1 地的定位进行调整，台州生产基地将是北美大客户的核心实践基地，江西鹰潭基地 将是国内大循环的核心实践基地，越南生产基地将是海外循环的核心实践基地。 当前公司已经构建以智能手机为代表的第一成长曲线、以汽车电子为代表的第 二成长曲线以及以 AR 眼镜为代表的第三成长曲线。 智能手机业务是公司主要收入来源之一。其中，IRCF 红外截止滤光片主要用于 手机摄像头，多年来公司保持全球领先的市场份额。其升级产品涂布滤光片产品， 过去多年在安卓客户端公司保持较高的市场份额，在今年公司也在涂胶端成功切入 北美大客户供应链，未来随着公司份额逐步提升有望带来较好的业绩成长空间。 2020 年公司通过薄膜光学面板业务开始直接与北美大客户合作，过去几年随着公司 份额爬坡，薄膜光学面板业务快速成长为公司的第二大支柱业务，并且达到了较高 的市场份额，未来其增长空间主要来自于非手机业务的新增订单。2023 年公司微棱 镜产品在大客户最高端机型上首次量产落地，是业界首创。微棱镜产品的顺利落地 使客户对公司的技术工艺开发能力和自动化开发能力有了进一步认可。现在公司已 经和客户进入了战略合作伙伴的新阶段，为客户实现光学创新升级落地和开发，公 ...

水晶光电（002273.SZ）深度报告 光学积淀，AR 领航 2025 年 06 月 17 日 ➢ 光学老兵，多元产业布局。水晶光电成立于 2002 年，作为光学细分领域的 龙头企业，下游布局设计手机、AR 眼镜等消费电子和智能车，致力于成为全球 卓越的一站式光学解决方案专家。目前公司已构建光学元器件、薄膜光学面板、 半导体光学、汽车电子（AR+）、反光材料五大业务板块，2024 年营收占比分 别为 45.94%/39.38%/2.06%/4.78%/6.27%，产品矩阵布局完善，静待下游放 量。 ➢ 消费电子为压舱石，微棱镜+滤光片助力成长。受益于消费电子市场复苏， 及苹果等客户端侧 AI 创新趋势，微棱镜及滤光片等核心器件有望迎来增长。公 司微棱镜业务于 23 年 6 月成功实现量产，伴随大客户在 AI 手机上增长放量， 叠加机种的累加效应，微棱镜市场空间仍存在一定增量。 ➢ 伴随着华为强势回归，安卓系加大对手机摄像头的创新力度，预计旋涂滤光 片的渗透率有望提升。公司滤光片业务进展迅速，根据潮电智库数据，23 年全球 手机滤光片的市场份额上水晶占据第一，达 21%。过去几年在安卓客户端推广涂 覆滤光片产品 ...

2024 年收入增长23.7%，归母净利润增长71.6%。公司发布2024 年年报，2024年营业收入62.78 亿元 (YoY 23.67%)，收入规模再创历史新高，产品和市场结构不断优化；归母净利润10.30 亿元(YoY 71.57%)，扣非归母净利润9.55亿元(YoY 82.84%)，毛利率31.09%(YoY 3.28pct)，净利润大幅增长，盈利 能力持续增强。对应公司4Q24 营业收入15.68 亿元(YoY 2.70%)，归母净利润1.68 亿元(YoY 3.63%)，扣 非归母净利润1.25 亿元(YoY -20.64%)，毛利率29.65%(YoY -0.05pct)。 2025 年一季度收入增长10.2%，归母净利润增长23.7%。1Q25 公司营业收入14.82 亿元(YoY 10.20%， QoQ -5.46%)，归母净利润2.21 亿元(YoY 23.67%，QoQ 31.22%)，扣非归母净利润2.07 亿元(YoY 22.17%，QoQ 66.06%)；毛利率27.95%(YoY 3.95pct，QoQ -1.70pct)。 光学元器件加大产品开发力度，携手大客户创新升级。2 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company is benefiting from optical innovation and the trends of AI and AR, leading to continuous performance improvement in Q1 2025 [1][4] - The company achieved significant revenue and net profit growth in 2024, with revenue reaching 6.278 billion yuan, a year-on-year increase of 23.67%, and net profit of 1.030 billion yuan, a year-on-year increase of 71.57% [4] - In Q1 2025, the company reported revenue of 1.48 billion yuan, a 10% year-on-year increase, and net profit of 220 million yuan, a 24% year-on-year increase, with a quarterly net profit margin of 15.11% [4] - The company is expected to continue its growth trajectory, with projected net profits of 1.216 billion yuan, 1.555 billion yuan, and 1.828 billion yuan for 2025, 2026, and 2027 respectively [4] Financial Summary - The company’s total revenue for 2023 was 5.076 billion yuan, with a projected increase to 6.278 billion yuan in 2024 and 7.404 billion yuan in 2025, reflecting a year-on-year growth of 16.0% and 23.7% respectively [6] - The net profit for 2023 was 600 million yuan, expected to rise to 1.030 billion yuan in 2024 and 1.216 billion yuan in 2025, indicating a year-on-year growth of 4.2% and 18.0% respectively [6] - The gross margin for 2024 is projected to be 31.1%, with a net margin of 16.4% [6] - The company’s P/E ratio is projected to decrease from 43.8 in 2023 to 21.6 in 2025, indicating improved valuation metrics [6] Segment Performance - In 2024, the optical components segment generated revenue of 2.884 billion yuan, growing by 17.92%, while the film optical panel segment reached 2.472 billion yuan, growing by 33.69% [4] - The automotive electronics segment (AR+) achieved revenue of 300 million yuan, with a growth of 3.04%, and the semiconductor optics segment reached 129 million yuan, growing by 19.50% [4] Strategic Initiatives - The company is enhancing its global capacity layout and strengthening cooperation with major North American and Korean clients, achieving supplier certification from multiple large clients in Vietnam [4][5] - The company is actively pursuing opportunities in the AI and AR sectors, with significant advancements in optical components and partnerships with leading firms [5]

展望2025年，光学创新有望提升提振消费电子业务业绩，AR类业务具备长线空间。 公司指引 2025年营收增长0%-30%，展望未来几年仍有诸多看点：1）未来几年A客户仍有潜望新方案、可 变光圈等光学创新，公司作为核心光学零部件供应商大概率将受益；同时A客户滤光片、薄膜光学 面板业务份额仍有成长空间。2）吸收反射复合型滤光片等高端产品在安卓客户的渗透率不断提 升，单价及毛利率明显高于传统产品；3）车载光学份额及盈利能力有望提升，公司ARHUD业务居 于全球领先地位，当前国内客户的盈利能力较低，未来几年将大力拓展毛利率较高的海外客户； 5）前瞻布局AR技术及产品，通过投资Lumus及德国肖特、与Digilens合作等方式深化AR光学技术 积累。公司大力投入资源来突破核心技术难点，反射光波导作为公司一号工程，建设初步的NPI产 线，有望长线受益于AR浪潮。 风险提示： 宏观经济风险，新车推出不及预期，技术进展不及预期，市场竞争加剧风险 点击招商研究小程序查看PDF报告原文 事件 ： 公司发布2024年及25Q1业绩，24全年营收62.78亿元，同比+23.67%；归母净利润 10.30亿元，同比+71.57%。25 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [2][9] Core Views - The company reported Q1 2025 earnings that exceeded expectations, with revenue of 1.48 billion yuan, a year-over-year increase of 10.2%, and a net profit of 220 million yuan, up 23.7% year-over-year. The gross margin improved to 27.95%, an increase of 3.95 percentage points year-over-year [6][4] - The company is expected to benefit from optical innovation in the fruit supply chain and the growth potential of AI and AR technologies. The company has seen an increase in market share for micro-prisms and coated optical components, and it is well-positioned to capitalize on new product launches in the future [6][4] - The forecast for the company's net profit for 2025-2027 is 1.3 billion, 1.6 billion, and 1.9 billion yuan, respectively, corresponding to P/E ratios of 20.0, 16.6, and 13.9 [6][4] Financial Summary - The company's revenue is projected to grow from 5.08 billion yuan in 2023 to 10.94 billion yuan in 2027, with a compound annual growth rate (CAGR) of approximately 18% [2] - The net profit is expected to increase from 600 million yuan in 2023 to 1.87 billion yuan in 2027, reflecting a CAGR of around 20% [2] - The earnings per share (EPS) is forecasted to rise from 0.43 yuan in 2023 to 1.35 yuan in 2027 [2] Market Position - The company has a total market capitalization of approximately 26.02 billion yuan, with a circulating market value of about 25.41 billion yuan [4] - The company is focusing on the development of AR technologies and has established partnerships with key players in the industry, indicating a strong commitment to innovation and growth in this sector [6][4]

星标 ★ IPO日报 精彩文章第一时间推送 全球光学元器件龙头、苹果华为核心供应商浙江水晶光电科技股份有限公司（ 002273.SZ， 下称"水晶光电"） ，近日抛出了一笔受争议的收购案 ——拟以自有及自筹资金3.235亿元收购广东埃科思科技有限公司（下称"广东埃科思"、"标的公司"）95.6%股权。 在这场增值率高达280%的关联交易背后，标的公司依旧处于持续亏损状态，这究竟是上市公司借助收购进一步完善产业布局，还是一场左手倒右手的"自 家人"交易？ 公司产品以外销为主，部分产品出口新加坡、越南、泰国、马来西亚、日本、欧美等海外市场，报告期内的外销占比约为 77.47%。 公司近年来营收快速增长。2021年至2023年及2024年前三季度，营业收入规模分别为38.09亿元、43.76亿元、50.76亿元和41.10亿元；同期，归母净利润分 别为4.42亿元、5.76亿元、6亿元和8.62亿元。 细分来看，公司业务主要涉及光学光电子行业、反光材料行业和其他业务，其中，光学光电子行业是公司主要的收入来源，2023年占公司营业收入比重为 92.49%。 光学产品最大的下游应用领域为智能手机、平板电脑等消费电子产品 ...