AI assistant
SUNPLUS — Investor Presentation 2021
Sep 1, 2021
52056_rns_2021-09-01_f0bb6119-41e3-497c-830e-2d7de660987e.pdf
Investor Presentation
Open in viewerOpens in your device viewer
==> picture [96 x 58] intentionally omitted <==
==> picture [72 x 41] intentionally omitted <==
凌陽科技2021年第二季 法人說明會
2021/09/01
代理發言人:莊濟安 電話:(03) 5786005 ext.3120 E-mail: [email protected]
==> picture [15 x 540] intentionally omitted <==
集團企業
| 專業 | 持股比 | 股票代號 | |
|---|---|---|---|
| 凌陽科技股份有限公司(592m shares) | 100% | TWSE2401 | |
| 數位影音娛樂多媒體系統單晶片設計與矽智財設計 | # | ||
| 凌通科技股份有限公司(109m shares) | 48% | TWSE492 | |
| 語音、LCD、數位影像處理與MCU晶片設計 | #5 | ||
| 凌陽創新科技股份有限公司(52m shares) | 66% | TWSE5236 | |
| 網路攝影機與人機介面控制晶片設計 | # | ||
| 景相科技股份有限公司(24m shares) | 97% | ||
| 車用微控制器與USB儲存ASIC | |||
| 宏陽科技股份有限公司(64m shares) | 93% | ||
| 光儲存與馬達驅動晶片設計 |
- Based on 2021/06/30 Consolidated-holding by Sunplus
==> picture [58 x 10] intentionally omitted <==
, Make difference
1
==> picture [15 x 540] intentionally omitted <==
人力結構
集團人力
==> picture [252 x 134] intentionally omitted <==
----- Start of picture text -----
生產
管理
6%
26%
研發
68%
----- End of picture text -----
凌陽科技人力
==> picture [247 x 132] intentionally omitted <==
----- Start of picture text -----
其他
30%
研發
70%
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
集團員工人數 / 研發人員 1,082 / 736 41%碩士以上
凌陽科技員工人數 / 研發人員 342 / 240
63%碩士以上
- Data by 2021/6/30
, Make difference
2
==> picture [15 x 540] intentionally omitted <==
第二季合併綜合損益表
(新台幣佰萬元)營業收入淨額營業成本營業毛利研究發展費用銷售管理費用營業淨利營業外收入及支出本期淨利其他綜合損益本期綜合損益總額淨利歸屬於:本公司業主非控制權益每股盈餘 (元) |
2,102 100% 1,024 49% 1,078 51% 512 24% 250 12% 316 15% 210 10% 440 21% (37) (2%) 403 19% 285 14% 155 7% 0.49 2021Q2 |
1,698 100% 854 50% 844 50% 504 30% 218 13% 122 7% 261 15% 317 19% 9 1% 326 19% 218 13% 100 6% 0.37 2021Q1 |
1,530 100% 844 55% 685 45% 380 25% 204 13% 100 7% 65 4% 121 8% 0 0% 121 8% 46 3% 75 5% 0.08 2020Q2 |
季同比24% 20% 28% 2% 15% 159% (20%) 39% (506%) 24% 31% 55% |
年同比37% 21% 57% 35% 23% 215% 225% 263% (8548%) 232% 524% 105% |
備註 |
|---|---|---|---|---|---|---|
| S+、G+、IT都增加 YoY:IT營收比例上升、產品組合 QoQ:G+、IT毛利率上升 S+購置IP、G+/IT人事費用上升 YoY:IT人事費、上櫃勞務費 QoQ:人事費用 新台幣升值,持有外幣資產價值減少 本業獲利增加 |
==> picture [58 x 10] intentionally omitted <==
** EPS based on outstanding 591,994,919 shares on 2021/06/30
, Make difference
3
==> picture [15 x 540] intentionally omitted <==
上半年合併綜合損益表
(新台幣佰萬元)營業收入淨額營業成本營業毛利研究發展費用銷售管理費用營業淨利營業外收入及支出本期淨利其他綜合損益本期綜合損益總額淨利歸屬於:本公司業主非控制權益每股盈餘 (元) |
3,800 100% 1,878 49% 1,922 51% 1,016 27% 468 12% 438 12% 471 12% 757 20% (28) (1%) 730 19% 503 13% 254 7% 0.85 2021 1H |
年同比2,572 100% 48% 1,398 54% 34% 1,174 46% 64% 734 29% 38% 378 15% 24% 52 2% 737% 21 1% 2144% 15 1% 4851% (59) (2%) (53%) (44) (2%) (1771%) (79) (3%) (737%) 94 4% 170% (0.13) 2020 1H |
|---|---|---|
==> picture [58 x 10] intentionally omitted <==
** EPS based on outstanding 591,994,919 shares on 2021/06/30
, Make difference
4
==> picture [15 x 540] intentionally omitted <==
合併營收與毛利
NT$ million
毛利年同比 : +57% 毛利季同比 : +28%
==> picture [297 x 216] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
毛利年同比 : +64%
==> picture [277 x 216] intentionally omitted <==
, Make difference
5
==> picture [15 x 540] intentionally omitted <==
子公司貢獻
==> picture [591 x 415] intentionally omitted <==
----- Start of picture text -----
2Q '21 營收淨額: 2,102 MNT$ 2Q '21 本期淨利
佰萬元
其他 凌陽 285
5%
18%
凌陽創新 186
175
31%
凌通
46% 凌陽 凌通 凌陽創新
1H '21 營收淨額: 3,800 MNT$ 1H '21 本期淨利
佰萬元
其他 503
凌陽
6%
18%
凌陽創新 330
32% 272
凌通
44% 凌陽 凌通 凌陽創新
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
6
==> picture [15 x 540] intentionally omitted <==
合併資產負債表
| Amount: NT$million 1H'06 1H'05 YoY Total Assets 21,677 19,210 13% Cash & S-T Investment 6,201 6,349 -2% Account Receivable 3,260 3,319 -2% Inventory 2,801 2,132 31% L-T investment (equity method) 4,473 3,031 48% Intangible Assets 1,106 1,183 -7% Total Liabilities 5,572 4,993 12% Account Payable 2,236 2,099 7% Total Shareholder Equity 16,095 14,217 13% Net Cash Folw in(out) 291 2,316 -87% From Operation 652 2,199 -70% From Investment (648) (75) 764% r From Financing 287 192 50% Capex 240 216 11% |
|||||
|---|---|---|---|---|---|
(新台幣佰萬元)資產總計現金及約當現金透過損益按公允價值衡量之金融資產-流動存貨淨額採用權益法之投資無形資產負債合計短期借款應付票據及帳款權益合計股東權益報酬率 %每股淨值 (元) |
2021Q2 13,782 3,541 1,190 1,082 932 340 3,152 329 607 10,630 14.25% 15.03 |
2021Q1 13,046 3,334 1,191 1,000 904 352 2,686 289 510 10,360 12.26% 14.60 |
2020Q2 11,675 2,523 1,135 1,019 679 187 2,451 349 581 9,224 0.33% 13.29 |
季同比年同比備註6% 18% 1.獲利上升,現金增加 2.股價上漲,持有股票價值增加 6% 40% YoY:獲利增加 (0%) 5% 8% 6% 3% 37% 持有股票價值上升 (3%) 82% S+購置IP 17% 29% 1.G+、IT員工紅利 2.IT股利 14% (6%) G+增加避險借款 19% 4% S+、G+備貨成本上升 3% 15% |
|
| , Make difference | 7 | ||||
==> picture [15 x 540] intentionally omitted <==
現金流量表
(新台幣佰萬元)營業活動之現金流入(出)投資活動之現金流入(出)融資活動之現金流入(出)現金淨增加(減少)數 |
2021Q2 279 (111) 44 207 |
2021Q1 143 (386) 175 (67) |
2020Q2 67 (400) 107 (229) |
季同比年同比備註95.1% 318.8% 獲利上升 (71.2%) (72.2%) 2021 Q2:處分持有股票 (74.7%) (58.6%) 2021 Q1:S+中長期借款 (410.3%) (190.4%) |
|---|---|---|---|---|
期末現金及約當現金餘額 |
3,541 | 3,334 | 2,523 | 6.2% 40.4% |
(新台幣佰萬元)營業活動之現金流入(出)投資活動之現金流入(出)融資活動之現金流入(出)現金淨增加(減少)數期末現金及約當現金餘額 |
2021 1H 423 (497) 219 140 3,541 |
2020 1H年同比備註(116) (465.3%) 獲利上升 (424) 17.3% 44 400.2% S+增加中長期借款 (498) (128.2%) 2,523 40.4% |
|---|---|---|
==> picture [58 x 10] intentionally omitted <==
, Make difference
8
==> picture [15 x 540] intentionally omitted <==
營業外收入及支出
(新台幣佰萬元)2021Q2 其他收入57 外幣兌換淨利益(損失)(5) 透過損益按公允價值衡量之金融資產利益127 採用權益法認列之關聯企業損益份額25 營業外收入及支出合計210 (新台幣佰萬元)其他收入外幣兌換淨利益(損失)透過損益按公允價值衡量之金融資產利益採用權益法認列之關聯企業損益份額營業外收入及支出合計 |
(新台幣佰萬元)2021Q2 其他收入57 外幣兌換淨利益(損失)(5) 透過損益按公允價值衡量之金融資產利益127 採用權益法認列之關聯企業損益份額25 營業外收入及支出合計210 (新台幣佰萬元)其他收入外幣兌換淨利益(損失)透過損益按公允價值衡量之金融資產利益採用權益法認列之關聯企業損益份額營業外收入及支出合計 |
2021Q1 39 (6) 226 (3) 261 |
2020Q2 37 (10) 26 7 65 |
季同比年同比備註48% 57% (25%) (52%) (44%) 395% QoQ:持有股票的 增值利益減少 (840%) 281% 芯鼎2021 Q2獲利 (20%) 225% 年同比備註122% 2021:RD補助款 (27%) (1633%) 持有股票的價值上升 2448% 2021 1H芯鼎獲利 2145% |
|---|---|---|---|---|
(新台幣佰萬元) |
2021 1H | 2020 1H | ||
其他收入 |
96 | 43 | ||
外幣兌換淨利益(損失)透過損益按公允價值衡量之金融資產利益 |
(11) 353 |
(15) (23) |
||
採用權益法認列之關聯企業損益份額營業外收入及支出合計 |
22 472 |
1 21 |
==> picture [58 x 10] intentionally omitted <==
, Make difference
9
==> picture [15 x 540] intentionally omitted <==
研發費用與佔營收比 合併 ( )
NT$ million
==> picture [487 x 315] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
10
==> picture [15 x 540] intentionally omitted <==
財務概況
==> picture [496 x 308] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
11
11
==> picture [15 x 540] intentionally omitted <==
凌陽集團
==> picture [79 x 26] intentionally omitted <==
==> picture [87 x 20] intentionally omitted <==
凌陽創新科技
凌通科技
UVC & HID Application
Consumer IC/ Wireless charger
==> picture [69 x 71] intentionally omitted <==
==> picture [74 x 80] intentionally omitted <==
==> picture [92 x 68] intentionally omitted <==
==> picture [77 x 51] intentionally omitted <==
Automotive/Audio/DVD IC & IP
==> picture [95 x 28] intentionally omitted <==
宏陽科技
景相科技 Automotive MCU & USB Media Controller
==> picture [35 x 38] intentionally omitted <==
Intelligent Driving & Ultra High-Definition Disc
==> picture [48 x 69] intentionally omitted <==
==> picture [62 x 52] intentionally omitted <==
==> picture [82 x 63] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
12
==> picture [15 x 540] intentionally omitted <==
凌陽產品組合 Automotive
==> picture [608 x 421] intentionally omitted <==
----- Start of picture text -----
DVD
AVM/BSD
In-Vehicle CD/DVD Player
Infotainment
Display Audio
Karaoke
RSE Soundbar/Party Speaker
Audio
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
13
==> picture [15 x 540] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
AutomotiveDisplay Audio
, Make difference
14
==> picture [15 x 540] intentionally omitted <==
Smartphones make computing more personal, and make cars smarter
==> picture [80 x 80] intentionally omitted <==
==> picture [91 x 86] intentionally omitted <==
==> picture [381 x 282] intentionally omitted <==
==> picture [99 x 98] intentionally omitted <==
==> picture [92 x 85] intentionally omitted <==
==> picture [80 x 80] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
15
==> picture [15 x 540] intentionally omitted <==
IVI - Display Audio
==> picture [305 x 117] intentionally omitted <==
==> picture [227 x 121] intentionally omitted <==
==> picture [312 x 49] intentionally omitted <==
==> picture [67 x 68] intentionally omitted <==
==> picture [185 x 52] intentionally omitted <==
CarLife HiCar Auto-Link
==> picture [58 x 10] intentionally omitted <==
, Make difference
16
==> picture [15 x 540] intentionally omitted <==
Display Audio + Cluster
==> picture [673 x 377] intentionally omitted <==
----- Start of picture text -----
SPI TTL SPI
RTOS
Cluster
SPHE8268K
eLQFP-128
EC/NR T-CON ADC DAC
2D GPU DDR2
USB proprietary protocol
Linux
Stream 1 SPHE8368-U
eLQFP-128 Stream 1
IVI
+
LVDS EC/NR T-CON Stream 2
ADC DAC
DDR2
2D GPU
Audio AMP
----- End of picture text -----
, Make difference
==> picture [15 x 540] intentionally omitted <==
Cluster for Mini-EV and Motorcycle
- Cluster + Phone Link Applications
==> picture [291 x 138] intentionally omitted <==
, Make difference
1818
==> picture [15 x 540] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
ADAS
, Make difference
19
==> picture [15 x 540] intentionally omitted <==
Vision-based ADAS
==> picture [627 x 359] intentionally omitted <==
----- Start of picture text -----
B A Blind Spot Detection (Vision-Based)
A A
B B
B 2D/3D AVM
B
----- End of picture text -----
==> picture [321 x 55] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
20
==> picture [15 x 540] intentionally omitted <==
Auto Product Line since 2005
AI Cluster AVN
==> picture [236 x 73] intentionally omitted <==
----- Start of picture text -----
+AVM/ ADAS
Display Audio
----- End of picture text -----
==> picture [690 x 425] intentionally omitted <==
----- Start of picture text -----
ADAS SoC
DVD console
Cluster AVN
+AVM /ADAS
DVD module
CD module Android AVN
DVD w/BT
SONY
----- End of picture text -----
==> picture [58 x 10] intentionally omitted <==
, Make difference
21
==> picture [15 x 540] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
Audio
, Make difference
22
==> picture [15 x 540] intentionally omitted <==
Audio Products
- Audio 相關晶片開發,尤其專注Soundbar 產品應用
==> picture [414 x 359] intentionally omitted <==
----- Start of picture text -----
Personal Speaker
Party Speaker Boombox
----- End of picture text -----
==> picture [212 x 92] intentionally omitted <==
----- Start of picture text -----
Karaoke DJ Soundbar
----- End of picture text -----
==> picture [201 x 133] intentionally omitted <==
----- Start of picture text -----
Premium Soundbar
----- End of picture text -----
==> picture [154 x 62] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
23
==> picture [15 x 540] intentionally omitted <==
What Surround:2D Sound Experience
- Virtual 2D Surround Sound through Soundbar
3.1 ch 5.1 ch 3(+2).1 ch True Surround Virtual Surround
WITH WITHOUT SURROUND SURROUND
==> picture [58 x 10] intentionally omitted <==
, Make difference
24
==> picture [15 x 540] intentionally omitted <==
3D Immersive Experience -- Entry
- Virtual 3D Immersive Sound on Premium Soundbar
5.1.4 ch 5.1.0 ch 3.1.0 ch 5(+2).1.4 ch 5.1.(2) ch 3(+2).1. (2) ch True 3D Surround Virtual 3D Surround Virtual 3D Surround
WITHOUT HIGH SPEAKER
WITHOUT SURROUND + HIGH SPEAKER
==> picture [235 x 81] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
25
==> picture [15 x 540] intentionally omitted <==
Soundbar
- Bridging the gap of Plat-panel HDTV & Home Theater
==> picture [607 x 355] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
26
==> picture [15 x 540] intentionally omitted <==
完整方案-- 軟件夥伴
==> picture [290 x 78] intentionally omitted <==
==> picture [205 x 79] intentionally omitted <==
==> picture [109 x 79] intentionally omitted <==
==> picture [147 x 78] intentionally omitted <==
==> picture [191 x 79] intentionally omitted <==
==> picture [259 x 79] intentionally omitted <==
==> picture [192 x 78] intentionally omitted <==
==> picture [187 x 79] intentionally omitted <==
==> picture [109 x 79] intentionally omitted <==
==> picture [108 x 78] intentionally omitted <==
==> picture [164 x 79] intentionally omitted <==
==> picture [251 x 78] intentionally omitted <==
==> picture [177 x 78] intentionally omitted <==
==> picture [58 x 10] intentionally omitted <==
, Make difference
27
==> picture [15 x 540] intentionally omitted <==
凌陽科技IP 及IC設計服務
- 為單晶片設計提供最佳化IP解決方案
==> picture [541 x 30] intentionally omitted <==
----- Start of picture text -----
IP 及 IC設計服務
----- End of picture text -----
==> picture [139 x 92] intentionally omitted <==
Media I/F (Audio/Video)
, , , MIPI RX IP HDMI Tx IP LVDS IP AUDIO ADC , AUDIO DAC VIDEO DAC…
==> picture [146 x 93] intentionally omitted <==
Data/Com I/F (Networking/Datacom)
, , 10/100 ETHERNET PHY USB 2.0 USB 3.0 , DDR 3/2 PHY SerDes…
==> picture [134 x 91] intentionally omitted <==
SoC Companion
, , , SAR ADC Pipeline ADC PLL SPREAD SPECTRUM PLL…
==> picture [58 x 10] intentionally omitted <==
, Make difference
28
==> picture [15 x 540] intentionally omitted <==
==> picture [96 x 58] intentionally omitted <==
Q & A
==> picture [706 x 344] intentionally omitted <==