公众号记得加星标⭐️，第一时间看推送不会错过。 来源：内容 编译自yole 。 2024 年 ， 汽 车 成 像 市 场 规 模 达 到 59 亿 美 元 ， 预 计 到 2030 年 将 增 长 至 89 亿 美 元 （ 复 合 年 增 长 率 为 6.6%），这得益于摄像头数量和系统复杂性的不断增长。到2030年，出货量将增至4亿台，其中以环 视、卫星ADAS和座舱内应用为主。ADAS前置摄像头仍然是最具价值的，但随着向集中式计算的转 变，侧视摄像头和卫星摄像头的增长速度更快。受欧盟法规的推动，DMS是座舱内应用领域增长最 快的细分市场，而OMS则随着新兴安全用例的出现而受到青睐。后视摄像头的市场份额略有下降， 被环视系统所取代。虽然图像传感器收入有所增长，但镜头组和集成相关组件表现出更强劲的增长势 头，凸显了光学元件和全系统设计在汽车摄像头模块中的价值不断提升。 Omnivision 在中国驱动的增长行业中占据领先地位 2024年，汽车CIS市场竞争加剧，豪威科技（Omnivision）和安森美（Onsemi）继续保持其最大供 应商地位。豪威科技凭借其在成本敏感的环视和ADAS摄像头应用领域的强势表现， ...

公司研究 证 券 研 究 报 告 晶方科技（603005）2024 年报&2025 年一季报点评 强推（维持） 汽车 CIS 驱动高增长，持续推进全球化布局 事项： 评论： [ReportFinancialIndex] 主要财务指标 | | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业总收入(百万) | 1,130 | 1,557 | 2,028 | 2,488 | | 同比增速(%) | 23.7% | 37.8% | 30.2% | 22.7% | | 归母净利润(百万) | 253 | 392 | 515 | 666 | | 同比增速(%) | 68.4% | 55.1% | 31.4% | 29.3% | | 每股盈利(元) | 0.39 | 0.60 | 0.79 | 1.02 | | 市盈率(倍) | 72 | 46 | 35 | 27 | | 市净率(倍) | 4.2 | 3.9 | 3.6 | 3.2 | 资料来源：公司公告，华创证券预测 注：股价为 2025 年 4 月 29 日收盘价 集成电路 20 ...

Investment Rating - The report maintains a "Buy" rating for the company [3][6]. Core Views - The company achieved a record high revenue of 6.47 billion yuan in Q1 2025, representing a year-over-year increase of 14.7% and a quarter-over-quarter decrease of 5.1%. The net profit attributable to shareholders was 870 million yuan, up 55.3% year-over-year [1]. - The growth in revenue is primarily driven by the accelerated penetration of automotive intelligence and the continuous introduction of high-end mobile phone products [1]. - The company is expected to benefit from the rapid growth of automotive CIS and the introduction of new mobile CIS products, with projected revenues of 29.53 billion yuan, 36.67 billion yuan, and 42.29 billion yuan for 2025, 2026, and 2027, respectively [3][5]. Financial Performance - In Q1 2025, the company achieved a gross margin of 31.0%, an increase of 3.1 percentage points year-over-year, and a net margin of 13.3%, up 3.5 percentage points year-over-year [1]. - The company’s revenue for 2024 is projected to be 25.73 billion yuan, with a year-over-year growth rate of 22.4% [5]. - The net profit for 2025 is forecasted to be 4.38 billion yuan, reflecting a year-over-year growth of 31.7% [3][5]. Product Lines and Market Position - The automotive CIS segment is expected to see significant growth, with a revenue of 5.9 billion yuan in 2024, up 30% year-over-year, while the mobile CIS segment is projected to generate 9.8 billion yuan, up 26% year-over-year [2]. - The IoT CIS segment also showed strong growth, achieving 760 million yuan in revenue in 2024, a 42% increase year-over-year [2]. - The company is enhancing its competitive advantage through the dual product lines of mobile and automotive CIS, with expectations for continued growth in both segments [2].

Investment Rating - The report maintains a "Buy" rating for the company [3][6]. Core Views - The company achieved a record high revenue of 6.47 billion yuan in Q1 2025, with a year-over-year growth of 14.7% and a quarter-over-quarter decline of 5.1%. The net profit attributable to shareholders was 870 million yuan, reflecting a year-over-year increase of 55.3% [1]. - The growth in revenue is primarily driven by the acceleration of automotive intelligence penetration and the continuous introduction of high-end mobile phone products [1]. - The company is expected to benefit from the rapid growth of automotive CIS and the introduction of new mobile CIS products, with projected revenues of 29.53 billion yuan, 36.67 billion yuan, and 42.29 billion yuan for 2025, 2026, and 2027 respectively [3][5]. Financial Performance - In Q1 2025, the company achieved a gross margin of 31.0%, up 3.1 percentage points year-over-year, and a net margin of 13.3%, up 3.5 percentage points year-over-year [1]. - The company forecasts a net profit of 4.38 billion yuan in 2025, representing a year-over-year growth of 31.7% [3][5]. - The projected P/E ratios for 2025, 2026, and 2027 are 36, 26, and 22 respectively, indicating a strong growth trend [3]. Product Lines and Market Position - The automotive CIS segment is expected to see significant growth, with a revenue of 5.9 billion yuan in 2024, reflecting a year-over-year increase of 30% [2]. - The mobile CIS segment is projected to generate 9.8 billion yuan in revenue in 2024, with a year-over-year growth of 26% [2]. - The IoT CIS segment also showed strong performance with a revenue of 760 million yuan in 2024, growing by 42% year-over-year [2].

核心观点 受消费政策出台、智驾升级、智驾平权推动，25Q1 公司手机CIS、汽车CIS 产品出货量大幅增加，推动 营收同比高增108.94%，叠加公司节费增效，期间费用率同比下降8.47pct，促使归母净利润实现1.91 亿 元，创单季度历史新高。展望全年，国补等刺激消费政策持续释放影响，手机等终端消费迎来复苏。国 内智驾升级、智驾平权愈演愈烈，创造车载CIS 增量需求。此外，中美贸易关系不确定性增加，供应链 安全问题更加突出，国产替代进程加快。 行业景气度向上叠加国产替代加快将促使公司全年收入持续保持高速增长。考虑到公司在国内CIS 领域 的领先地位，看好公司长期成长性，维持"买入"评级。 事件 智驾升级、智驾平权带来增量需求，公司所处的车载CIS 环节最为受益随着智驾向L3 级及以上自动驾 驶等级升级，感知层的传感器数量呈现增加的趋势，Yole 预计L3 级自动驾驶摄像头搭载数量将比L2 级 大幅增加，可增至18 颗。同时更高像素摄像头可以使得视觉感知距离得到提升，因此像素升级也是车 载摄像头的长期发展趋势。随着用量增加、像素升级，车载摄像头市场规模将迎来快速增长。 从车载摄像头成本构成来看，CIS 成本 ...

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [2] Core Views - The company reported a significant increase in performance for 2024, with operating revenue reaching 25.73 billion yuan, a year-on-year growth of 22.4%. The net profit attributable to shareholders was 3.32 billion yuan, up 498.1% year-on-year, and the net profit excluding non-recurring items was 3.06 billion yuan, a staggering increase of 2114.7% [6][7] - The growth in revenue and profit is primarily attributed to the recovery in demand from the high-end smartphone and automotive markets, along with an increase in market share [7] - The company’s image sensor (CIS) business achieved operating revenue of 19.19 billion yuan, accounting for approximately 74.8% of total revenue, with a year-on-year growth of 23.5% and a gross margin of 34.5%, up 10.5 percentage points [10] Financial Performance Summary - For 2024, the company achieved: - Operating revenue: 25.73 billion yuan - Year-on-year revenue growth: 22.4% - Net profit attributable to shareholders: 3.32 billion yuan - Year-on-year net profit growth: 498.1% - Gross margin: 29.4%, an increase of 7.7 percentage points [6][11] - Forecasted financials for 2025-2027: - Net profit attributable to shareholders: 4.69 billion yuan in 2025, 6.13 billion yuan in 2026, and 8.42 billion yuan in 2027 - Corresponding EPS: 3.86 yuan in 2025, 5.04 yuan in 2026, and 6.92 yuan in 2027 [7][11]

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [2] Core Views - The company reported a significant increase in performance for 2024, with operating revenue reaching 25.73 billion yuan, a year-on-year growth of 22.4%. The net profit attributable to the parent company was 3.32 billion yuan, up 498.1% year-on-year, and the net profit after deducting non-recurring gains and losses was 3.06 billion yuan, a staggering increase of 2114.7% [6][7] - The growth in revenue and profit is primarily attributed to the recovery in demand from the high-end smartphone and automotive markets, along with an increase in market share [7] - The company’s image sensor (CIS) business achieved operating revenue of 19.19 billion yuan, accounting for approximately 74.8% of total revenue, with a year-on-year growth of 23.5% [10] Financial Performance Summary - For 2024, the company achieved a gross profit margin of 29.4%, an increase of 7.7 percentage points year-on-year [6] - The quarterly performance for Q4 2024 showed revenue of 6.82 billion yuan, a year-on-year increase of 14.9%, and a net profit attributable to the parent company of 0.95 billion yuan, up 406.4% year-on-year [6] - The company expects net profits for 2025-2027 to be 4.69 billion, 6.13 billion, and 8.42 billion yuan respectively, with corresponding EPS of 3.86, 5.04, and 6.92 yuan per share [7][11] Revenue Breakdown - The smartphone CIS product revenue was approximately 9.80 billion yuan, growing by 26.0% year-on-year, while automotive CIS product revenue reached about 5.91 billion yuan, increasing by approximately 30.0% [10] - Emerging markets and IoT products generated revenue of about 760 million yuan, reflecting a year-on-year growth of 42.4% [10] Valuation Metrics - The price-to-earnings (P/E) ratios for 2025, 2026, and 2027 are projected to be 31.60, 24.19, and 17.62 respectively [7][11] - The company’s return on equity (ROE) is expected to improve from 13.7% in 2024 to 19.3% by 2027 [11]

证券研究报告——晨会聚焦 2025 年 4 月 18 日 | 4 月金股组合 | | | --- | --- | | 股票代码 | 股票名称 | | 600428.SH | 中远海特 | | 1519.HK | 极兔速递-W | | 002648.SZ | 卫星化学 | | 688019.SH | 安集科技 | | 300750.SZ | 宁德时代 | | 600600.SH | 青岛啤酒 | | 603081.SH | 大丰实业 | | 002916.SZ | 深南电路 | ■重点关注 【策略研究】市场更新：超预期经济数据的市场指引*王君 郭晓希。一季度 国内经济增长强劲，关税不确定性下金价有望维持强势，A 股具备相对优势， 红利+内需短期占优，自主可控有望成为新的成长主线。 【电子】韦尔股份*苏凌瑶。韦尔股份发布 2024 年年报。2024 年公司营收 257.31 亿元，YoY+22%；毛利率 29.4%，YoY+7.7pcts。手机和汽车 CIS 是 收入增长的主要贡献因素，DDIC 营收和毛利率短期承压，车规级模拟稳步 推进。 【电子】南亚新材*苏凌瑶。公司发布 2024 年年报及 2025 年一季 ...