Core Viewpoint - The controlling shareholder of Haowei Group plans to reduce their stake by up to 1.99% to repay loans and lower the pledge ratio, amid increasing competition from domestic rivals in the smartphone CMOS image sensor market [1][2]. Group 1: Shareholder Actions - The controlling shareholder, Yu Renrong, holds 333 million shares, accounting for 27.65% of the total share capital, valued at approximately 50.4 billion yuan based on the closing price on September 30 [2]. - Yu Renrong intends to reduce up to 24 million shares through block trading, estimated to be worth around 3.6 billion yuan [2]. - Following recent pledge and release of shares, Yu Renrong's pledged shares amount to 172 million, representing 51.58% of their holdings [2]. Group 2: Financial Implications - The controlling shareholder has 25.38 million shares due for pledge expiration in the next six months, which is 6.21% of their holdings and 2.10% of the total share capital, with a corresponding financing balance of 1.1 billion yuan [2]. - In the next year, excluding the aforementioned shares, there are 109.74 million pledged shares, which is 26.86% of their holdings and 9.10% of the total share capital, with a financing balance of 5.558 billion yuan [3]. Group 3: Market Competition - The smartphone CMOS image sensor market is primarily dominated by Sony and Samsung, with Haowei Group being a preferred domestic supplier for local smartphone manufacturers [4]. - Haowei Group's revenue from smartphone-related image sensors was approximately 3.92 billion yuan in the first half of 2025, a decrease of 19.48% year-on-year due to the nearing end of product life cycles [4]. - In contrast, competitor Sitwei reported a 40.49% increase in smartphone business revenue to 1.755 billion yuan, accounting for 46.35% of its main revenue [4]. Group 4: Product Development - Haowei Group has recently launched the 50-megapixel OV50X sensor aimed at high-end smartphones, enabling cinematic video recording, and has achieved mass production [5]. - The company anticipates that 200-megapixel sensors will become a key product in the future smartphone CMOS image sensor market [5].

Core Insights - The company reported a 15.4% year-on-year increase in revenue and a 48.3% increase in net profit attributable to shareholders for the first half of the year [1] - The automotive image sensor business achieved significant growth, with revenue increasing by 30.04% year-on-year [2] - Emerging markets showed remarkable growth, with revenue surging by 249.42% year-on-year, indicating a new growth point for the company [3] Financial Performance - For the first half of the year, the company generated revenue of 13.956 billion yuan, with a net profit of 2.028 billion yuan [1] - In Q2 2025, revenue reached 7.484 billion yuan, with a net profit of 1.162 billion yuan, reflecting a 16.1% and 43.6% year-on-year growth respectively [1] Business Segments - The automotive market's image sensor revenue was 3.789 billion yuan, solidifying the company's leading position in this sector [2] - The smartphone market's image sensor revenue declined by 19.48% year-on-year, attributed to the aging of high-end products [2] - New products, such as the 50-megapixel sensor, are expected to drive market share growth [2] Emerging Markets - Revenue from emerging markets reached 1.173 billion yuan, benefiting from the rapid expansion of panoramic and action cameras, as well as smart glasses [3] - The company's image sensors are noted for their high pixel count and low power consumption, enhancing performance in fast-moving scenarios [3] Investment Outlook - The company maintains an "outperform the market" rating, with projected revenues of 31.093 billion yuan, 37.239 billion yuan, and 43.678 billion yuan for 2025-2027 [3] - Expected net profits for the same period are 4.551 billion yuan, 5.803 billion yuan, and 7.128 billion yuan [3]

Summary of Will Semi (OmniVision) Conference Call Company Overview - **Company Name**: Will Semi (re-branded to OmniVision) - **Stock Code**: 603501.SS Key Industry Insights - **Industry Focus**: Camera Integrated Circuits (CIS) for smartphones and automotive applications - **Market Trends**: Increasing adoption of cameras in vehicles and flagship smartphone launches in the second half of the year Core Financial Projections - **2Q25 Revenue Growth**: Expected to grow by +18% YoY to Rmb7.7 billion, continuing the growth trend from 1Q (+15% YoY) [1][3] - **Net Income Growth**: Projected net income growth of +33% YoY to Rmb1.1 billion in 2Q25 [1][3] - **Gross Margin**: Anticipated to be 30.6% in 2Q25, slightly down from 31.0% in 1Q25 due to lower contributions from smartphone CIS during slow seasons [3] Product Developments - **Smartphone CIS**: - New product OV50X with 50MPx sensor to start mass production in 3Q25, targeting flagship Android models [2] - Smartphone CIS expected to contribute 38% of revenues in 2024 [2] - **Automotive CIS**: - Expected to grow due to increased camera adoption in vehicles (from 3-4 cameras to 7-10 cameras per vehicle) [2] - Projected vehicle camera shipments in China to reach 126 million in 2025, growing at a +22% CAGR to 343 million by 2030 [2] Earnings Revisions - **2025-2027 Estimates**: Full-year estimates for revenue and net income remain unchanged, with adjustments made for quarterly seasonality [8] Valuation and Price Target - **12-Month Price Target**: Rmb175.3, based on a 31x 2026E P/E, which is within the company's historical trading range [13][15] - **Current Price**: Rmb125.71, indicating a potential upside of 39.4% [15] Risks to Consider - **Product Expansion**: Risks include slower new product expansion and product mix improvement in smartphone CIS [14] - **Market Demand**: Weaker-than-expected demand in the China smartphone market could impact growth [14] - **Trade Tensions**: Potential impacts from ongoing trade tensions may pose risks to operations [14] Conclusion - **Investment Recommendation**: Maintain Buy rating based on strong growth prospects in both smartphone and automotive CIS segments, supported by new product launches and market trends [1][2][15]

Group 1 - The core viewpoint is that Haowei Group, formerly known as Weir Shares, has officially submitted its listing application to the Hong Kong Stock Exchange, marking a significant step in its global expansion strategy [2][6]. - Haowei Group is recognized as one of the top ten Fabless semiconductor companies globally, with an annual shipment of 11.2 billion units and over 2,300 active global customers, securing its position as a leading player in the image sensor market [4][6]. - The company has achieved a market capitalization of 155.66 billion yuan, driven by the strategic leadership of Yu Renrong, who is regarded as China's chip tycoon [4][6]. Group 2 - Haowei Group operates three main product lines: CIS (Camera Image Sensors), display solutions, and analog solutions, targeting high-growth markets [8]. - In the smartphone sector, Haowei holds a market share of 10.5% in CIS chips, while dominating the automotive CIS market with a 32.9% share, showcasing its competitive edge [9]. - The company has a robust patent portfolio with 4,865 authorized patents and employs 2,387 R&D personnel, establishing a strong technological barrier [9]. Group 3 - Financially, Haowei Group has demonstrated significant growth, with revenue increasing from 20.04 billion yuan in 2022 to 25.71 billion yuan in 2024, and gross profit rising from 4.74 billion yuan to 7.24 billion yuan during the same period [10]. - In Q1 2025, the company reported a year-on-year revenue growth of 14.68% and a net profit surge of 55.25%, indicating strong financial performance [10]. - The company's gross margin improved from 21.76% to 31.03%, while net profit margin increased from 2.59% to 13.31%, reflecting enhanced profitability [10]. Group 4 - The listing on the Hong Kong Stock Exchange is a crucial move for Haowei Group's internationalization strategy, aimed at expanding financing channels and accelerating capacity expansion and technological development [13]. - The company is transitioning from a single product supplier to a comprehensive solution provider, focusing on cutting-edge fields such as edge AI and MR [13]. - With the global trend of domestic chip replacement, Haowei Group is positioned to leverage capital to gain a strategic advantage in the global semiconductor competition [13].

Core Viewpoint - The company reported strong financial performance for 2024 and Q1 2025, indicating significant growth in revenue and net profit, driven by its semiconductor design and automotive businesses [3][4]. Financial Performance - In 2024, the company achieved revenue of 25.731 billion yuan, a year-on-year increase of 22.41%, and a net profit attributable to shareholders of 3.323 billion yuan, up 498.11% [3]. - For Q1 2025, the company reported revenue of 6.472 billion yuan, a 14.68% increase, and a net profit of 866 million yuan, up 55.25% [3]. Business Segments Semiconductor Design - The image sensor solutions segment generated revenue of 19.190 billion yuan in 2024, a 23.52% increase, accounting for 74.76% of total revenue [4]. - The display solutions segment saw a revenue decline of 17.77% to 1.028 billion yuan, representing 4.01% of total revenue [4]. - The analog solutions segment achieved revenue of 1.422 billion yuan, a 23.18% increase, making up 5.54% of total revenue [4]. Automotive Business - Revenue from the automotive market for image sensors reached approximately 5.905 billion yuan in 2024, a year-on-year increase of 29.85%, with a growing market share [5]. - The demand for in-car camera systems is increasing due to the acceleration of advanced driver-assistance systems (ADAS) and the penetration into mid-to-low-end models [5]. - The company has a rich product matrix in the automotive CIS field, with significant growth expected in automotive analog ICs, projected to increase by 37.03% year-on-year in 2024 [5]. Mobile Business - The mobile CIS segment generated revenue of 9.802 billion yuan in 2024, a 26.01% increase, benefiting from a mild recovery in the smartphone market [6]. - The company’s high-end strategy is showing results, with products like OV50H gaining market share against foreign competitors [6][7]. Emerging Businesses - The company is strategically investing in emerging markets such as smart glasses, robotics, and action cameras, leveraging advancements in AI technology [8]. - Collaborations with major clients are expected to drive growth in the wearable business, particularly with the upcoming release of AI glasses in 2025 [8].

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Views - The company has shown impressive performance in Q1 2025, with significant growth in revenue and net profit, indicating a strong recovery and growth trajectory [5][6] - The semiconductor design business, particularly in image sensor solutions, has become a major revenue driver, contributing to the overall growth of the company [6][7] - The automotive sector is expected to be a key growth area, benefiting from the increasing demand for advanced driver-assistance systems (ADAS) and the company's established market position [7] - The mobile phone business is also recovering, with a focus on high-end products, which is anticipated to return to positive growth by 2026 [8] - Emerging markets such as smart glasses and robotics are being explored, providing new growth opportunities for the company [9] Financial Performance Summary - In 2024, the company achieved revenue of 25.731 billion yuan, a year-on-year increase of 22.41%, and a net profit of 3.323 billion yuan, up 498.11% [5] - For Q1 2025, revenue reached 6.472 billion yuan, reflecting a 14.68% increase, with net profit growing by 55.25% to 866 million yuan [5] - The gross margin for the main business improved to 29.36% in 2024, up 7.74 percentage points year-on-year, indicating enhanced profitability [6] Business Segment Performance - The image sensor solutions segment generated 19.190 billion yuan in revenue in 2024, a 23.52% increase, making up 74.76% of total revenue [6] - The automotive market contributed approximately 5.905 billion yuan to the image sensor business, marking a 29.85% year-on-year growth [7] - The mobile phone CIS segment saw revenue of 9.802 billion yuan in 2024, a 26.01% increase, driven by high-end product adoption [8] Profitability and Valuation - The report forecasts net profits of 4.363 billion yuan for 2025 and 5.324 billion yuan for 2026, with corresponding P/E ratios of 37X and 30X [10] - The company is expected to benefit from trends in automotive intelligence and high-end smartphone CIS, with long-term growth potential from various AI terminal products [10]

Core Viewpoint - The company reported strong financial performance for 2024 and Q1 2025, with significant growth in revenue and net profit, indicating robust operational efficiency and market demand [1][2]. Financial Performance - In 2024, the company achieved revenue of 25.731 billion yuan, a year-on-year increase of 22.41%, and a net profit attributable to shareholders of 3.323 billion yuan, up 498.11% [1]. - For Q1 2025, the company reported revenue of 6.472 billion yuan, a 14.68% increase, and a net profit of 866 million yuan, up 55.25% [1]. Business Segments Semiconductor Design - The semiconductor design segment, particularly the image sensor solutions, generated revenue of 19.190 billion yuan in 2024, a 23.52% increase, accounting for 74.76% of total revenue [2]. - The display solutions segment saw a revenue decline of 17.77% to 1.028 billion yuan, representing 4.01% of total revenue [2]. - The analog solutions segment achieved revenue of 1.422 billion yuan, a 23.18% increase, making up 5.54% of total revenue [2]. Profitability - The company's gross margin improved, with a main business gross margin of 29.36% in 2024, up 7.74 percentage points year-on-year [2]. - The gross margin for the image sensor solutions was 34.52%, an increase of 10.49 percentage points [2]. - In Q1 2025, the overall gross margin was 31.03%, up 3.14 percentage points year-on-year and 2.05 percentage points quarter-on-quarter [2]. Automotive Business - The image sensor revenue from the automotive market reached approximately 5.905 billion yuan in 2024, a 29.85% increase, with a growing market share [3]. - The demand for in-car camera systems is driven by the acceleration of advanced driver-assistance systems (ADAS) and the penetration into mid- to low-end models [3]. - The company has a rich product matrix in the automotive CIS field, with significant growth in automotive analog ICs, which increased by 37.03% year-on-year [3]. Mobile Business - The mobile CIS segment generated revenue of 9.802 billion yuan in 2024, a 26.01% increase, benefiting from a mild recovery in the smartphone market [4]. - The company’s high-end products, such as OV50H, are increasingly replacing competitors' products in the domestic high-end smartphone market [4]. - The latest OV50X product features ultra-high dynamic range capabilities, which may drive growth in the mobile business in 2026 [4]. Emerging Businesses - The company is strategically positioned in emerging markets such as smart glasses, robotics, and action cameras, leveraging advancements in AI technology [4]. - The company is developing LCOS microdisplay technology and related CIS products, which are expected to benefit from market growth [4]. Profit Forecast and Valuation - The company maintains net profit forecasts of 4.363 billion yuan for 2025 and 5.324 billion yuan for 2026, with a new forecast of 6.282 billion yuan for 2027 [5]. - The current price-to-earnings (PE) ratios are projected at 37X for 2025, 30X for 2026, and 25X for 2027 [5]. - The company is expected to benefit from trends in "smart driving equality" and the high-end positioning of smartphone CIS products, with long-term growth potential in automotive analog products and AI terminals [5].

Investment Rating - The report maintains a "Buy" rating for the company [2][5][8] Core Views - The company reported a revenue of RMB 25.731 billion in 2024, representing a year-over-year increase of 22%. The gross margin improved to 29.4%, up by 7.7 percentage points [3][8] - The growth in revenue is primarily driven by the mobile and automotive CIS segments, while the DDIC revenue and gross margin are under short-term pressure. The company is steadily advancing in automotive-grade analog products [3][8] - The company plans to launch the OV50X, a high-end mobile CIS product, in Q3 2025, which is expected to enhance its product line [8] Summary by Sections Financial Performance - The company’s revenue for 2024 is projected at RMB 25.731 billion, with a growth rate of 22.4% for 2024 and expected growth rates of 14.7%, 11.0%, and 9.2% for 2025, 2026, and 2027 respectively [7][11] - The EBITDA for 2024 is estimated at RMB 4.244 billion, with a significant increase in net profit to RMB 3.323 billion, reflecting a growth rate of 498% [7][11] - The latest diluted EPS is projected to be RMB 2.73 for 2024, with further increases to RMB 3.62 and RMB 4.19 in 2025 and 2026 respectively [7][11] Business Segments - The CIS business generated RMB 191.90 billion in revenue for 2024, with a year-over-year growth of 24%. The automotive segment saw a 30% increase in revenue [8] - The DDIC business faced a revenue decline of 18% in 2024, with a gross margin of 8.1%. However, the company is developing new products to address market challenges [8] - The analog business reported a revenue increase of 23% in 2024, with a gross margin of 35.2% [8] Valuation - The company’s market capitalization is approximately RMB 151.2 billion, with corresponding PE ratios of 34.3, 29.7, and 26.6 for 2025, 2026, and 2027 respectively [5][7] - The report indicates a slight downward adjustment in EPS estimates for 2025 and 2026 due to declining margins in DDIC and analog businesses [5][7]

证券研究报告 | 年报点评报告 gszqdatemark 2025 04 17 年 月 日 韦尔股份（603501.SH） 24 全年业绩接近预告上限，单季度营收再创历史新高 24 全年业绩接近预告上限，单季度营收再创历史新高。韦尔股份正式发 布 2024 全年业绩：实现营收 257.3 亿元（此前预告为 254.1-258.1 亿元）， yoy+22.4%，创下历史新高（前高为 2021 年 241 亿元），我们认为主要 得益于手机和汽车 CIS 更加丰富的产品组合在客户端持续放量；归母净利 33.2 亿元（此前预告为 31.6-33.6 亿元），接近预告上限，yoy+498%；扣 非归母净利 30.6 亿元，yoy+2115%。 单季度来看，24Q4 实现营收 68.2 亿元，yoy+14.9%，qoq+0.1%，单季 度营收再创历史新高；归母净利 9.5 亿元，yoy+406%，qoq-6%；扣非归 母净利 7.6 亿元，yoy+9266%，qoq-17%。 利润率方面，2024 全年实现毛利率 29.4%，yoy+7.7pcts，净利率 12.8%， yoy+10.2pcts；24Q4 毛利率 29. ...

证券研究报告 | 年报点评报告 gszqdatemark 2025 04 17 年 月 日 韦尔股份（603501.SH） 24 全年业绩接近预告上限，单季度营收再创历史新高 24 全年业绩接近预告上限，单季度营收再创历史新高。韦尔股份正式发 布 2024 全年业绩：实现营收 257.3 亿元（此前预告为 254.1-258.1 亿元）， yoy+22.4%，创下历史新高（前高为 2021 年 241 亿元），我们认为主要 得益于手机和汽车 CIS 更加丰富的产品组合在客户端持续放量；归母净利 33.2 亿元（此前预告为 31.6-33.6 亿元），接近预告上限，yoy+498%；扣 非归母净利 30.6 亿元，yoy+2115%。 单季度来看，24Q4 实现营收 68.2 亿元，yoy+14.9%，qoq+0.1%，单季 度营收再创历史新高；归母净利 9.5 亿元，yoy+406%，qoq-6%；扣非归 母净利 7.6 亿元，yoy+9266%，qoq-17%。 利润率方面，2024 全年实现毛利率 29.4%，yoy+7.7pcts，净利率 12.8%， yoy+10.2pcts；24Q4 毛利率 29. ...