晶合集成（688249）：产品结构优化持续推进

Investment Rating - The report maintains a "Buy" rating for the company [4][3] Core Views - The company achieved a revenue of 5.198 billion RMB in 1H25, representing a year-over-year increase of 18.21%, and a net profit of 332 million RMB, up 77.61% year-over-year [1][4] - The revenue growth in 2Q25 was driven by steady capacity expansion and high utilization rates, with a revenue of 2.631 billion RMB, reflecting a year-over-year increase of 21.24% and a quarter-over-quarter increase of 2.46% [1][2] - The company is optimistic about the expansion of its N3 plant capacity and the growth of CIS and PMIC products, which will enhance its product structure [1][3] Summary by Sections Financial Performance - In 1H25, the company reported a net profit of 332 million RMB, with a non-recurring net profit of 204 million RMB, showing increases of 77.61% and 115.30% year-over-year, respectively [1][4] - The gross margin in 2Q25 was 24.32%, with a year-over-year increase of 0.46 percentage points [1][2] Product Development - The company has diversified its product offerings, achieving mass production across various platforms including DDIC, CIS, PMIC, MCU, and Logic [2] - The revenue contribution from different process nodes includes 10.38% from 55nm, 43.14% from 90nm, 26.74% from 110nm, and 19.67% from 150nm [2] Future Outlook - The company expects the OLED DDIC business to be a key growth driver, with a projected CAGR of 4.5% for OLED DDIC shipments from 2024 to 2030 [2] - The CIS market is anticipated to grow at a CAGR of 6% from 2023 to 2029, with the company’s 55nm CIS platform already in mass production [2] - The PMIC platform has become a significant revenue growth line, with its revenue contribution increasing from 9% in 2024 to 12% in 1H25 [2] Valuation - The target price is set at 32.22 RMB, based on a 3.0x PB valuation, reflecting an increase from the previous target of 27.10 RMB [3][4] - The estimated net profits for 2025, 2026, and 2027 are projected to be 870 million RMB, 1.12 billion RMB, and 1.31 billion RMB, respectively [3][8]