Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company is experiencing steady overall operations in Q4 2024, with continued global development [1] - The company has established four core advantages in technology, products, layout, and customers, which support the rapid growth of its new energy thermal management business [3] - The company has a comprehensive product layout in the new energy thermal management sector, focusing on both industrial and civilian markets, and is expanding its international presence [3] Financial Forecasts - The company's total revenue for 2023 is projected at 11,018 million yuan, with a year-on-year growth of 29.93%, and is expected to reach 12,702 million yuan in 2024, representing a 15.28% increase [1] - The net profit attributable to the parent company for 2023 is estimated at 612.14 million yuan, with a year-on-year growth of 59.71%, and is projected to be 783.53 million yuan in 2024, reflecting a 28.00% increase [1] - The earnings per share (EPS) for 2024 is expected to be 0.94 yuan, with a price-to-earnings (P/E) ratio of 26.58 [1] Adjusted Profit Forecasts - The net profit forecasts for 2025 and 2026 have been adjusted to 1,070 million yuan and 1,309 million yuan respectively, with a new forecast for 2027 at 1,567 million yuan [4] - The corresponding EPS for 2025, 2026, and 2027 are projected to be 1.28 yuan, 1.57 yuan, and 1.88 yuan respectively, with P/E ratios of 19.47, 15.91, and 13.29 [4] Market Performance - The company's stock closed at 24.95 yuan, with a market capitalization of approximately 20,827.83 million yuan [7] - The company has a price-to-book (P/B) ratio of 3.39 and a debt-to-asset ratio of 61.49% [8]

Investment Rating - The report maintains a "Recommended" rating for the company [6]. Core Views - The company is expected to achieve steady revenue growth in 2024, with a projected revenue of 127.0 billion yuan, representing a year-on-year increase of 15.3%. The net profit attributable to shareholders is forecasted to be 7.8 billion yuan, up 28.0% year-on-year [1]. - The company's performance in Q4 2024 met expectations, with revenue of 35.0 billion yuan, a year-on-year increase of 15.6%. The profit growth is attributed to cost reduction measures and improved profitability in overseas operations, particularly in North America [2][3]. - The company is focusing on global expansion, with significant achievements in North America, where it reported self-operated business revenue of 200 million USD, a 50.5% increase year-on-year, marking its first profitable year [3]. - The company is developing a third growth curve through its digital and energy management division, securing substantial orders in 2024, including projects in energy storage and cooling systems [3]. Summary by Sections Financial Performance - In 2024, the company achieved a revenue of 127.0 billion yuan, with a gross margin of 20.1% and a net profit of 7.8 billion yuan. The non-recurring net profit was 6.8 billion yuan, reflecting a 17.5% increase year-on-year [1]. - For Q4 2024, the company reported a revenue of 35.0 billion yuan, with a gross margin of 20.2% and a net profit of 1.79 billion yuan [2]. Growth Projections - The company is projected to achieve revenues of 156.1 billion yuan, 184.7 billion yuan, and 217.6 billion yuan for the years 2025, 2026, and 2027, respectively. The net profit attributable to shareholders is expected to be 10.9 billion yuan, 14.4 billion yuan, and 17.9 billion yuan for the same years [4][5]. Valuation Metrics - The earnings per share (EPS) are forecasted to be 1.31 yuan, 1.72 yuan, and 2.15 yuan for 2025, 2026, and 2027, respectively. The price-to-earnings (PE) ratios are projected to be 18, 13, and 11 for the same years [4][5].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 30.24 CNY, based on a projected PE ratio of 24 times for 2025 [2][6]. Core Views - The company's digital energy business is experiencing rapid growth, continuously acquiring new projects, which is expected to become a new growth driver [1][10]. - The financial forecasts have been adjusted, with EPS estimates for 2025, 2026, and 2027 set at 1.26 CNY, 1.63 CNY, and 2.02 CNY respectively, reflecting a positive growth trajectory [2][10]. - The company achieved a revenue of 12.70 billion CNY in 2024, a year-on-year increase of 15.3%, with a net profit of 784 million CNY, up 28.0% [10]. Financial Summary - **Revenue Forecasts**: Projected revenues for 2025, 2026, and 2027 are 15.28 billion CNY, 18.14 billion CNY, and 21.50 billion CNY, respectively, with growth rates of 20.3%, 18.8%, and 18.5% [4][10]. - **Profitability Metrics**: The company's gross margin is expected to improve from 20.1% in 2024 to 21.7% in 2027, while net profit margins are projected to increase from 6.2% to 7.9% over the same period [4][10]. - **Earnings Per Share (EPS)**: EPS is forecasted to grow from 0.94 CNY in 2024 to 2.02 CNY in 2027, indicating strong earnings growth potential [4][10]. - **Valuation Ratios**: The company’s PE ratio is expected to decrease from 24.6 in 2024 to 11.4 in 2027, suggesting an attractive valuation as earnings grow [4][10].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 30.24 CNY, based on a projected PE ratio of 24 times for 2025 [2][6]. Core Views - The company's digital energy business is experiencing rapid growth, continuously acquiring new projects, which is expected to become a new growth driver [1][10]. - The financial forecasts have been adjusted, with EPS estimates for 2025, 2026, and 2027 set at 1.26 CNY, 1.63 CNY, and 2.02 CNY respectively, reflecting a positive growth trajectory [2][10]. - The company achieved a revenue of 12.70 billion CNY in 2024, a year-on-year increase of 15.3%, with a net profit of 784 million CNY, up 28.0% [10]. Financial Summary - **Revenue Forecasts**: Projected revenues for 2025, 2026, and 2027 are 15.28 billion CNY, 18.14 billion CNY, and 21.50 billion CNY, respectively, indicating growth rates of 20.3%, 18.8%, and 18.5% [4][10]. - **Profitability Metrics**: The company's gross margin is expected to improve from 20.1% in 2024 to 21.7% by 2027, while net profit margins are projected to rise from 6.2% to 7.9% over the same period [4][10]. - **Earnings Per Share (EPS)**: EPS is forecasted to grow from 0.94 CNY in 2024 to 2.02 CNY in 2027, reflecting a strong upward trend in profitability [4][10]. - **Valuation Ratios**: The company’s PE ratio is expected to decrease from 24.6 in 2024 to 11.4 in 2027, indicating an attractive valuation as earnings grow [4][10].

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company achieved a revenue of 12.7 billion yuan in 2024, representing a year-on-year increase of 15%, and a net profit attributable to the parent company of 780 million yuan, up 28% year-on-year [1] - The digital energy business saw significant growth, with revenue from passenger vehicles reaching 7.1 billion yuan, a 31% increase year-on-year, while the digital and energy management segment achieved 1 billion yuan in revenue, up 47% year-on-year [1][3] - The company is expanding into the digital energy and robotics sectors, with expectations of a rapid market growth in data center temperature control and a projected revenue increase of 950 million yuan from new digital energy projects [3] Financial Performance - The company's gross profit margin for 2024 was 20.1%, a decrease of 1.5 percentage points year-on-year, while the net profit margin improved by 0.7 percentage points to 7.0% [2] - In Q4 2024, the gross profit margin was 20.2%, with a net profit margin of 6.1%, impacted by asset impairment provisions [2] - The company forecasts net profits of 1.05 billion yuan, 1.36 billion yuan, and 1.67 billion yuan for 2025, 2026, and 2027 respectively, with corresponding P/E ratios of 18, 14, and 12 times [3] Market Outlook - The global new energy vehicle sales are expected to reach 17.53 million units in 2024, a 22% increase year-on-year, with significant growth in the Chinese market [1] - The Chinese data center market is projected to exceed 400 billion yuan by 2025, growing at 25% year-on-year, providing a substantial opportunity for the company's digital energy segment [1][3]

Core Viewpoint - Silver Wheel Co., Ltd. reported a revenue increase of 15.28% year-on-year for 2024, with a total revenue of 12.702 billion yuan and a net profit of 784 million yuan, reflecting a 28.0% increase compared to the previous year [1][4] Financial Performance - The total revenue for 2024 reached 12.702 billion yuan, up from 11.018 billion yuan in 2023, marking a 15.28% increase [4] - The net profit attributable to shareholders was 784 million yuan, compared to 612 million yuan in 2023, representing a 28.0% increase [4] - The fourth quarter revenue was 3.497 billion yuan, a 15.57% increase year-on-year, with a net profit of 179 million yuan, up 6.4% [1] - The gross profit margin decreased to 20.12%, down 2.05% year-on-year, while the net profit margin improved to 7.04%, an increase of 10.71% [4] - Total operating expenses were 917 million yuan, accounting for 7.22% of revenue, a decrease of 8.2% year-on-year [4] Accounts Receivable and Cash Flow - Accounts receivable increased to 4.637 billion yuan, up 15.92% from 4.001 billion yuan in 2023, with accounts receivable accounting for 591.87% of net profit [1][5] - Cash and cash equivalents increased to 2.187 billion yuan, a 13.95% increase from 1.919 billion yuan [4] - Operating cash flow per share was 1.44 yuan, reflecting a 26.05% increase year-on-year [4] Future Outlook - The company aims for a revenue target of no less than 15 billion yuan and a net profit target of at least 1.05 billion yuan for 2025, as per the disclosed stock option incentive plan [7]

浙江银轮机械股份有限公司 审计报告及财务报表 二○二四年度 浙江银轮机械股份有限公司 审计报告及财务报表 （2024 年 01 月 01 日至 2024 年 12 月 31 日止） | | 目录 | 页次 | | --- | --- | --- | | 一、 | 审计报告 | 1-5 | | 二、 | 财务报表 | | | | 合并资产负债表和母公司资产负债表 | 1-4 | | | 合并利润表和母公司利润表 | 5-6 | | | 合并现金流量表和母公司现金流量表 | 7-8 | | | 合并所有者权益变动表和母公司所有者权益变动表 | 9-12 | | 财务报表附注 | | 1-155 | 二、 形成审计意见的基础 我们按照中国注册会计师审计准则的规定执行了审计工作。审计 报告的"注册会计师对财务报表审计的责任"部分进一步阐述了我们 在这些准则下的责任。按照中国注册会计师职业道德守则，我们独立 于银轮股份，并履行了职业道德方面的其他责任。我们相信，我们获 取的审计证据是充分、适当的，为发表审计意见提供了基础。 三、 关键审计事项 审 计 报 告 信会师报字[2025]第 ZF10277 号 浙江银轮机械股 ...

浙江银轮机械股份有限公司 专项报告 为了更好地理解银轮股份 2024 年度非经营性资金占用及其他关 联资金往来情况，汇总表应当与已审计财务报表一并阅读。 专项报告第 1页 本报告仅供银轮股份为披露 2024 年年度报告的目的使用，不得 用作任何其他目的。 （特殊普通合伙） 2024 年度 关于浙江银轮机械股份有限公司 非经营性资金占用及其他关联资金往来情况 的专项报告 信会师报字[2025]第 ZF10280 号 浙江银轮机械股份有限公司全体股东： 我们审计了浙江银轮机械股份有限公司(以下简称"银轮股 份")2024 年度的财务报表，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、合并及母公司所有者权益变动表和相关财务报表附注，并于 2025 年 4 月 17 日出具了报告号为信会师报字(2025)第 ZF10277 号的 无保留意见审计报告。 银轮股份管理层根据中国证券监督管理委员会《上市公司监管指 引第 8 号——上市公司资金往来、对外担保的监管要求》（证监会公 告〔2022〕26 号）和《深圳证券交易所上市公司自律监管指南第 ...

浙江银轮机械股份有限公司 内部控制审计报告 2024 年度 内部控制审计报告 信会师报字[2025]第 ZF10278 号 浙江银轮机械股份有限公司全体股东： 按照《企业内部控制审计指引》及中国注册会计师执业准则的相 关要求，我们审计了浙江银轮机械股份有限公司（以下简称银轮股份） 2024 年 12 月 31 日的财务报告内部控制的有效性。 一、 企业对内部控制的责任 按照《企业内部控制基本规范》、《企业内部控制应用指引》、《企 业内部控制评价指引》的规定，建立健全和有效实施内部控制，并评 价其有效性是银轮股份董事会的责任。 二、 注册会计师的责任 我们的责任是在实施审计工作的基础上，对财务报告内部控制的 有效性发表审计意见，并对注意到的非财务报告内部控制的重大缺陷 进行披露。 三、 内部控制的固有局限性 内部控制具有固有局限性，存在不能防止和发现错报的可能性。 此外，由于情况的变化可能导致内部控制变得不恰当，或对控制政策 和程序遵循的程度降低，根据内部控制审计结果推测未来内部控制的 有效性具有一定风险。 内控审计报告 第 1 页 我们认为，银轮股份于 2024 年 12 月 31 日按照《企业内部控制 基本 ...

中信建投证券股份有限公司 关于浙江银轮机械股份有限公司 使用闲置自有资金进行投资理财的核查意见 中信建投证券股份有限公司（以下简称"中信建投证券"或"保荐机构"） 作为浙江银轮机械股份有限公司（以下简称"银轮股份"或"公司"）公开发行 可转换公司债券的保荐机构，根据《证券发行上市保荐业务管理办法》《深圳证 券交易所股票上市规则》《深圳证券交易所上市公司自律监管指引第1号——主板 上市公司规范运作》《深圳证券交易所上市公司自律监管指引第13号——保荐业 务》等有关规定，对银轮股份使用闲置自有资金进行投资理财的相关事项进行了 审慎核查，具体情况如下： 一、投资概述 1、投资目的 以股东利益最大化为原则，在投资风险可控以及确保不影响公司正常生产经 营的前提下，提高资金使用效率，增加投资收益。 2、投资额度 投资额度不超过人民币 12 亿元，在该额度和有效期内，资金可以循环使用， 投资期限内任一时点的交易金额不应超过前述投资额度。 3、投资品种 公司将按照相关规定严格控制风险，对理财产品进行严格评估、筛选，购买 安全性高、流动性好、风险低的理财产品。 投资品种主要为《深圳证券交易所上市公司自律监管指引第 7 号——交 ...