Will Semiconductor Co Ltd

Will Semiconductor Co Ltd

603501 · SHG · Technology / Semiconductors

86.87CNY+1.13 (+1.32%)

Price History

Full chart

Market Stats

Previous Close85.74
Open85.84
Day Range85.10 – 88.86
52-Week Range75.85 – 152.40
Volume14.99M
Market Cap103.40B
P/E (TTM)31.02
Forward P/E21.83
EPS2.65
Dividend Yield0.88%
Beta0.87
50-Day Avg85.63
200-Day Avg102.15

About

OmniVision Integrated Circuits Group, Inc., together with its subsidiaries, engages in the design, development, and sale of integrated circuits and computer software and hardware in China and internationally. It operates in two segments, Semiconductor Design and Electronic Components Agency. The company offers image sensors, application-specific integrated circuits, camera cube chips, liquid crystal on silicon, display solutions, in-system programming, and cable modules. It also provides semiconductor solutions, including Nyxel, a near infrared sensor technology; PureCel, a revolutionary pixel technology; RGB-IR, a technology that captures RGB and infrared images in a single sensor; OmniPixel, a shutter technology; OmniBSI, a backside-illumination sensing technology; TheiaCel, a single-exposure HDR technology; HDR, a high dynamic range technology; DCG, an HDR technology that captures high-contrast scenes; SCG, a selective conversion gain technology; and AntLinx, a CMOS chip-on-tip endoscopy interface. The company's products are used in automotive, machine vision, medical, mobile, security, emerging, and computing applications. It exports its products. The company was formerly known as Shanghai Will Semiconductor Co., Ltd. and changed its name to OmniVision Integrated Circuits Group, Inc. in June 2025. OmniVision Integrated Circuits Group, Inc. was founded in 2007 and is based in Shanghai, China.

Company Details

  • SectorTechnology
  • IndustrySemiconductors
  • CEOMr. Renrong Yu
  • Employees6.16K
  • HeadquartersNo. 88, Shangke Road, Shanghai, China, 201210, China
  • Websitehttps://www.ovt.com

Leadership

  • Mr. Renrong YuExecutive Chairman · b. 1966
  • Dr. Wenbao GaoGM & Executive Director · b. 1973
  • Mr. Xing XuCFO & Accounting Supervisor · b. 1983
  • Mr. Xiaodong WuSenior VP of Global Sales & Marketing and Executive Director · b. 1968
  • Ms. Huanping ChouSenior Director of Human Resources & Executive Director · b. 1974
  • Mr. Yuan JiaDeputy GM & Executive Director · b. 1975
  • Ms. Bing RenBoard Secretary · b. 1991
  • Mr. Song WangDeputy General Manager · b. 1976
  • Ms. Yee Wa LauJoint Company Secretary · b. 1973

Financials

Income Statement

Currency: CNY2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue1.01B1.14B1.41B1.98B2.16B2.41B9.70B13.63B19.82B24.10B20.08B21.02B25.73B28.85B
Growth (%)-+13.51%+23.32%+40.89%+8.95%+11.35%+303.25%+40.51%+45.43%+21.59%-16.70%+4.69%+22.41%+12.14%
Cost of Revenue816.75M859.06M1.14B1.60B1.74B1.92B7.59B10.12B14.14B15.97B15.26B16.84B18.48B20.02B
Gross Profit188.90M282.41M270.13M381.40M424.63M484.97M2.11B3.51B5.68B8.13B4.82B4.18B7.25B8.84B
Gross Margin18.78%24.74%19.19%19.23%19.65%20.16%21.72%25.76%28.66%33.74%23.98%19.87%28.17%30.63%
Operating Expense69.75M111.35M168.37M269.39M294.76M352.84M1.88B2.73B2.73B3.13B3.52B3.51B3.98B4.08B
Operating Income119.14M171.06M101.76M112.01M129.88M132.13M224.27M785.11M2.96B5.00B1.30B666.79M3.27B4.76B
Operating Margin11.85%14.99%7.23%5.65%6.01%5.49%2.31%5.76%14.91%20.74%6.47%3.17%12.71%16.51%
EBITDA121.27M174.87M128.48M152.22M182.54M197.41M809.61M1.56B3.49B5.60B1.91B1.77B4.02B6.16B
EBITDA Margin12.06%15.32%9.13%7.68%8.45%8.21%8.34%11.47%17.60%23.22%9.53%8.44%15.63%21.36%
Net Income86.30M127.32M97.97M115.37M141.69M137.16M144.99M465.63M2.71B4.48B990.31M555.62M3.32B4.05B
Net Income Margin8.58%11.15%6.96%5.82%6.56%5.70%1.49%3.42%13.65%18.57%4.93%2.64%12.92%14.02%
R&D22.26M37.49M39.64M66.50M81.94M84.99M815.01M1.28B1.76B2.11B2.50B2.23B2.62B2.84B
R&D as % of Total Revenue2.21%3.28%2.82%3.35%3.79%3.53%8.40%9.41%8.89%8.75%12.43%10.63%10.19%9.85%
Interest Expense0024.58M34.97M40.51M38.57M55.27M285.41M300.12M415.32M503.84M540.98M351.88M302.47M
Interest Expense % of Total Revenue0.00%0.00%1.75%1.76%1.87%1.60%0.57%2.09%1.51%1.72%2.51%2.57%1.37%1.05%

Balance Sheet

Currency: CNY2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets624.46M780.58M1.15B1.47B1.65B2.82B4.60B17.48B22.65B32.08B35.19B37.74B38.96B43.60B
Total Liabilities364.77M430.70M628.47M816.01M836.77M1.63B2.96B9.52B11.12B15.78B17.09B16.25B14.76B15.45B
Total Equity259.70M349.88M519.65M642.30M808.76M1.18B1.64B7.93B11.24B16.20B18.02B21.45B24.20B28.17B
Cash53.64M85.20M145.73M157.20M165.68M788.62M440.74M3.16B5.46B7.67B4.03B9.09B10.19B12.82B
Total Debt171.91M274.79M347.73M545.93M554.50M559.38M1.66B5.03B6.22B9.62B12.79B8.21B7.18B-
Net Debt118.27M189.59M202.01M388.73M388.82M-229.23M1.21B1.87B766.45M1.95B8.77B2.30B-3.01B-

Cash Flow

Currency: CNY2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-27.59M44.74M19.92M-46.79M70.12M-271.95M790.01M805.34M3.34B2.19B-1.99B7.54B4.77B4.12B
Investing Cash Flow-55.42M-135.64M-60.25M-34.66M-93.25M-58.70M-1.63B-1.73B-2.63B-2.90B-4.02B-2.46B-810.59M-
Financing Cash Flow90.25M103.37M68.65M119.33M13.94M970.91M489.01M1.12B1.83B2.93B2.26B-63.73M-3.01B-
Capital Expenditure55.43M64.62M25.67M27.14M88.24M61.33M199.88M743.31M1.13B1.12B2.26B1.05B1.25B2.34B
Free Cash Flow-83.02M-19.88M-5.76M-73.93M-18.12M-333.29M590.13M62.02M2.21B1.07B-4.25B6.49B3.52B1.78B
Dividends Paid15.59M120.05M24.15M41.26M30.88M30.88M140.03M318.27M412.07M567.74M822.11M568.31M656.89M978.54M
FCF to OCF300.88%-44.43%-28.91%158.00%-25.84%122.55%74.70%7.70%66.12%48.81%213.35%86.09%73.83%43.28%
Dividend Paid to FCF-18.78%-603.90%-419.43%-55.81%-170.44%-9.27%23.73%513.14%18.63%53.05%-19.33%8.76%18.64%54.88%

Earnings

Report DateAug 29, 2017Oct 22, 2017Dec 31, 2017Apr 10, 2018Jul 31, 2018Oct 19, 2018Mar 27, 2019Apr 26, 2019Aug 29, 2019Oct 30, 2019Apr 9, 2020Aug 20, 2020Oct 28, 2020Mar 8, 2021Apr 15, 2021Aug 26, 2021Oct 29, 2021Dec 31, 2021Apr 26, 2022Aug 11, 2022Oct 28, 2022Dec 31, 2022Apr 7, 2023Aug 14, 2023Oct 26, 2023Dec 31, 2023Apr 26, 2024Aug 19, 2024Oct 24, 2024Apr 15, 2025Aug 29, 2025Oct 28, 2025Mar 30, 2026Apr 29, 2026Aug 24, 2026
EPS Estimate---------0.130.250.390.630.750.751.131.170.970.891.150.84-0.01-0.160.270.220.420.470.620.870.690.911.171.140.590.79
EPS Actual0.040.070.070.080.200.16-0.190.09-0.050.020.350.500.420.610.610.860.930.820.760.47-0.16-0.98-0.98-0.090.170.160.470.680.700.700.960.910.710.490.57
Surprise----------84.62%40.00%28.21%-33.33%-18.67%-18.67%-23.89%-20.51%-15.46%-14.61%-59.13%-119.05%-9700.00%-512.50%-133.33%-22.73%-61.90%0.00%9.68%-19.54%1.45%5.49%-22.22%-37.72%-16.95%-27.85%
TimingPre-marketAfter-hours-Pre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-market-Pre-marketAfter-hoursPre-market-Pre-marketAfter-hoursAfter-hours-After-hoursPre-marketAfter-hoursAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-market

Key Statistics & Ratios

Market Cap103.40B
Enterprise Value100.22B
Trailing P/E31.02
Forward P/E21.83
PEG Ratio0.31
Price / Sales3.58
Price / Book3.18
EPS2.65
Book Value26.15
Revenue (TTM)28.92B
Gross Profit (TTM)8.42B
EBITDA4.61B
Profit Margin11.19%
Operating Margin11.37%
Return on Equity10.92%
Return on Assets5.45%
Shares Outstanding1.21B
Shares Float777.58M
Beta0.87
Dividend Yield0.88%
Dividend Rate0.72
Payout Ratio27.17%

Dividends

20231×
0.08Jul 31, 2023
20221×
0.52Jul 28, 2022
20211×
0.23Jun 30, 2021
20201×
0.05Jul 24, 2020
20191×
0.13Jul 4, 2019
20181×
0.03Aug 10, 2018

Stock Splits

  • Jul 28, 202227:20