证券代码：603809 证券简称：豪能股份 公告编号：2025-075 成都豪能科技股份有限公司 第六届董事会第十九次会议决议公告 本公司董事会及全体董事保证本公告内容不存在任何虚假记载、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法律责任。 一、董事会会议召开情况 成都豪能科技股份有限公司（以下简称"公司"）第六届董事会第十九次会议于 2025 年 11 月 5 日以现场结合通讯表决的方式在公司会议室召开。会议通知于 2025 年 10 月 31 日以短信及电子邮件的方式向全体董事发出。会议应出席董事 9 名，实际出 席董事 9 名。会议由董事长向星星女士主持，公司部分高级管理人员列席了本次会议。 会议的召开符合《中华人民共和国公司法》（以下简称"《公司法》"）和《公司章 程》的规定。 二、董事会会议审议情况 公司董事会根据《公司法》《中华人民共和国证券法》（以下简称"《证券法》"） 及《上市公司证券发行注册管理办法》等有关法律、法规及规范性文件的规定，对照 公司实际情况认真逐项自查，认为公司符合现行法律法规中关于上市公司向不特定对 象发行可转换公司债券的规定，具备向不特定对象发行可转换 ...

Group 1 - The company, Haoneng Co., Ltd. (603809.SH), plans to issue convertible bonds to raise no more than 1.8 billion yuan for its projects [1] - The funds will be allocated to two main projects: the second phase of the core components for intelligent manufacturing and to supplement working capital and repay bank loans [1] - The total investment for the intelligent manufacturing core components project (Phase II) is 1.307 billion yuan, with 1.3 billion yuan expected to be funded from the raised capital [1]

Core Viewpoint - The stock of Haoneng Co., Ltd. has experienced fluctuations, with a recent decline of 2.00% and a year-to-date increase of 50.14% [1][2]. Financial Performance - For the period from January to September 2025, Haoneng achieved a revenue of 1.895 billion yuan, representing a year-on-year growth of 12.25%, and a net profit attributable to shareholders of 266 million yuan, up 9.11% year-on-year [2]. - The company has distributed a total of 626 million yuan in dividends since its A-share listing, with 278 million yuan distributed over the past three years [3]. Stock Market Activity - As of November 4, the stock price was 13.20 yuan per share, with a total market capitalization of 12.148 billion yuan [1]. - The stock has seen significant trading activity, with a net outflow of 7.71 million yuan in principal funds and notable buying and selling volumes [1]. Shareholder Information - As of September 30, 2025, the number of shareholders increased by 38.63% to 50,900, while the average circulating shares per person decreased by 22.80% to 18,072 shares [2]. - The top ten circulating shareholders include new entrants and changes in holdings, with Hong Kong Central Clearing Limited being the ninth largest shareholder [3].

Investment Rating - The report maintains a "Strong Buy" rating for the company, with a target price range of 17.1 to 19.9 yuan [2][8]. Core Insights - The company's Q3 performance met expectations, with revenue of 1.89 billion yuan for the first three quarters, a year-on-year increase of 12%, and a net profit attributable to shareholders of 270 million yuan, up 9.1% year-on-year [2][8]. - The growth in revenue is primarily driven by the increase in differential gears and aerospace components [8]. - The company is steadily advancing its robotics layout, which opens up growth opportunities in the future [8]. Financial Summary - **Revenue Forecast**: Projected total revenue for 2024 is 2.36 billion yuan, with a year-on-year growth rate of 21.3%. This is expected to grow to 2.79 billion yuan in 2025, 3.32 billion yuan in 2026, and 4.01 billion yuan in 2027, with growth rates of 18.1%, 19.0%, and 21.0% respectively [4][9]. - **Net Profit Forecast**: The net profit attributable to shareholders is forecasted to be 322 million yuan in 2024, increasing to 404 million yuan in 2025, 524 million yuan in 2026, and 658 million yuan in 2027, with corresponding growth rates of 76.9%, 25.6%, 29.6%, and 25.8% [4][9]. - **Earnings Per Share (EPS)**: EPS is projected to rise from 0.35 yuan in 2024 to 0.72 yuan in 2027 [4][9]. - **Valuation Ratios**: The price-to-earnings (P/E) ratio is expected to decrease from 39 times in 2024 to 19 times in 2027, while the price-to-book (P/B) ratio is projected to decline from 4.1 times to 2.7 times over the same period [4][9]. Business Development - The company has achieved full industrial chain manufacturing capabilities for differential gears, with a strong order reserve and ongoing R&D projects [8]. - The investment in an intelligent manufacturing center for aerospace components is progressing well, which is expected to enhance market proximity and reduce service costs [8]. - The company is expanding its production capacity for electric vehicle components and has established significant partnerships in the robotics sector, indicating a robust growth trajectory in this area [8].

Investment Rating - The investment rating for the company is "Buy" (maintained) [3] Core Views - The company is expected to see significant growth in revenue and profit, driven by the acceleration of new business segments such as differential gears and robotics [10][11] - The company has made substantial investments in R&D, particularly in robotics and new energy vehicle components, indicating a strong growth outlook [10][11] Summary by Sections Financial Performance - In the first three quarters of 2025, the company achieved revenue of 1.9 billion yuan, a year-on-year increase of 12.3%, and a net profit attributable to shareholders of 270 million yuan, up 9.1% year-on-year [5] - For Q3 2025, revenue reached 640 million yuan, reflecting a year-on-year growth of 16.3% [5][10] Business Segments - The differential gear business is accelerating towards profitability, with revenues projected to grow significantly in 2023 and 2024, with year-on-year growth rates of 124.5% and 72.8% respectively [6] - The company is expanding its product offerings in the new energy vehicle transmission system, with the coaxial reducer expected to enter mass production in 2025 [7][8] Robotics Sector - The demand for robotics is anticipated to surge, with the company positioning itself in the high-precision reducer market for robotic applications [9] - The company has established a comprehensive product line for robotics, including high-precision planetary reducers and new types of cycloidal reducers, which are already being applied in various robotic fields [10] Future Projections - The company's net profit forecasts for 2025-2027 have been adjusted to 356 million yuan, 450 million yuan, and 603 million yuan, respectively, with year-on-year growth rates of 11%, 26%, and 34% [11] - The expected P/E ratios for the upcoming years are projected to decrease from 35x in 2025 to 21x in 2027, indicating a favorable valuation outlook as the company enters a performance release phase [11]

Investment Rating - The report maintains a positive investment recommendation for the automotive sector, anticipating a recovery in 2025 [1][2]. Core Insights - The automotive industry experienced moderate growth in Q3, with weak performance from car manufacturers and overall mild growth in automotive parts. The report highlights potential catalysts for recovery in 2025, including better-than-expected retail sales post-Spring Festival, improved export performance, and favorable policies [1][5]. Data Tracking - In late October, the discount rate for vehicles increased by 9.6%, with a slight month-on-month rise of 0.1 percentage points. The average discount amount was 21,782 yuan, showing a month-on-month increase of 398 yuan [3][4]. - The report tracks various automotive raw material prices, noting significant changes in lithium carbonate, aluminum, copper, palladium, and rhodium prices [6][28]. Market Performance - The automotive sector saw a weekly increase of 0.69%, ranking 15th out of 29 sectors. The report details the performance of various indices, with the automotive parts sector rising by 1.13% and commercial vehicles by 4.41% [8][31]. Industry News - Key developments include the call for a phased exit of vehicle purchase tax reductions, the cessation of vehicle replacement subsidies in Shenzhen, and the launch of new models by various manufacturers [29][30].

Event Overview - The company released its Q3 2025 report, showing revenue of 1.895 billion yuan for the first three quarters, a year-on-year increase of 12.25%. The net profit attributable to shareholders was 266 million yuan, up 9.11% year-on-year, and the net profit excluding non-recurring items was 252 million yuan, an increase of 8.56% year-on-year [2] Revenue Growth and Profitability - In Q3 2025, the company achieved revenue of 642 million yuan, reflecting a year-on-year growth of 16.25% and a quarter-on-quarter increase of 1.26%. The net profit attributable to shareholders was 82 million yuan, up 0.46% year-on-year and 2.43% quarter-on-quarter. The net profit excluding non-recurring items was 80 million yuan, with a year-on-year increase of 4.55% and a quarter-on-quarter increase of 16.12% [3] - The gross profit margin for Q3 2025 was 30.64%, down 3.96 percentage points year-on-year and 1.47 percentage points quarter-on-quarter. The net profit margin attributable to shareholders was 12.73%, down 2.00 percentage points year-on-year and 0.15 percentage points quarter-on-quarter. The short-term pressure on gross margin is attributed to the gradual release of differential gear production capacity, which is currently in a ramp-up phase with relatively low margins [3] Product Development and Market Expansion - The company has made significant breakthroughs in high-precision reducers and other core components, actively exploring new markets and customers to create a second growth curve. It has developed a series of products including high-precision planetary reducers and new types of high-precision cycloidal reducers, demonstrating the technical capability to provide related components for robotics companies. The company is working to validate and apply existing and potential R&D reserve products in downstream applications such as humanoid robots, robotic dogs, and exoskeletons, with some products already achieving mass supply [4] Industry Position and Strategic Partnerships - The company has a comprehensive layout in the differential gear industry chain and possesses core process technology advantages. With years of experience in precision manufacturing, it has the capability for full industry chain manufacturing from mold design to precision forging and assembly. The company has established a joint venture with Suzhou Shikawa to deepen its layout in the differential gear industry chain and enhance its casting capabilities for differential gear housings and other key components. The joint venture has begun mass supply, and both parties will continue to integrate resources in precision casting, material processes, and high-end component manufacturing to promote healthy project development [5] Financial Projections - The company is a leader in synchronizers, with a complete product matrix for differential gears and an accelerated layout in robotic reducers. Revenue is projected to reach 2.761 billion yuan in 2025, 3.314 billion yuan in 2026, and 3.809 billion yuan in 2027. The net profit attributable to shareholders is expected to be 370 million yuan in 2025, 484 million yuan in 2026, and 644 million yuan in 2027, with corresponding EPS of 0.40 yuan, 0.53 yuan, and 0.70 yuan respectively. The PE ratios are projected to be 33, 25, and 19 times for the respective years [6][7]

Investment Rating - The report maintains a "Recommended" rating for the company, with a target price based on the closing price of 13.16 CNY per share on October 30, 2025, corresponding to a PE ratio of 33/25/19 for the years 2025-2027 [4][6]. Core Insights - The company reported a revenue of 1.895 billion CNY for the first three quarters of 2025, representing a year-on-year increase of 12.25%. The net profit attributable to shareholders was 266 million CNY, up 9.11% year-on-year [1]. - In Q3 2025, the company achieved a revenue of 642 million CNY, a year-on-year growth of 16.25% and a quarter-on-quarter increase of 1.26%. The net profit for the same period was 82 million CNY, reflecting a year-on-year increase of 0.46% [2][3]. Revenue and Profitability - The revenue growth is driven by the ramp-up of new project capacities, particularly in the differential gear segment, which is gradually releasing production capacity. The gross margin for Q3 2025 was 30.64%, down 3.96 percentage points year-on-year [2][3]. - The company has established a full industrial chain layout for differential gears, leveraging its technical advantages in precision manufacturing, which includes mold design and precision forging [3]. Financial Forecast - The company is projected to achieve revenues of 2.761 billion CNY, 3.314 billion CNY, and 3.809 billion CNY for the years 2025, 2026, and 2027, respectively. The net profit attributable to shareholders is expected to be 370 million CNY, 484 million CNY, and 644 million CNY for the same years [5][9]. - The report indicates a significant growth rate in net profit for 2024 at 76.9%, followed by 15.0% in 2025, and 30.8% in 2026 [10]. Product Development and Market Position - The company is focusing on high-precision reducers and has begun to supply core components in bulk to mainstream robotics companies. It aims to expand its market presence and product offerings in humanoid robots, robotic dogs, and exoskeletons [3]. - The joint venture with Suzhou Ishikawa aims to enhance the company's capabilities in the differential gear sector, further solidifying its market position [3].

Core Viewpoint - Haoneng Co., Ltd. is a leading enterprise in the domestic automotive transmission synchronizer components industry, with a full industry chain advantage and superior product quality and technology level [1] Group 1: Business Performance - In Q3 2025, Haoneng's revenue was 1.895 billion yuan, ranking 34th among 103 companies in the industry, with the industry leader Weichai Power generating 170.571 billion yuan [2] - The main business composition includes synchronizers at 613 million yuan (48.89%), differentials at 266 million yuan (21.21%), and other components at 182 million yuan (14.50%) [2] - The net profit for the same period was 265 million yuan, ranking 20th in the industry, with Weichai Power's net profit at 10.852 billion yuan [2] Group 2: Financial Ratios - As of Q3 2025, Haoneng's debt-to-asset ratio was 46.51%, down from 56.71% year-on-year, which is higher than the industry average of 39.06% [3] - The gross profit margin for Q3 2025 was 31.63%, down from 34.14% year-on-year, but still above the industry average of 21.53% [3] Group 3: Shareholder Information - As of September 30, 2025, the number of A-share shareholders increased by 38.63% to 50,900, with an average holding of 18,100 circulating A-shares, down by 22.80% [5] - Hong Kong Central Clearing Limited is the ninth largest circulating shareholder, holding 13.3616 million shares as a new shareholder [5] Group 4: Management Compensation - The chairman, Xiang Xingxing, received a salary of 972,300 yuan in 2024, unchanged from 2023, while the general manager, Zhang Yong, received 1.477 million yuan, an increase of 277,000 yuan from 2023 [4] Group 5: Analyst Ratings and Future Outlook - Guotai Junan Securities maintains an "overweight" rating for Haoneng, with a target price of 23.64 yuan, highlighting stable performance in H1 2025 and ongoing projects in various fields [5] - Changcheng Securities also maintains an "overweight" rating, projecting net profits of 394 million yuan, 516 million yuan, and 664 million yuan for 2025 to 2027 [6]

Core Viewpoint - The company reported a year-on-year increase in revenue and net profit for the third quarter of 2025, indicating positive financial performance [1] Financial Performance - The company's operating revenue reached 642 million, representing a year-on-year increase of 16.25% [1] - The net profit attributable to shareholders was 81.7065 million, showing a slight year-on-year increase of 0.46% [1] - The net profit attributable to shareholders after deducting non-recurring gains and losses was 80.4013 million, reflecting a year-on-year increase of 4.55% [1]