Investment Rating - The report assigns an "Accumulate-A" investment rating to the company [1]. Core Views - The company achieved a revenue of 12.702 billion yuan in 2024, representing a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28% year-on-year [4]. - The passenger vehicle segment continues to grow, with revenue reaching 7.09 billion yuan, a 30.63% increase year-on-year, while the digital and energy segment saw revenue of 1.027 billion yuan, growing by 47.44% [5]. - The company is expanding its global operations, with significant revenue growth in North America (50.47%) and Europe (31.29%) [6]. Summary by Sections Financial Performance - In Q4 2024, the company reported revenue of 3.497 billion yuan, a 15.57% increase year-on-year, and a net profit of 179 million yuan, up 6.4% [4]. - The gross margin for 2024 was 20.12%, slightly down by 1.45 percentage points due to price competition in the automotive industry [5]. - The net profit margin improved to 7.04%, an increase of 0.68 percentage points, indicating strong manufacturing capabilities [5]. Market Expansion - The company has established a global thermal management supply system, with revenues from China, North America, and Europe reaching 9.415 billion, 2.035 billion, and 741 million yuan respectively, showing growth rates of 10.16%, 60.23%, and 17.16% [6]. - The company plans to invest more resources into overseas production capacity and enhance local supply chain capabilities [6]. Project Pipeline and R&D - The company has over 300 new projects in the pipeline, expected to contribute annual sales of 9.073 billion yuan, with the new energy sector projected to contribute 6.843 billion yuan [7]. - Ongoing R&D efforts focus on core thermal management technologies, with successful projects leading to key customer engagements and mass production [7]. Future Projections - Revenue forecasts for 2025 to 2027 are 15.051 billion, 17.550 billion, and 20.137 billion yuan, with year-on-year growth rates of 18.5%, 16.6%, and 14.7% respectively [8]. - Net profit projections for the same period are 1.013 billion, 1.269 billion, and 1.563 billion yuan, with corresponding growth rates of 29.3%, 25.3%, and 23.2% [8].

Investment Rating - The report maintains a "Strong Buy" investment rating for the company [8] Core Views - The company achieved a total revenue of 12.7 billion yuan in 2024, representing a year-on-year increase of 15.3%, and a net profit attributable to shareholders of 780 million yuan, up 28.0% [1][5] - The growth in revenue is primarily driven by the increase in income from the passenger vehicle sector, which generated 7.09 billion yuan (up 30.6%), and the digital and energy sectors, which saw revenue of 1.03 billion yuan (up 47.4%) [5] - The company continues to focus on cost reduction and efficiency improvement, with a total expense ratio of 11.7%, down 1.6 percentage points year-on-year [5] - The company is enhancing its technological innovation capabilities, particularly in the field of thermal management for new energy vehicles, achieving significant breakthroughs in sales [5][6] - The company has successfully captured market opportunities, with over 300 new projects secured in 2024, expected to generate additional annual revenue of approximately 9.073 billion yuan [5][6] Financial Performance - The company reported a gross margin of 20.1% in 2024, a decrease of 1.4 percentage points year-on-year, while the net margin improved to 7.0%, an increase of 0.7 percentage points [5] - The projected revenue for 2025 is estimated at 15.306 billion yuan, with a year-on-year growth of 21% [7][25] - The company’s return on equity (ROE) for 2024 was 12.6%, with expectations for continued improvement in the coming years [2][25] Market Position and Strategy - The company is strategically positioned to leverage growth in the new energy vehicle market and has optimized its international organizational structure to enhance global operations [6][8] - The company has made significant progress in overseas markets, with North America achieving a revenue of approximately 19.646 million USD, a year-on-year increase of 50.47% [6]

Core Insights - The company reported a revenue of 12.702 billion yuan for 2024, representing a year-on-year increase of 15.28% [1] - The net profit attributable to shareholders reached 784 million yuan, up 28.00% year-on-year [1] - The company is making significant progress in emerging businesses, particularly in digital energy thermal management and robotics [1] Financial Performance - For Q4 2024, the company achieved a revenue of 3.497 billion yuan, a year-on-year increase of 15.57% and a quarter-on-quarter increase of 14.51% [1] - The net profit attributable to shareholders for Q4 was 179 million yuan, reflecting a year-on-year increase of 6.40% but a quarter-on-quarter decrease of 10.91% [1] - The non-recurring net profit for Q4 was 134 million yuan, down 20.14% year-on-year and down 27.83% quarter-on-quarter [1] Business Development - The company has established a solid foundation for its first and second business lines, while the third and fourth lines are experiencing rapid growth [1] - In the digital energy thermal management sector, the company has successfully expanded into energy storage systems, ultra-fast charging equipment, and data centers, achieving a milestone in liquid cooling solutions for data centers [1] - In the robotics field, the company has secured 10 patent authorizations and made significant advancements in key component development and market expansion [1] Share Buyback Proposal - The chairman proposed a share buyback using company funds, with a total amount between 50 million and 100 million yuan, aimed at stabilizing stock prices and enhancing investor confidence [2] - The buyback reflects management's confidence in the company's future development and aims to align employee interests with company growth [2] Investment Outlook - Revenue projections for 2025-2027 are 15.377 billion, 18.286 billion, and 21.599 billion yuan, respectively [3] - Expected net profits for the same period are 1.090 billion, 1.352 billion, and 1.671 billion yuan, respectively [3] - The estimated basic earnings per share for 2025-2027 are 1.31, 1.62, and 2.00 yuan, with corresponding PE ratios of 19.11, 15.40, and 12.46 [3]

188只个股今日获机构买入型评级，登康口腔、健帆生物最新评级被调高，18股机构首次关注。 证券时报·数据宝统计显示，今日机构研报共发布265条买入型评级记录，共涉及188只个股。银轮股 份、妙可蓝多等关注度最高，均有6次机构买入型评级记录。 | 代码 | 简称 | 买入评级家数 | 今日涨跌幅（%） | 动态市盈率（倍） | 行业 | | --- | --- | --- | --- | --- | --- | | 002126 | 银轮股份 | 6 | -2.57 | 25.90 | 汽车 | | 600882 | 妙可蓝多 | 6 | -3.68 | 41.11 | 食品饮料 | | 688041 | 海光信息 | 5 | -1.05 | | 电子 | | 600346 | 恒力石化 | 5 | -0.38 | 13.37 | 石油石化 | | 301498 | 乖宝宠物 | 5 | -2.59 | 48.36 | 农林牧渔 | | 601009 | 南京银行 | 5 | 0.00 | 4.73 | 银行 | | 600584 | 长电科技 | 4 | -1.15 | 36.43 | 电子 | | 6038 ...

Investment Rating - The report maintains a "Buy" rating for the company [4][7]. Core Views - The company achieved expected performance in its 2024 annual report, with revenue of 12.702 billion yuan, a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28.00% year-on-year [1]. - The company is progressing well in multiple business lines, particularly in emerging sectors such as digital energy thermal management and embodied intelligence (robotics), with significant advancements and patent acquisitions [2]. - A recent share buyback proposal by the chairman reflects confidence in the company's future development and aims to stabilize stock prices while enhancing investor trust [3]. Financial Performance Summary - In 2024, the company reported a revenue of 12.702 billion yuan, with a year-on-year growth of 15.28%, and a net profit of 784 million yuan, representing a 28.00% increase [1]. - The fourth quarter of 2024 saw revenue of 3.497 billion yuan, a year-on-year increase of 15.57%, while the net profit was 179 million yuan, up 6.40% year-on-year [1]. - The company forecasts revenues of 15.377 billion yuan, 18.286 billion yuan, and 21.599 billion yuan for 2025, 2026, and 2027 respectively, with net profits projected at 1.089 billion yuan, 1.352 billion yuan, and 1.671 billion yuan for the same years [4][6].

Investment Rating - The investment rating for the company is "Accumulate" with a first-time coverage [4][7]. Core Views - The company achieved a revenue of 12.702 billion yuan in 2024, representing a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28.00% year-on-year [4]. - The digital energy business is growing rapidly, with significant breakthroughs in various fields, achieving a revenue of 1.027 billion yuan, a year-on-year increase of 47.44% [6]. - The company has a strong focus on humanoid robots, having established an AI digital products department in August 2024 and obtained 10 patents in the robotics field by the end of 2024 [6]. Financial Performance Summary - In 2024, the passenger vehicle segment generated a revenue of 7.090 billion yuan, up 30.63% year-on-year, driven by a 37.97% increase in new energy passenger vehicle sales [6]. - The commercial vehicle and non-road business segment saw a revenue of 4.176 billion yuan, down 7.52% year-on-year, primarily due to a decline in sales of commercial vehicles and engineering machinery [6]. - The company reported a gross margin of 20.12% in 2024, with a net profit margin increase of 0.68 percentage points [6]. - Operating cash flow for 2024 was 1.205 billion yuan, reflecting a year-on-year increase of 30.84% [6]. Earnings Forecast - The company is expected to achieve net profits of 1.074 billion yuan, 1.352 billion yuan, and 1.618 billion yuan for the years 2025, 2026, and 2027 respectively, with corresponding P/E ratios of 19.4, 15.4, and 12.9 [8][6].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1][10] Core Views - The company achieved a revenue of 12.702 billion yuan in 2024, representing a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28% year-on-year [5][6] - The growth was driven by the dual engines of passenger vehicles and digital energy, with significant breakthroughs in strategic customer projects [6] - The company has a robust order backlog, with over 300 new projects secured, expected to generate an additional annual sales revenue of approximately 9.073 billion yuan upon reaching full production [6] Financial Performance - In Q4 2024, the company reported a revenue of 3.497 billion yuan, a year-on-year increase of 15.57%, but a quarter-on-quarter decline in net profit by 10.91% due to significant asset impairment losses [6] - The gross profit margin for 2024 was 20.12%, a decrease of 1.45 percentage points year-on-year, primarily due to changes in accounting policies [6] Business Segments - Revenue from the commercial vehicle and non-road business was 4.2 billion yuan, down 7.52% year-on-year, while the passenger vehicle segment saw a revenue increase of 30.63% to 7.1 billion yuan [6] - The digital and energy business revenue grew by 47.44% to 1 billion yuan [6] Future Projections - The company is projected to achieve revenues of 15.478 billion yuan, 17.838 billion yuan, and 19.633 billion yuan for 2025, 2026, and 2027 respectively, with growth rates of 22%, 15%, and 10% [9][10] - Net profit is expected to reach 1.067 billion yuan, 1.323 billion yuan, and 1.551 billion yuan for the same years, with growth rates of 36%, 24%, and 17% respectively [9][10]

Investment Rating - The investment rating for the company is "Accumulate" (首次覆盖) [4] Core Views - The company achieved a revenue of 12.702 billion yuan in 2024, representing a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28.00% year-on-year [4] - The digital energy business is growing rapidly, with significant breakthroughs in various fields, achieving a revenue of 1.027 billion yuan, a year-on-year increase of 47.44% [6] - The company has a strong focus on humanoid robots, having established an AI digital products department in August 2024 and obtained 10 patents in the robotics field by the end of 2024 [6] Financial Performance Summary - In 2024, the passenger vehicle segment generated a revenue of 7.090 billion yuan, up 30.63% year-on-year, driven by a 37.97% increase in new energy passenger vehicle sales [6] - The commercial vehicle and non-road business segment saw a revenue of 4.176 billion yuan, down 7.52% year-on-year, mainly due to a decline in sales of commercial vehicles and engineering machinery [6] - The company reported a gross margin of 20.12% in 2024, with a net profit margin increase of 0.68 percentage points [6] - The operating cash flow for 2024 was 1.205 billion yuan, reflecting a year-on-year increase of 30.84% [6] Earnings Forecast - The forecasted net profits for 2025, 2026, and 2027 are 1.074 billion yuan, 1.352 billion yuan, and 1.618 billion yuan respectively, with corresponding P/E ratios of 19.4, 15.4, and 12.9 [8][6]

事件：2025 年4 月19 日，公司发布2024 年年报，全年实现收入127.02亿元，同比+15.28%，实现归母净 利润7.84 亿元，同比+28.00%，实现扣非归母净利润6.83 亿元，同比+17.54%。 盈利预测：预计2025-2027 年公司实现营收158.98、191.20、224.24 亿元，归母净利润10.51、14.08、 16.95 亿元，给予"强烈推荐"评级。 减值导致2024Q4 业绩承压，在手订单充沛。2024Q4 公司营收34.97 亿元，同比+15.57%，环比 +14.51%，归母净利润1.79 亿元，同比+6.40%，环比-10.91%，毛利率20.24%，同比-2.7pct，环比 +2.5pct，净利率6.05%，同比-0.26pct，环比-1.77pct，期间费用率11.27%，同比-2.57pct，环比 +1.67pct。公司2024Q4 业绩承压，主要系计提减值损失约1.3 亿元。分业务营收方面，2024 年公司乘用 车营收70.9 亿元，同比+30.63%，商用车与非道路营收41.8 亿元，同比-7.52%，数字与能源营收10.3 亿 元，同比+47.44%。 ...

毛利率方面，公司2024Q4单季度毛利率为20.24%，环比提升2.50个百分点，主要系2024Q3会 计准则调整导致低基数。 期间费用方面，公司2024Q4单季度期间费用率为11.27%，环比提升1.68个百分点；其中，销 售/管理/研发/财务费用率分别为1.55%/5.37%/4.00%/0.35%，环比分别+2.74/-0.17/-0.91/+0.02个 百分点（销售费用率环比大幅提升主要系2024Q3会计政策调整导致2024Q3销售费用率低基 数）。 减值损失方面，公司2024Q4计提减值较多，其中资产减值损失0.84亿元，信用减值损失0.46亿 元，短期拖累利润。 未经许可，不得转载或者引用。 | 投资要点 | | --- | 事件： 公司发布2024年年度报告。2024年公司实现营业收入127.02亿元，同比增长15.28%；实现归母 净利润7.84亿元，同比增长28.00%。其中，2024Q4单季度公司实现营业收入34.97亿元，同比 增长15.57%，环比增长14.51%；实现归母净利润1.79亿元，同比增长6.40%，环比下降 10.91%。公司2024Q4业绩稍微低于我们之前的预期。 20 ...