Willsemi(603501) Orient Securities·2025-05-09 14:18Investment Rating - The report maintains a "Buy" rating for the company with a target price of 192.64 CNY [3][6][12] Core Views - The company is experiencing strong growth in high-end mobile phones and automotive CIS markets, with significant revenue increases expected in the coming years [1][11] - The diversified business layout continues to progress, with steady growth in display driver chips, power management ICs, and power discrete devices [2][11] - The company's image sensor business is benefiting from robust sales in the high-end smartphone market, with a projected revenue of approximately 9.8 billion CNY in 2024, a 26% year-on-year increase [11] - The automotive market is also showing strong growth, with revenue from automotive CIS products expected to reach about 5.9 billion CNY in 2024, a 30% increase year-on-year [11] Financial Forecasts - The company is projected to achieve net profits attributable to the parent company of 43.2 billion CNY, 54.5 billion CNY, and 64.2 billion CNY for the years 2025 to 2027 respectively, reflecting significant growth from previous estimates [3][12] - Revenue is expected to grow from 21.021 billion CNY in 2023 to 42.744 billion CNY by 2027, with a compound annual growth rate of approximately 16% [5][15] - The gross margin is anticipated to improve from 21.8% in 2023 to 32.1% by 2027, indicating enhanced profitability [5][15]