绿的谐波最新一期业绩显示，截至2025一季报，公司营业总收入9802.65万元、同比增长19.65%，归属 净利润2024.84万元，同比增长0.66%，扣非净利润1654.74万元，同比增长1.88%，流动比率4.708、速动 比率4.214、资产负债率15.62%。 天眼查商业履历信息显示，苏州绿的谐波传动科技股份有限公司，成立于2011年，位于苏州市，是一家 以从事仪器仪表制造业为主的企业。企业注册资本16876.3868万人民币，实缴资本9123.2846万人民币。 公司法定代表人为左昱昱。 通过天眼查大数据分析，苏州绿的谐波传动科技股份有限公司共对外投资了14家企业，参与招投标项目 38次，知识产权方面有商标信息20条，专利信息117条，此外企业还拥有行政许可17个。 金融界消息 截至2025年5月9日收盘，绿的谐波（688017）报收于141.99元，下跌3.34%，换手率 1.87%，成交量3.16万手，成交金额4.51亿元。 资金流向方面，今日主力资金净流出4147.31万元，占比成交额9.19%。其中，超大单净流出1387.28万 元、占成交额3.07%，大单净流出2760.03万元、占成交 ...

Investment Rating - The report maintains a "Recommendation" rating for the company, indicating an expectation to outperform the benchmark index by 10%-20% over the next six months [18]. Core Insights - The company achieved a revenue of 387 million yuan in 2024, representing a year-on-year growth of 8.77%. However, the net profit attributable to the parent company decreased by 33.26% to 56 million yuan [2][5]. - In Q1 2025, the company reported a revenue of 98 million yuan, a year-on-year increase of 19.65%, with a slight increase in net profit attributable to the parent company by 0.66% to 20 million yuan [2]. - The company is progressing steadily in capacity enhancement, having completed the construction and debugging of an intelligent production line for precision reducers, with plans for gradual capacity ramp-up in 2025 [9]. Financial Performance Summary - The total revenue forecast for 2025 is 479 million yuan, with a projected growth rate of 23.6%. The net profit is expected to rebound to 87 million yuan, reflecting a growth rate of 55.6% [5][10]. - The earnings per share (EPS) for 2025 is estimated at 0.48 yuan, with a price-to-earnings (P/E) ratio of 309 times [5][10]. - The company’s total market capitalization is approximately 27.015 billion yuan, with a circulating market value of about 24.884 billion yuan [6]. Product and Market Development - The company is focusing on expanding its product line, particularly in harmonic reducers and planetary roller screws, to enhance its market competitiveness and service capabilities [9]. - The company has successfully completed a directional issuance of shares to fund new projects, including the "Next Generation Precision Transmission Device Intelligent Manufacturing Project," which is set to commence in 2025 [9]. Market Comparison - Over the past 12 months, the company's stock has experienced a decline of 51%, contrasting with a 14% increase in the CSI 300 index [8].

Group 1 - The company achieved a revenue of 387 million yuan in 2024, representing a year-on-year growth of 8.77%, but net profit decreased by 33.26% to 56.1681 million yuan, indicating challenges in a complex market environment [1][4] - The core business of harmonic reducers and metal components generated 325 million yuan, accounting for 83.99% of total revenue, while mechatronic products saw a revenue increase of 56.74% to 52.5933 million yuan [1][4] - The decline in net profit is attributed to market fluctuations, rising raw material costs, and increased R&D investments, which amounted to 49.5912 million yuan, or 12.80% of revenue [4] Group 2 - The company emphasizes technological innovation as a core driver for development, achieving breakthroughs in lightweight, miniaturized, high transmission ratio, and high torque density harmonic reducers [4][5] - The company is actively developing new products such as planetary roller screws, laying a solid foundation for future business growth [5] - The company completed the construction and commissioning of an expansion project for 500,000 precision reducers, enhancing production capacity and efficiency [6] Group 3 - The company has made strategic acquisitions, including the purchase of German company Haux, to vertically integrate its supply chain and enhance competitiveness in the European market [6] - The company is expanding its global presence by participating in major international industrial exhibitions, thereby enhancing brand influence and global competitiveness [6] - Despite profit challenges in 2024, the company remains optimistic about future growth prospects through continued R&D investment and market expansion [6]

Investment Rating - The report maintains a rating of "Accumulate" for the company [5] Core Views - In 2024, the company achieved a revenue of 387 million yuan, representing a year-on-year growth of 8.8%, while the net profit attributable to shareholders decreased by 33.3% to 56 million yuan [1][2] - The decline in profit is attributed to reduced cash management income, decreased fiscal subsidies, increased sales expenses due to ongoing product development and overseas market expansion, and a significant drop in the gross margin of key products [2] - The company is focusing on optimizing and iterating its products in line with the development of intelligent robotics, with plans to ramp up production capacity steadily by 2025 [3] Revenue and Profitability Summary - The company's revenue from harmonic reducers and metal parts was 325 million yuan, a 2.6% increase year-on-year, with a gross margin of 36.1%, down 5.0 percentage points [2] - Revenue from mechatronic products surged by 56.7% to 53 million yuan, with a gross margin of 41.14%, slightly up by 0.1 percentage points [2] - Revenue from intelligent automation equipment skyrocketed by 97.9% to 5 million yuan, with a gross margin of 50.9%, an increase of 63.4 percentage points [2] Financial Forecast and Valuation - The forecast for net profit attributable to shareholders is adjusted to 80 million yuan for 2025 and 102 million yuan for 2026, with a new estimate of 130 million yuan for 2027 [3] - The company is expected to benefit significantly from the future commercialization of humanoid robots, reinforcing its position as a leading domestic harmonic reducer manufacturer [3] Key Financial Metrics - The company reported a gross margin of 37.5% in 2024, down from 41.1% in 2023 [11] - The projected revenue growth rates for the coming years are 14.76% for 2025, 16.77% for 2026, and 21.42% for 2027 [4] - The estimated P/E ratios are projected to decrease from 459 in 2024 to 201 in 2027, indicating a potential improvement in valuation over time [12]

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [1] Core Views - In 2024, the company achieved revenue of 387.41 million yuan, a year-on-year increase of 8.77%, but the net profit attributable to the parent company was 56.17 million yuan, a year-on-year decrease of 33.26%. The divergence between revenue and profit growth is attributed to a decline in gross margin, an increase in expense ratios, and higher asset/credit impairment losses [2] - In Q1 2025, the company returned to profit growth with a revenue of 98 million yuan, a year-on-year increase of 19.65%, and a net profit of 20 million yuan, a year-on-year increase of 0.66% [2] Summary by Sections Revenue and Profitability - The company’s revenue for 2024 was 387.41 million yuan, with a year-on-year growth of 8.77%. The net profit attributable to the parent company was 56.17 million yuan, down 33.26% year-on-year. The decline in profit growth was due to a decrease in gross margin and an increase in expense ratios [2][3] - In Q1 2025, the company reported a revenue of 98 million yuan, up 19.65% year-on-year, and a net profit of 20 million yuan, up 0.66% year-on-year, indicating a recovery in profitability [2] Margin Analysis - The gross margin for 2024 was 37.54%, down 3.60 percentage points year-on-year, while the gross margin for Q1 2025 was 34.06%, down 8.49 percentage points year-on-year. The decline in gross margin is attributed to intense market competition and increased depreciation [3] - The net profit margin for 2024 was 14.41%, down 9.41 percentage points year-on-year, while the net profit margin for Q1 2025 was 21.49%, down 3.85 percentage points year-on-year [3] Capacity and Product Development - The company successfully completed the expansion project for 500,000 precision reducers in 2024 and plans to steadily ramp up production capacity in 2025. A new project for intelligent manufacturing of next-generation precision transmission devices is set to start in 2025, which is expected to add 1 million harmonic reducers and 200,000 mechatronic products to annual capacity [4] - The company is focusing on lightweight technology breakthroughs for harmonic reducers aimed at the humanoid robot industry, achieving over 30% weight reduction under the same output conditions [4] Financial Forecasts - The company maintains its forecast for net profit attributable to the parent company at 103 million yuan for 2025 and 144 million yuan for 2026, with an expected net profit of 210 million yuan for 2027. The current stock price corresponds to dynamic P/E ratios of 249, 179, and 123 times for 2025, 2026, and 2027 respectively [4]

Investment Rating - The report assigns a "Buy" rating to the company, indicating a potential upside of 15% to 35% [5][12]. Core Insights - The company has shown strong revenue growth in Q1 2025, with a year-over-year increase of 19.65%, driven by a recovery in the domestic downstream market [6][8]. - The company is focusing on the humanoid robot core component sector, which is expected to provide significant growth opportunities in the future [10][13]. - Despite a competitive market leading to a decline in gross margin, the company continues to expand its overseas market presence, particularly in key regions such as Japan, Southeast Asia, North America, and Europe [7][8]. Company Performance - In 2024, the company achieved a revenue of 3.87 billion RMB, representing an 8.77% year-over-year growth, while the net profit was 0.56 billion RMB, down 33.26% year-over-year [8][11]. - The company's revenue from harmonic reducers was 3.25 billion RMB, with a year-over-year growth of 2.56%, while the mechatronic equipment segment saw a significant increase of 56.74% [8][11]. - The gross margin for 2024 was 37.54%, a decrease of 3.60 percentage points compared to the previous year, primarily due to price adjustments in a competitive market [8][11]. Financial Projections - The company is projected to achieve net profits of 0.81 billion RMB in 2025, 1.16 billion RMB in 2026, and 1.51 billion RMB in 2027, with year-over-year growth rates of 44.95%, 41.92%, and 30.92% respectively [11][13]. - The earnings per share (EPS) are expected to be 0.44 RMB in 2025, 0.63 RMB in 2026, and 0.83 RMB in 2027, reflecting a positive growth trajectory [11][13]. Market Position - The company holds a leading position in the harmonic reducer and mechatronic product markets, with a focus on lightweight and compact technologies for humanoid robots [10][13]. - The product mix is heavily weighted towards harmonic reducers and metal components, which account for 84% of total revenue, while mechatronic products and smart automation devices contribute 13.6% and 1.2% respectively [3].

苏州绿的谐波传动科技股份有限公司 2024 年度财务报表审计报告 天衡审字(2025) 00975 号 天衡会计师事务所(特殊普通合伙) 您可使用手机"扫一扫"或进入"注册会计师行业绩一监管平台（http://www.lass.co.k (http://so 审计报告 天衡审字(2025) 00975 号 苏州绿的谐波传动科技股份有限公司全体股东: 一、审计意见 我们审计了苏州绿的谐波传动科技股份有限公司(以下简称"绿的谐波")财务报表, 包括2024年12月31日的合并及母公司资产负债表,2024年度的合并及母公司利润表、合并及 母公司现金流量表、合并及母公司股东权益变动表以及相关财务报表附注。 我们认为,后附的财务报表在所有重大方面按照企业会计准则的规定编制,公允反映了 绿的谐波2024年12月31日的合并及母公司财务状况以及2024年度的合并及母公司经营成果 和现金流量。 二、形成审计意见的基础 三、关键审计事项 关键审计事项是我们根据职业判断,认为对报告期财务报表审计最为重要的事项。这些 事项的应对以对财务报表整体进行审计并形成审计意见为背景,我们不对这些事项单独发表 意见。 (一)收入的确认 1、事 ...

苏州绿的谐波传动科技股份有限公司 2024 年度独立董事述职报告 作为绿的谐波传动科技股份有限公司（以下简称"公司"）独立董事，本人 严格按照《关于在上市公司建立独立董事制度的指导意见》、《关于加强社会公众 股股东权益保护的若干规定》、《上海证券交易所科创板上市公司董事行为指引》 等法律法规和《公司章程》、《独立董事工作制度》和《专门委员会工作细则》等 规章制度的有关规定，诚信、勤勉、尽责、忠实履行职责，积极出席相关会议， 认真审议董事会各项议案，对公司相关事项发表独立意见，充分发挥独立董事作 用，维护公司整体利益和全体股东尤其是中小股东的合法权益。 现将 2024 年度履行职责情况述职如下： 一、独立董事的基本情况 （一） 个人工作履历、专业背景以及兼职情况 陈殿生，男，1969 年 7 月出生，中国国籍，无境外永久居留权。吉林大学博 士毕业。历任长春工业大学副教授，北京航空航天大学机器人研究所博士后、教 授。曾任北航机器人研究所所长、机械工业服务机器人技术重点实验室主任、北 京智能机器人产业技术创新联盟副理事长、十三五国家重点研发计划"智能机器 人"重点专项专家组副组长，现任十四五国家重点研发计划"智能机 ...

苏州绿的谐波传动科技股份有限公司 2024 年度独立董事述职报告 作为绿的谐波传动科技股份有限公司（以下简称"公司"）独立董事，本人 严格按照《关于在上市公司建立独立董事制度的指导意见》、《关于加强社会公众 股股东权益保护的若干规定》、《上海证券交易所科创板上市公司董事行为指引》 等法律法规和《公司章程》、《独立董事工作制度》和《专门委员会工作细则》等 规章制度的有关规定，诚信、勤勉、尽责、忠实履行职责，积极出席相关会议， 认真审议董事会各项议案，对公司相关事项发表独立意见，充分发挥独立董事作 用，维护公司整体利益和全体股东尤其是中小股东的合法权益。 现将 2024 年度履行职责情况述职如下： 一、独立董事的基本情况 （一） 个人工作履历、专业背景以及兼职情况 吴应宇，男，1959 年出生，中国国籍，东南大学管理科学与工程系博士毕 业，研究生学历，无境外永久居留权。2000 年至 2013 年任东南大学财务处处长、 校长助理，2013 年至 2019 年任中国药科大学总会计师，2019 年至 2023 年任中 国药科大学国际医药商学院教授，2021 年至今任公司独立董事。 （二） 是否存在影响独立性的情况说明 ...

（二） 是否存在影响独立性的情况说明 作为公司董事会独立董事，我本人及直系亲属、主要社会关系均没有在公司 或其附属企业担任除独立董事以外的其他任何职务，没有为公司或其附属企业提 供财务、法律、咨询等服务。我具有《关于在上市公司建立独立董事制度的指导 意见》《公司章程》及《独立董事工作制度》所要求的独立性和担任公司独立董 事的任职资格，能够保证客观、独立的专业判断，不存在影响独立性的情况。 二、独立董事年度履职概况 （一）会议出席情况 苏州绿的谐波传动科技股份有限公司 2024 年度独立董事述职报告 作为绿的谐波传动科技股份有限公司（以下简称"公司"）独立董事，本人 严格按照《关于在上市公司建立独立董事制度的指导意见》、《关于加强社会公众 股股东权益保护的若干规定》、《上海证券交易所科创板上市公司董事行为指引》 等法律法规和《公司章程》、《独立董事工作制度》和《专门委员会工作细则》等 规章制度的有关规定，诚信、勤勉、尽责、忠实履行职责，积极出席相关会议， 认真审议董事会各项议案，对公司相关事项发表独立意见，充分发挥独立董事作 用，维护公司整体利益和全体股东尤其是中小股东的合法权益。 现将 2024 年度履行职责 ...