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 ...

Core Viewpoint - The company reported a steady growth in revenue and net profit for 2024, driven by its expansion in the electric vehicle thermal management sector and global operations [1][5]. Financial Performance - In 2024, the company achieved a total revenue of 12.70 billion yuan, representing a year-on-year increase of 15.3% [1] - The gross margin for 2024 was 20.1%, a decrease of 1.5 percentage points compared to the previous year [1] - The net profit attributable to shareholders was 780 million yuan, up 28.0% year-on-year, while the non-recurring net profit was 680 million yuan, reflecting a 17.5% increase [1] Quarterly Performance - In Q4 2024, the company reported a revenue of 3.50 billion yuan, a year-on-year increase of 15.6% and a quarter-on-quarter increase of 14.5% [2] - The gross margin for Q4 2024 was 20.2%, down 2.7 percentage points year-on-year but up 2.5 percentage points quarter-on-quarter [2] - The net profit for Q4 2024 was 179 million yuan, showing a year-on-year increase of 6.4% but a quarter-on-quarter decrease of 10.9% [2] Global Expansion - The company has initiated a five-year overseas development plan, focusing on enhancing its global supply chain and local manufacturing capabilities [3] - In 2024, the North American operations generated 200 million USD in revenue, a 50.5% increase year-on-year, marking the first profitable year for this segment [3] - The European segment achieved a revenue of 160 million yuan, reflecting a year-on-year growth of 31.29% [3] New Business Lines - The company has been developing its third growth curve since 2021, focusing on digital and energy thermal management, with significant orders secured in 2023 [4] - In 2024, the company won major projects in diesel generator cooling modules, energy storage liquid cooling air conditioning, and other significant areas, with new orders in the digital energy sector totaling 953 million yuan [4] Future Projections - The company is expected to see revenue growth in the coming years, with projected revenues of 15.61 billion yuan in 2025, 18.47 billion yuan in 2026, and 21.76 billion yuan in 2027 [6] - Net profit projections for the same years are 1.09 billion yuan, 1.44 billion yuan, and 1.79 billion yuan, respectively, with corresponding EPS of 1.31 yuan, 1.72 yuan, and 2.15 yuan [6]

► 汽车热管理龙头走向全球 北美经营体年度首次实现盈利 01 事件概述 公司披露 2024 年年度报告， 2024 年全年实现营业收入 127.0 亿元，同比 +15.3% ，毛利率为 20.1% ，同比 -1.5pcts ，归母净利润 7.8 亿元，同比 +28.0% ，实现扣非 净利润 6.8 亿元，同比 +17.5% 。 02 分析判断 ► 2024Q4 业绩符合预期 海外经营体盈利能力显著提升 1 ）营收端： 公司 2024Q4 实现营业收入 35.0 亿元，同比 +15.6% ，环比 +14.5% ，我们认为主要增量来自新能源汽车热管理业务及数字与能源业务订单陆续释放。 2 ）利润 端： 公司 2024Q4 毛利率为 20.2% ，同比 -2.7pcts ，环比 +2.5pcts ，归母净利润为 1.79 亿元，同比 +6.4% ，环比 -10.9% 。 公司 2024Q4 业绩同比增长的主要原因为： 1 ）持 续通过多维度降本增效措施，聚焦经营利润率的提升； 2 ）在"属地化制造、全球化运营"方面取得成效，北美经营体实现自营业务扭亏为盈，贡献业绩增量；业绩环比下降的 主要原因为：单季度资产及信用减 ...