a high gross margin of 67.73% [6][7]. Strategic Initiatives - The company is enhancing its global footprint by establishing partnerships and production bases overseas, particularly in the optical and power semiconductor sectors [6][7]. - Investment in R&D is projected to reach 160 million yuan in 2024, accounting for 14.12% of revenue, reflecting a commitment to strengthening its technological capabilities [6][7].