慧友電子 (5484) 2025Q3 法說會簡報
免責聲明 (Disclaimer)
- 本簡報及同時發佈之相關訊息內，含有從公司內部與外部來源所取得的預測性資訊。
- 本公司未來實際所發生的營運結果、財務狀況以及業務展望，可能與這些預測性資訊與預估有所差異，其原因可能來自於各種本公司所不能掌控的風險。
- 本簡報中對於未來的展望，反應本公司截至目前為止對於未來的看法。對於這些看法，未來若有任何變更或調整時，本公司並不負責隨時提醒或更新。
- 本簡報及內容未經本公司書面同意，不得任意取用。
Company Overview (慧友電子股份有限公司 EverFocus Electronics Corp.)
- 公司名稱: 慧友電子股份有限公司 (EverFocus Electronics Corp.)
- 成立時間: July 18, 1995
- 股票代號 (TWSE): 5484 (Taiwan Stock Exchange listed since 2003)
- 企業標語: Your Safety, Our Focus. Smart Edge, Ready AI.
- 總部/分公司 (Headquarters / Branch Offices):
- New Taipei City Taiwan (HQ)
- California USA (Orange)
- Tokyo Japan
- Shenzhen China
- 生產據點 (Facility):
- New Taipei City / Taiwan
- Shenzhen / China
- 員工人數 (Employees): Worldwide 130
- 認證與夥伴關係:
- NVIDIA Preferred Partner
- Intel partner Gold
- ISO 14001 (ENVIRONMENTAL MANAGEMENT)
- ISO 9001 (QUALITY MANAGEMENT)
- IATF 16949:2016 (CERTIFIED COMPANY)
- UKAS MANAGEMENT SYSTEMS 0013
獎項與榮譽 (Award & Global Branch Offices)
- Security 50 (2007-2017, 2023)
- TAIWAN EXCELLENCE (2018, 2020, 2023, 2024)
- Golden Root Award
- Branding Taiwan Award
- Small Giant Award
Business Segments & Core Competencies
慧友電子是具備工業電腦特色的智能視覺解決方案商 (Intelligent Vision Solution Provider with Industrial PC Characteristics)。
核心產品分類 (AI Vision Market Segment)
慧友電子將 AI Vision 產品線分為三個層次，並應用於三大核心市場：Humanoid-Robot、Specialized-Vehicle、AI Manufacturing。
| 產品層次 | 產品名稱 (中文) | 產品名稱 (英文) | 應用市場 |
|---|---|---|---|
| #1 | 高階客製化相機與致動器 | High-quality camera module and actuator | Law enforcement & Military, Professional video conferencing/streaming |
| #2 | 專業應用AI相機 | Professional AI Camera / Pro camera with embedded AI | Fleet Management & Public transportation, Factory automation and AGV, Robotics and Machine Vision |
| #3 | 高階AI運算視覺系統 | AI Vision System | Portable Medical Vision System, Scientific & Medical Vision System, Smart city |
產品線與應用領域 (Product Portfolio)
| 產品線 | 核心技術/功能 | 應用領域 | 合作夥伴/標準 |
|---|---|---|---|
| CCTV (Camera/XVR/NVR) | AI Vision (IP/AHD/USB/3D), DVR/NVR/XVR | Surveillance | NDAA, Intel, Novatek, Arec |
| Mobile DVR | Empowering AI Transportation (ADAS / BSD / DMS / e-Mirror / Fleet Mgmt.) | Transportation (商業車隊管理) | HINO Tier 1 Supplier |
| Edge AI Industrial PC | In-Vehicle / AMR / Video Analytics | Transportation, Automation | NVIDIA Preferred Partner, AACROSSER, LINKENCE |
| IoT Platform | Cloud Service (APP / Webpage) | Surveillance, Industrial | Sarea, SPARK TECHNOLOGIES |
| AV Over IP | Pro-AV Appliance (Lecture Capture / Central Control), Capture Card (M.2 / USB / HDMI) | Education | Arec |
| Intelligent Edge IPC | Edge AI Computing (In-Vehicle / Automation), Realtime connectivity (Gateways / Time sync / SMARC), Networking (SD-WAN) | Industrial, Automation | Intel, arm |
Products & Technologies
AI Camera (AI Cam) 產品系列
| 平台/技術 | 產品名稱 | 規格/特色 | TOPS (AI 算力) |
|---|---|---|---|
| NVIDIA | PHX-N1000 | All-in-One, LENSCORE Technology | 20-100 TOPS |
| NVIDIA | PHX-N2000 | Compact Design, Emotional AI | 20-100 TOPS |
| NVIDIA | Drone-Eye | Gimbal Design, RGB/Thermal Dual Cam | 100 TOPS |
| Kneron | PHX-K1000 | Economic Model | 3.6 TOPS |
| NOVATEK | EZN-3550-AI | Economic Model | 3.6 TOPS |
| arm (Automotive) | EMD2FR-2D | BSIS Dual Cam, IP69K | 0.5 TOPS |
| arm (Automotive) | EMD983-LL | AI-ISP Night View, IP69K | 2.4 TOPS |
| arm (Automotive) | EFA/EHA-3210 | Design for Bus, Mini Dome, Fisheye, IP67 | N/A |
| arm (Pro-AV) | CI-TL22 | HDMI/3G-SDI/UVC/IP, FHD 1080p60, Auto Tracking | N/A |
AI Vision – 尺寸測量與應用 (Dimensioning & Utilization)
- 應用場景:
- 車隊管理 (Fleet management) – 貨櫃體積測量 (container volume measurement) / 包裹跌落偵測 (package fall detection)。
- AGV 裝載管理 AI (Loading management AI for AGV) – 棧板尺寸與體積測量 (pallet dimension and volume measurement)。
- 產品:
- CubicCAM / CubiVision ® ONE & 2 [Fleet management]
- SYS003-08 (SONY IMX528, Range ~15m / DFOV 78deg + 160deg)
AI Vision - 智慧製造 (Smart Manufacturing)
- 產品/解決方案: FOLLOAS (フォロアス) - 機器人空調系統，通過追蹤人(作業者)的動作，精準送風，解決舒適性與節能問題。
- 影像分析 AI Agents 應用: Proccess Cotrol and Logistics, Operation Safety Monitoring, Robotics Control, Defect Inspection, Quality Control, Mobile Robotics, Vehicle Recognition & Management, Power Management.
AI Vision – 機器人與 AMR (Robotics and AMR)
- 運算平台: Jetson T4000, nVidia Jetson Thor.
- 機器人視覺需求 (Humanoid/AMR Camera Requirements):
- Head front stereo camera: HFOV 120 deg / 2Mp/ Global Shutter
- Head front depth camera (long dist.): HFOV 110 deg / 1Mp / High resolution iToF
- Body fisheye camera: 180 deg / 2Mp / Global Shutter
- Hand camera: <50 deg / 2Mp / Global Shutter / Autofocus
- Dead zone avoidance: HFOV 120 deg (TBD) / low resolution / dToF (15m)
GMSL & ROBOTICS 產品藍圖 (Product Roadmap)
Legend:
- GMSL2 Camera for robotics (Camera SDK support nVidia JetPack SDK on Orin NX / AGX Orin / Thor platform)
- GMSL2 Camera for general use (Premium module with SDK or edge computing ready for development in platforms)
| 類別 | 產品名稱 | 規格/特色 | 預計時間 |
|---|---|---|---|
| ToF for Depth | LIGHTNING - IT10 | ITOF 1MP | 940NM, FOV 72° x 58°, Range 0.5m to 10m | 2025/2H |
| ToF for Depth | LIGHTNING - DT01 | DTOF 100K | 940NM, FOV 60° x 45°, Range 0.5m to 25m | 2025/2H |
| Rolling Shutter | LIGHTNING-R120 | RGB 12Mp | 1.55µm, Night vision 940nm ICR, 4K Video Streaming, 360° panoramic | N/A |
| Global Shutter | LIGHTNING - GD50 | DUAL RGBIR 5MP, RS + GS sensor, HDR | STM Auto Focus | N/A |
| Global Shutter | LIGHNTING - 5D20 | 2D BW + 3D | 2Mp | 2.5µm, FOV: 26° x 45° x 51° | N/A |
機器人運算平台 (Robotics Computing Platform)
-
EAR-100T (The Brain Behind Robots):
- 平台: Powered by NVIDIA® Jetson T5000™ (Jetson AGX Thor)
- 性能: Up to 2070 FP4 TFLOPS of AI compute and 128 GB of memory
- 介面: 12 x GMSL2 camera FAKRA Z code interface with frame sync, 2 x 5 GbE LAN, 2 x CAN-FD, 4 x USB 3.2, 1 x Audio (optional)
- 尺寸/電源: 200mm x 145mm x 87mm, Power input 19 ~ 36 VDC
- 時程: Kick off 2025/7 -> MP 2025/12
-
Nvidia Robotics Series:
- EAR-30N (Jetson Orin NX)
- EAR-70N (Jetson AGX Orin)
- EAR-100T (Jetson AGX Thor)
-
機器人周邊元件:
- Time Sync Module Card: Xsense MTi 670, Ublox NEO M8T
- GMSL Camera: oToCAM264ISP-C120M (ISX390), oToCAM268-S195M (ISX021), oToCAM223-H61M (ISX031), oToCAM223-C120M (ISX031)
- 2D LIDAR: SICK TIM240
- 3D LIDAR & 3D-Depth Sensing Camera: Intel RealSense
Robotics Product Roadmap (依應用分類)
| 應用類別 | 產品名稱 | 平台/算力 | 合作夥伴 |
|---|---|---|---|
| Quadruped/Humanoid Robot | EAR-100T7 | Nvidia Jetson Thor, 2070 TFLOPS | RIVR |
| Robotic Arm | EAR-70N | Nvidia Jetson AGX Orin, 275 TOPS | EYEPICK |
| Robotic Arm | IVS-50P0 | 180 TOPS | N/A |
| UAV | EAR-30N | Nvidia Jetson Orin, 157 TOPS | N/A |
| UAV | EAR-70N | Nvidia Jetson AGX Orin | N/A |
| AMR | EAR-30N | Nvidia Jetson Orin, 157 TOPS | HYPER-TECH Systems |
| AMR | IVS-4430 | Intel Raptor Lake, Qualcomm IQ9 100 TOPS | N/A |
全新 MDVR 產品 (All New MDVR Products)
- EMV16FHD7 (MDVR Solution): 針對商用車的可靠性能與進階安全 (Reliable performance & advanced safety)，具備 ADAS 功能與 NDAA 合規性。
- EMV4S2D (Multi-Media Vehicle HMI): 整合視覺輔助與資訊娛樂系統 (Integrating vision assistance with infotainment systems)，7 吋觸控螢幕。
- EMS12D2 (BSIS Solution): 攝影機監控系統 (CMS) 替代傳統後視鏡 (12.3 吋螢幕，雙分割顯示，低光條件下表現優異)。
汽車攝影機應用 (Automotive Camera)
- 趨勢: 攝影機單元 (Camera Unit) 在 ADAS 市場中預計將顯著增長。
- 應用: DMS, LDWS, FCW/RCW, BSD, 360 AVM (Intelligent park assist, pedestrian detection, lane departure warning, blind-spot monitoring systems)。
- 標準: UNECE R151, R159, R158。
- AHD Camera for Specialized Vehicle (FM624/817 720P):
- 特色: 適用於環景/後視 (SVM, RVC)，支援魚眼鏡頭、失真補償，Digital LVDS YUV422 Output, PoC Fakra Connector。
- 嚴苛環境應用: Waterproof to Pass IPX8 & IPX9; HDR ≥ 120 dB, 23x23x25.7mm Compact Metal Case with 23g Weight。
IPC 產品線 (IPC Product Line)
In-Vehicle Computer
- AIV-APL1V1FL, AIV-Q170V1FL, AIV-TGH7EX
- 應用: Bus, Waste Truck, Fleet Management
Network Appliances (Acrosser SD-WAN Networking Appliances)
- ANR-C621A1, ANR-ICEDA1, ANR-W480A, AND-DNV3N1, AND-DNV3N3, AND-DNV3A, AND-DNV3B
Industrial Computer (ACROSSER IIOT COM EXPRESS FAMILY)
- ACM-XE21B6, ACM-ICLDE7, ACM-XD15B7, ACM-EL6KE0, ACM-TGLUE0
Embedded Computer (EDGE AI COMPUTING)
- AAD-W480B, AAD-W480A, AIV-TGH7E, AES-EL6KA
NVIDIA 產品藍圖 (Product Roadmap)
| 類別 | 產品名稱 | 平台/處理器 | 關鍵規格 | 時程 |
|---|---|---|---|---|
| EAV | eNVP-JAO-AI | Jetson AGX Orin™ | 8CH PoE, DC 9-36V | Available |
| EAV | EAV-40N | Jetson Orin™ Nano, NX | 8 port Gigabit LAN with PSE | Available |
| EAR | EAR-30N | Jetson Orin™ Nano, NX | 7-channel Time sync, Camera FAKRA Z, HMTD Base-T1 | Available |
| EAR | EAR-50N | Jetson Orin™ NX 16G | Nvidia 40-pin expansion header, GMSL Camera, 2 x GbE LAN | Developing |
| EAC | EAC-30N | Jetson Orin™ Nano, NX | LPDDR5 4GB/8GB, 1 x 1G LAN x1, 1 x Fast Ethernet x1 | 1Q25 |
| EAC | EAC-70N | Jetson AGX Orin™ | 1 x 10G LAN, 2 x GbE LAN, DC 9-36V | 2H25 |
| EAC | EAC-ENDO | Jetson AGX Orin™ | HDMI in/out, 2 x type C/ USB, DC 9-36V | 1H26 |
Intel 產品藍圖 (Product Roadmap)
| 類別 | 產品名稱 | 處理器/平台 | 關鍵規格 | 時程 |
|---|---|---|---|---|
| AIS | AIS-7000 | Intel® 10th Gen. Processor (Xeon) | Support Nvidia GPU x 1, Support 2xPCIe; 9~55V | Available |
| AIS | AIS-5530 | Intel® 13th Gen. Processor | 2 x HDMI & 2 x DP, NVIDIA RTX A2000 GPU, 12~36 VDC input | Available |
| AIS | AIS-7200 | Intel® 12th/13th Gen. Processor | Support Nvidia GPU x 2, Support 2xPCIe; 9~55V | Developing |
| IVS | IVS-5830 | Intel® 12th/13th Gen. Processor | 1x 2.5 GbE, 4x 1 GbE, Support 1x MXM Card, DC 9-55V Power Input w/ Ign. | Available |
| IVS | IVS-44U0 | Intel® 14th Gen. Processor | M12 PoE*4, PCIe Gen5*1, -40 | 2Q25 |
| IVS | IVS-2031 | Intel Atom x7000E Processor | 2x 2.5 GbE, 2x CAN Bus 2.0B, -40 | 2H25 |
| IES | IES-4430 | Intel® 13th Gen. Processor | 2 x Isolated RS-232/RS422/485, 2 x Isolated CAN Bus | 1Q25 |
ARM Product Roadmap – Smart I/O
| 類別 | 產品名稱 | 關鍵規格 | 時程 |
|---|---|---|---|
| Remote I/O | SCI-RO44 | Isolation RS485 interface, 4xAO, 4x Isolation DIO | 2024/11 (Released) |
| Remote I/O | SCI-RM44 | Isolation RS485 interface, 4xAI(V, C, 2/3/4 W RTD, TC), 4x Isolation DO | 2024/12 (Developing) |
| Multi-Function | SCI-AM44 | TI AM64, Dual Cortex-A53, Support IEC 61131-3, EtherCat, Ethernet/IP, IO-Link, Profinet, Support wireless, GPS | 2025Q2 (Planning) |
Out-Of-Band Solution (OOB)
- 概念: Isolated, Secured, Streamlined (隔離、安全、簡化)
- 架構: OOB Board (Web Server, Data Receiver) 透過 DI/DO 及 RS485 連接 Edge Device / Server (Server Agent: Data Collector, HWM Logger, FTP Server)。
- 功能:
- Hardware Monitor: Hardware metrics monitor and logger, Threshold alerts.
- Remote Control: Support power on / power off / reboot, Power on / off status tracking.
- File Access: Hardware monitor detail log file access, Support FTP Server.
AI NVR Smart Security Solutions
- 平台: Sarea AI NVR Solution (Intelligent Surveillance System)
- 功能比較 (On-Premises vs. Cloud):
- Dashboard: On-Premises (Individual), Cloud (Multiple).
- Alarm List: Cloud 支援 Email/Line Notification。
- Device List: On-Premises (X), Cloud (X)。
- Settings (Camera & Schedule Management): On-Premises (O), Cloud (X)。
- Mobile APP: Cloud 支援 (APP Notification)。
Financial Highlights (2025 Q1 - Q3)
2025 營業收入 (Operating Revenue)
- 2025 Q3 表現: QoQ +11%, YoY +26%
毛利率 & 營業利益率 (Gross Margin & Operating Margin)
| 期間 | 毛利率 (%) | 營業利益率 (%) |
|---|---|---|
| 24Q1 | 31% | 26% |
| 24Q4 | 23% | -49% |
| 25Q1 | 18% | -30% |
| 25Q2 | 26% | -15% |
| 25Q3 | 22% | -17% |
損益表 (Income Statement)
單位: 新台幣仟元 (NT$ Thousand)
| 項目 | 114Q1 金額 (%) | 114Q2 金額 (%) | 114Q3 金額 (%) | 114年前三季 金額 (%) |
|---|---|---|---|---|
| 營業收入 (Operating Revenue) | 85,699 (100) | 115,464 (100) | 128,145 (100) | 329,308 (100) |
| 營業成本 (Operating Cost) | 70,262 (82) | 85,605 (74) | 100,313 (78) | 256,180 (78) |
| 營業毛利 (Gross Profit) | 15,437 (18) | 29,859 (26) | 27,832 (22) | 73,128 (22) |
| 營業費用 (Operating Expenses) | 41,088 (48) | 47,495 (41) | 49,924 (39) | 138,507 (42) |
| 營業損失 (Operating Loss) | (25,651) (30) | (17,636) (15) | (22,092) (17) | (65,379) (20) |
| 營業外收入及支出合計 (Non-Operating Income/Expense) | (17,306) (20) | (13,249) (11) | 48,893 (38) | 18,338 (6) |
| 稅前淨損 (Pre-tax Net Loss) | (42,957) (50) | (30,885) (27) | 26,801 (21) | (47,041) (14) |
| 所得稅利益(費用)合計 (Income Tax Benefit/Expense) | (62) (0) | 1,189 (1) | 0 (0) | 1,127 (0) |
| 本期淨利(淨損) (Net Income/Loss) | (43,019) (50) | (29,696) (26) | 26,801 (21) | (45,914) (14) |
| 基本每股盈餘(虧損) (Basic EPS) | (0.64) | (0.44) | 0.40 | (0.69) |
營收地區比較 (Region Comparison)
單位: 新台幣仟元 (NT$ Thousand)
| Region | America | Asia | Europe | China | Total |
|---|---|---|---|---|---|
| 2025前三季 | 108,638 | 195,671 | 14,833 | 10,166 | 329,308 |
| 2024前三季 | 108,718 | 209,525 | 25,209 | 16,153 | 359,605 |
| 成長率 (Growth Rate) | 0% | -7% | -41% | -37% | -8% |
2025 前三季營收佔比: Asia 59%, America 33%, Europe 5%, China 3%. 2024 前三季營收佔比: Asia 58%, America 30%, Europe 7%, China 5%.
合併資產負債表 (Consolidated Balance Sheet)
單位: 新台幣仟元 (NT$ Thousand)
| 項目 | 2025/9/30 金額 | 2024/9/30 金額 |
|---|---|---|
| 流動資產 (Current Assets) | 553,098 | 502,994 |
| 非流動資產 (Non-current Assets) | 394,678 | 410,903 |
| 資產總額 (Total Assets) | 947,776 | 913,897 |
| 流動負債 (Current Liabilities) | 451,612 | 357,015 |
| 非流動負債 (Non-current Liabilities) | 6,788 | 14,314 |
| 負債總額 (Total Liabilities) | 458,400 | 371,329 |
| 歸屬於母公司業主之權益 (Equity attributable to owners of the parent) | 489,376 | 489,376 |
| 權益總額 (Total Equity) | 489,376 | 542,568 |
| 負債與股東權益總額 (Total Liabilities and Equity) | 947,776 | 913,897 |