证券代码：830839 证券简称：万通液压 公告编号：2025-005 山东万通液压股份有限公司 券交易所官方信息披露平台（www.bse.cn）发布的《第四届董事会第十一次会议 决议公告》（公告编号：2025-004），该议案尚需提交公司 2025 年第一次临时股 东大会审议。 一、基本情况 山东万通液压股份有限公司（以下简称"公司"）根据经营发展需要，2025 年度公司预计向银行等金融机构申请综合授信额度不超过 20,000 万元（含 20,000 万元），授信内容包括但不限于流动资金贷款、项目贷款、银行承兑汇票、保函、 保理、开立信用证、押汇、贸易融资、票据贴现、融资租赁等综合授信业务，在 上述授信额度内，公司将根据金融机构的要求，以公司不动产、动产抵押，知识 产权、应收账款或应收票据、货币资金质押、信用、保证等方式进行担保，公司 控股股东、实际控制人及其家属按需为其提供无偿连带责任担保，无需公司提供 反担保。 本次年度授信额度不等于公司实际融资金额，实际融资金额在总授信额度内， 以银行等金融机构与公司实际发生的融资金额为准。在总授信额度内，公司股东 大会授权总经理或其指定的授权代理人全权处理在上述授信 ...

一、会议召开基本情况 （一）股东大会届次 本次会议为 2025 年第一次临时股东大会。 证券代码：830839 证券简称：万通液压 公告编号：2025-012 山东万通液压股份有限公司 关于召开 2025 年第一次临时股东大会通知公告（提供网络投票） 本公司及董事会全体成员保证公告内容的真实、准确和完整，没有虚假记 载、误导性陈述或者重大遗漏，并对其内容的真实性、准确性和完整性承担个 别及连带法律责任。 （二）召集人 本次股东大会的召集人为董事会。 （三）会议召开的合法性、合规性 本次股东大会的召集程序符合《公司法》《公司章程》及有关法律法规、规 范性文件的规定。本次会议的召开无需其他相关部门批准或履行必要程序。 （四）会议召开方式 本次会议采用现场投票和网络投票相结合方式召开。 公司同一股东只能选择现场投票、网络投票中的一种方式，如果同一表决 权出现重复投票表决的，以第一次投票表决结果为准。 （五）会议召开日期和时间 1、现场会议召开时间：2025 年 3 月 18 日 14:30。 2、网络投票起止时间：2025 年 3 月 17 日 15:00—2025 年 3 月 18 日 15:00。 登记在册的股 ...

证券代码：830839 证券简称：万通液压 公告编号：2025-004 （一）会议召开情况 1.会议召开时间：2025 年 3 月 3 日 2.会议召开地点：公司会议室 3.会议召开方式：现场及通讯 4.发出董事会会议通知的时间和方式：2025 年 2 月 23 日以书面方式发出 5.会议主持人：董事长王万法先生 6.会议列席人员：高级管理人员 7.召开情况合法、合规、合章程性说明： 本次会议的召集、召开符合《公司法》《公司章程》和《董事会制度》的相 关规定。 （二）会议出席情况 会议应出席董事 7 人，出席和授权出席董事 7 人。 董事顾亮、李美文、王月虎因工作原因以通讯方式参与表决。 二、议案审议情况 （一）审议通过《关于预计公司向银行等金融机构申请综合授信额度并提供 抵押、质押担保的议案》 1.议案内容： 山东万通液压股份有限公司 第四届董事会第十一次会议决议公告 本公司及董事会全体成员保证公告内容的真实、准确和完整，没有虚假记 载、误导性陈述或者重大遗漏，并对其内容的真实性、准确性和完整性承担个 别及连带法律责任。 一、会议召开和出席情况 根据公司经营发展需要，2025 年度公司预计向银行等金融机构申 ...

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [5] Core Views - The company has achieved significant results in transitioning military products to civilian use, particularly in the oil-gas spring sector, and is actively expanding into the robotics market with planetary roller screws [5] - The company is expected to benefit from an increase in sales scale due to improved penetration rates in downstream markets and the continued rollout of new products in various civilian applications [6][8] Financial Summary - The projected net profit for the company from 2024 to 2026 is estimated to be 109 million, 141 million, and 186 million yuan, corresponding to P/E ratios of 27.0, 20.8, and 15.8 times respectively [6] - The company focuses on the domestic mid-to-high pressure cylinder market, serving major industries such as automotive, energy extraction machinery, engineering machinery, and military equipment [6] - The company anticipates a revenue of 629 million yuan in 2024, reflecting a year-on-year decrease of 5.99%, while net profit is expected to grow by 37.02% to 109 million yuan [8] Market Performance - The closing price of the company's stock is 24.59 yuan, with a total market capitalization of 2,931.50 million yuan and a circulating market value of 1,600.60 million yuan [3]

Financial Performance - The company's operating revenue for 2024 was CNY 628,514,501.51, a decrease of 5.99% compared to the previous year[3]. - The total profit for the period increased by 38.94% to CNY 123,920,672.43, while the net profit attributable to shareholders rose by 37.02% to CNY 108,720,471.01[3][5]. - The net profit excluding non-recurring gains and losses increased by 35.11% to CNY 101,431,393.53[3][5]. - Basic earnings per share grew by 35.80% to CNY 0.9229[3][5]. Assets and Equity - Total assets at the end of the reporting period reached CNY 763,411,454.50, an increase of 11.76% year-on-year[3][4]. - Shareholders' equity attributable to the company increased by 12.49% to CNY 583,617,861.06[3][4]. - The net asset value per share attributable to shareholders rose by 12.64% to CNY 4.90[3][4]. Revenue Structure and Growth - The increase in profit was primarily due to an optimized revenue structure with a higher proportion of high-margin products, leading to a 6.2 percentage point increase in overall gross margin[5]. - The company experienced growth in overseas revenue, which improved cash flow and reduced financial expenses significantly[5]. - Government subsidies related to income increased, contributing to a rise in other income[5].

证券代码：830839 证券简称：万通液压 公告编号：2025-002 山东万通液压股份有限公司 关于获得发明专利证书的公告 本公司及董事会全体成员保证公告内容的真实、准确和完整，没有虚假记载、 误导性陈述或者重大遗漏，并对其内容的真实性、准确性和完整性承担个别及连 带法律责任。 一、基本情况 授权公告日：2025年2月14日 授权公告号：CN 118769782 B 二、对公司的影响 本项专利属于车辆减震技术领域，可实现悬架装置阻尼特性连续、实时、无 级可调，另外可以平衡重型车辆不同载荷状态下的刚度特性，保障了重型车辆在 不同载荷条件与路面状况下的舒适性与稳定性。该专利的取得，展现了公司在油 气弹簧产品领域的又一技术突破，进一步巩固了公司在细分行业的技术领先地位， 有利于油气弹簧产品市场的进一步开拓。 山东万通液压股份有限公司（以下简称"公司"）于2025年2月14日获得国家 知识产权局颁发的1项发明专利证书，具体情况如下： 发明名称：一种重型车辆变阻尼变刚度油气弹簧装置 专利号：ZL 2024 1 0995118.6 专利权人：山东万通液压股份有限公司；山东大学 2025年2月17日 截至本公告日止，公司 ...

投资者关系活动记录表 本公司及董事会全体成员保证公告内容的真实、准确和完整，没有虚假 记载、误导性陈述或者重大遗漏，并对其内容的真实性、准确性和完整性承 担个别及连带法律责任。 一、 投资者关系活动类别 √特定对象调研 证券代码：830839 证券简称：万通液压 公告编号：2025-001 山东万通液压股份有限公司 □业绩说明会 □媒体采访 □现场参观 □新闻发布会 □分析师会议 □路演活动 √其他 （投资者线上交流会） 二、 投资者关系活动情况 活动时间：2025 年 1 月 14 日 参会单位：上海冰河资管、华源证券、中天汇富基金、上海益和源资管、红 杉中国、财信证券、江苏苏豪投资、开源资管、新华基金、渤海证券、深圳市国 晖投资、第一创业证券、博远基金、招商基金、上海临信资管、统一证券投资信 托、人保健康、中信建投基金、兴业证券、易方达基金、上海滦海投资、北京指 南创业投资、天弘基金、长江证券、上海汇瑾资管、中泰证券、山西证券、上海 颐歌资管、上海阿杏投资、富国基金、国投证券、国泰人寿保险、磐厚动量资本、 博时基金、农银人寿保险、中山证券（上述排名不分先后） 1 上市公司接待人员：公司董事、副总经理、董事 ...

Investment Rating - The report gives an "Accumulate" rating for the company, marking its first coverage [5][10]. Core Viewpoints - The company, Wanto Hydraulic, is recognized as a leading enterprise in oil-gas springs and has shown significant growth potential through its electric cylinder products and planetary roller screw technology [5][7]. - In 2023, the company achieved a revenue of 669 million yuan, representing a year-on-year increase of 32%, and a net profit of 79.35 million yuan, up 25% year-on-year [5][34]. - The company has successfully expanded its overseas revenue, which reached 32.64 million yuan in the first half of 2024, marking a 62% year-on-year increase [5][37]. Summary by Sections 1. Hydraulic Cylinder "Small Giant" - Wanto Hydraulic specializes in hydraulic cylinders for dump trucks, mechanical equipment, oil-gas springs, and electric cylinders, serving various industries including automotive and engineering machinery [22][26]. - The company has established a comprehensive operational model integrating R&D, production, sales, and service [32]. 2. Oil-Gas Springs vs. Air Springs - Oil-gas springs provide better safety and damping performance compared to air springs, despite being approximately twice the cost [40]. - The market for oil-gas springs in China was around 10.4 billion yuan in 2023, with increasing demand expected due to cost reduction and market penetration [40][51]. 3. Electric Cylinders - The electric cylinder market in China was approximately 1.156 billion yuan in 2022, with significant growth potential in various sectors including industrial automation and robotics [6][40]. - The company has developed a 10T electric steering cylinder and control system, enhancing its product offerings [40]. 4. Planetary Roller Screws - Compared to ball screws, planetary roller screws offer higher load capacity and longer lifespan, with the global market expected to exceed 1.6 billion USD by 2028 [7][40]. - The domestic market share for planetary roller screw manufacturers was only 19% in 2022, indicating significant growth opportunities for the company [7][40]. 5. Profit Forecast and Valuation - The company is projected to achieve net profits of 105 million, 141 million, and 186 million yuan for 2024, 2025, and 2026, respectively, with corresponding P/E ratios of 18.5, 13.8, and 10.4 [7][10]. - The report highlights the company's competitive edge through cost reduction and efficiency improvements, particularly in its oil-gas spring business [7][11].

Investment Rating - No rating provided for the company [4] Core Views - The company achieved a revenue of 443.21 million yuan in 2024Q1-Q3, a year-on-year decrease of 15.44%, while net profit attributable to the parent company increased by 30.71% to 75.55 million yuan [1] - Gross margin for 2024Q1-Q3 was 27.12%, an increase of 6.13 percentage points year-on-year, and net profit margin attributable to the parent company was 17.05%, an increase of 6.02 percentage points [1] - In 2024Q3, the company achieved a revenue of 138.73 million yuan, a year-on-year decrease of 22.60%, while net profit attributable to the parent company increased by 27.12% to 27.57 million yuan [1] - Gross margin for 2024Q3 was 28.93%, an increase of 8.13 percentage points year-on-year, and net profit margin attributable to the parent company was 19.88%, an increase of 7.77 percentage points [1] - The company's high-margin products and overseas revenue contributed to a 30.71% increase in profit for the first three quarters of 2024 [4] Financial Performance - Revenue for 2020-2023 was 317.89 million yuan, 335.63 million yuan, 504.72 million yuan, and 668.54 million yuan, respectively, with year-on-year growth rates of 1.34%, 5.58%, 50.38%, and 32.46% [3] - Net profit attributable to the parent company for 2020-2023 was 60.41 million yuan, 42.66 million yuan, 63.34 million yuan, and 79.35 million yuan, respectively, with year-on-year growth rates of 47.88%, -29.39%, 48.47%, and 25.28% [3] - Gross margin for 2020-2023 was 30.27%, 26.14%, 21.80%, and 21.89%, respectively [3] - ROE for 2020-2023 was 18.96%, 10.49%, 14.48%, and 16.23%, respectively [3] - Earnings per share for 2020-2023 were 0.97 yuan, 0.36 yuan, 0.55 yuan, and 0.68 yuan, respectively [3] - P/E ratio for 2020-2023 was 16.47, 26.92, 12.40, and 18.71, respectively [3] Market Data - Closing price on 2024/11/22 was 20.93 yuan [2] - Total share capital was 119.22 million shares, with 65.09 million shares in circulation [2] - Net assets were 550.46 million yuan, and total assets were 723.44 million yuan [2] - Net assets per share were 4.62 yuan [2] Company Overview - The company is engaged in the R&D, production, and sales of hydraulic products, including dump truck cylinders, machinery cylinders, and air springs [4] - The company has developed core technologies and holds a series of independent intellectual property rights, making it a professional supplier of medium and high-pressure cylinders in China [4] - The company's products are widely used in automotive, energy mining equipment, construction machinery, and military equipment [4] - As of November 22, 2024, the company's market capitalization was 2.495 billion yuan, with a P/E (TTM) of 25.70 times [4]

Investment Rating - The report initiates coverage with a "Buy" rating for the company [6][12]. Core Views - The company, established in July 2004, has deep expertise in hydraulic cylinders and is recognized as a "little giant" enterprise specializing in niche markets. Its main products include hydraulic cylinders for dump trucks, machinery, and gas springs, with significant revenue contributions from each category [3][4]. - The gas suspension market presents a potential space worth billions, with the company entering a high-growth phase. The gas suspension system offers advantages over traditional systems, and the company has established a leading position in technology and application [4][5]. - The company is actively expanding its electric cylinder product line, which is expected to become a new growth point in various advanced fields [5][6]. Summary by Sections 1. Company Overview - The company has been focused on hydraulic cylinders for 20 years, with a diversified product portfolio and stable partnerships with well-known clients in various industries, including military and mining [3][4]. - The company has a strong control structure with the founder holding a significant stake, ensuring stable governance and execution [39]. 2. Gas Suspension Growth - The gas suspension system is gaining traction, transitioning from military applications to commercial vehicles, with the company leading in this technology [4][50]. - The revenue from gas springs has shown remarkable growth, with projections indicating continued expansion in the heavy-duty vehicle market [4][5]. 3. Traditional Business Performance - The company’s traditional hydraulic cylinder business is recovering, supported by favorable fiscal policies and overseas market expansion, which is enhancing profit margins [5][6]. - The company has seen a shift in revenue sources, with a notable increase in overseas sales contributing to overall profitability [5][6]. 4. Electric Cylinder Development - The electric cylinder segment is being developed for applications in precision machinery, robotics, and other advanced fields, with the company making significant progress in R&D [5][6]. - The company aims to leverage its military technology for civilian applications, positioning itself for future growth in this area [5][6]. 5. Financial Projections - The company is projected to achieve revenues of 633 million, 777 million, and 910 million yuan for 2024, 2025, and 2026, respectively, with net profits expected to grow correspondingly [6][12].