公司2023年公布时间,销售收入46.52亿元,同比增长约20%。其中,工业机器人及智能制造板块收入36.12亿元,同比增长26.5%。其中,工业机器人销售增长率达到40%。 自动化核心部件业务收入10.4亿元 公比增长约1.4%应该讲还是跟过去的往年一样保持了一个相对不错的增长当然这个增长率目前还是不及我们2023年年初的预期的确实2023年 我们也没考虑到经济的复苏还是比较稀烂这个跟我们年初可能觉得疫情放开以后大家都比较乐观的这种情况还是有些差别目前的销售有一次20%增长跟原来年期计划还是有不小的差别 公司整体毛利率是31.93%同比下降了1.9%这里面工业机器的自动制造毛利率是31.28同比下降了2.9%自动化工型物件毛利率是34.19同比下降了0.99% 毛利率的下降主要还是我们的工业机器人及智能制造板块因为这两个板块占的收入占比也比较高那么这个板块的去年毛利率下降很大一个原因就是整个行业因为整个行业去年都面临着竞争价值所以行业方面也都面临着巨势那除了这个 防疫的这个因素里面我觉得还有一个因素就是我们去年的大客户占比上升以后相对来说大客户的毛利率还是很压力所以这个影响了我们整体的毛利率的情况确实我们从 ...

埃斯顿（002747） 增持（维持） ◼ 收入符合预期，受益于工业机器人国产化提速 股价走势 基础数据 《埃斯顿(002747)：2023 年三季报点 评：机器人收入快速增长，国产机器 人龙头市占率进一步提升 》 东吴证券研究所 1 / 3 2023 年我国工业机器人销量同比+0.4%，受外资品牌去库存，下游新能源、光伏、锂电 行业产能过剩等因素影响，行业增速放缓。公司 2023 年工业机器人销量同比增长 40%， 远高于行业增速。公司工业机器人销量维持高增主要受益于国产替代加速，2023 年工 业机器人国产化率为 45.1%，同比提升 9.6pct。2023 年营收分产品来看：①工业机器 人：营收 36.1 亿元，同比+26.5%，销量口径市占率提升至 8.5%，同比+2.5pct，仅次于 发那科；②自动化核心部件及运控系统：营收 10.4 亿元，同比+1.4%。展望 2024 年， 3 月制造业 PMI 已回升至枯荣线以上，制造业景气度提升有利于公司 2024 年收入增速 继续维持高增，2024Q1 末公司合同负债为 3.14 亿元，同比+27.9%，在手订单充足。 ◼ 行业竞争加剧导致毛利率下降，费用率 ...

增持（维持） 基础数据 | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |----------------------|-------|-------|-------|-------|-----------------------------|--------|-------|-------|-------| | 现金流量表（百万元） | 2023A | 2024E | 2025E | 2026E | 重要财务与估值指标 | 2023A | 2024E | 2025E | 2026E | | 经营活动现金流 | 30 | 72 | 126 | 48 | 每股净资产 ( 元 ) | 3.10 | 3.34 | 3.69 | 4.18 | | 投资活动现金流 | (678) | (183) | (153) | (153) | 最新发行在外股份（百万股） | 870 | 870 | 870 | 870 | | 筹资活动现金流 | 1,195 | 300 | 200 | 100 | ROIC(%) | 3.05 | 3.04 | 3.70 | ...

[ T able_StockInfo] 2024 年 04 月 30 日 证券研究报告•23 年年报&24 年一季报点评 持有（维持） 当前价：17.94 元 埃 斯 顿（002747）机械设备 目标价：——元（6 个月） 2023 年利润承压，2024Q1 毛利率恢复正常水平 [Table_Summary 事件：1）公司发布] 2023年年报，2023年实现营业收入 46.52亿元，同比增长 19.87%；实现归母净利润 1.35 亿元，同比下降 18.80%。2023Q4 实现营业收 入 14.26亿元，同比增长 6.56%；实现归母净利润-0.05亿元，同比下降 111.35%。 2）公司发布 2024年一季报，2024Q1营业收入 10.03亿元，同比增长 1.73%； 归母净利润 0.07 亿元，同比下降 84.83%。 工业机器人销售增长率达 40%，自动化部件稳健增长。根据 MIR睿统计，2023 年工业机器人市场销量约为 28.3万台，同比增长 0.4%。2023年公司工业机器 人及智能制造业务收入 36.12亿元，同比增长 26.50%，其中工业机器人销售增 长率达 40%，远高于行业增长， ...

证 券 研 究 报 告 2024 年 04 月 30 日 埃斯顿 (002747) | --- | --- | |-----------------------------|-------------------------------| | 市场数据： | 2024 年 04 月 29 日 | | 收盘价（元） | 17.94 | | 一年内最高 / 最低（元） | 29.41/11.32 | | 市净率 | 5.8 | | 息率（分红/ 股价） | - | | 流通 A 股市值（百万元） | 14111 | | 上证指数 / 深证成指 | 3113.04/9673.76 | 一年内股价与大盘对比走势： 报告原因：有业绩公布需要点评 增持（下调）事件：公司发布 2023 年报和 2024 年一季报，业绩低于市场预期。23 全年收入 46.52 亿，同 比+19.87%；归母净利润 1.35 亿，同比-18.80%；扣非归母净利润 0.85 亿元，同比-12.00%； 其中 23Q4 收入 14.26 亿，同比+6.56%，环比+44.89%；归母净利润-523 万，扣非归母净利 润-264 万元。24Q1 ...

R&D and Innovation - R&D investment accounted for 10.81% of revenue, totaling 503 million RMB in 2023[8] - The company added 75 software copyrights and 46 authorized patents in 2023, bringing the total to 347 software copyrights and 602 patents[8] - R&D and engineering personnel account for 31.19% of the total workforce, with 1,201 out of 3,851 employees[8] - R&D investment reached 503 million yuan, accounting for 10.81% of sales revenue, a year-on-year increase of 25.17%[15] - The number of R&D personnel has increased to 1,201, an 8.39% increase from 2022, with the proportion of R&D personnel reaching 31.19% of the total workforce[41] - The company has developed and released a new generation of robot control systems and autonomous controllers, improving performance and expanding applications in high-end markets[38] - The company has developed and released industry-specific software packages and digital platform solutions, extending application fields and improving product competitiveness[38][41] - The company has introduced a remote operation and maintenance service platform for robots, enhancing digital capabilities and providing intelligent solutions[41] - The company has developed and released a full-scenario digital twin system, improving industrial interconnection and providing intelligent solutions[41] - The company has launched a high-protection driver specifically for the photovoltaic industry, improving product reliability and competitiveness in the photovoltaic market[38] - The company has developed and released a PN+STO function servo driver for the lithium battery industry, integrating complete solution units and enhancing product competitiveness[38] - The company has established multiple national and provincial research centers, including the "National Mechanical Industry AC Servo System Engineering Technology Research Center" and the "Jiangsu Province Industrial Robot and Motion Control Key Laboratory"[150] Production and Manufacturing - The company's robot intelligent industrial park Phase II project was officially put into production in 2023, significantly improving production efficiency and product reliability[9] - The company's FMS flexible production line achieves a self-sufficiency rate of over 90% for key mechanical parts of robots[9] - The company's production model combines "make-to-order" and "stock-based production" to ensure timely delivery[2] - The company's inventory increased by 20.84% to 33,743 units, reflecting higher production and sales volumes[21] - The company's intelligent industrial park Phase II project has officially started production, enhancing intelligent manufacturing standards and improving the reliability and consistency of robot products[106] - The company has completed the construction of a high-standard product reliability testing center, which includes various simulation tests to improve product performance and quality, narrowing the gap with international advanced levels[105] Sales and Market Performance - The company achieved total sales revenue of 4.65 billion yuan, a year-on-year increase of 19.87%, with industrial robotics and intelligent manufacturing business revenue reaching 3.61 billion yuan, up 26.50%[14] - Industrial robotics sales grew by 40%, significantly higher than the industry average, and the company ranked second in China's industrial robotics market by shipment volume[14] - Domestic sales accounted for 65.73% of total revenue, while overseas sales grew by 21.50% to 1.59 billion yuan[19] - The company's top 5 customers contributed RMB 915,301,544.98 in sales, representing 19.68% of total annual sales[31][33] - The company's industrial robotics and intelligent manufacturing business accounted for 77.64% of total revenue, while automation core components and motion control systems accounted for 22.36%[16][19] - Revenue from industrial robots and intelligent manufacturing systems increased by 30.48% to RMB 2,482,119,359.72, accounting for 78.39% of total revenue[28] - The company has 75 service outlets globally, covering Europe, the Americas, and Asia, with international certifications such as CE and UL[10] - The company's sales model focuses on direct sales, targeting end-users, system integrators, and equipment manufacturers[3] - The company has released a series of new products, including electric bending machine solutions, servo press solutions, and high-performance welding robots, aimed at enhancing competitiveness in intelligent manufacturing and expanding market share[38][41] - The company has launched specialized robot products for international markets, including the DX3 high-performance UL servo system and overseas-specific robot products, to enhance competitiveness in global markets[38] - The company will continue to expand its market coverage in downstream industries, focusing on the "general + segmented" market strategy, and strengthen its leading position in new energy, metal processing, welding, and other segmented industries[97] - The company is transitioning from single-product sales to comprehensive solutions, focusing on customer-centric customization, technical upgrades, and cost optimization to enhance market acceptance and customer satisfaction[101] Financial Performance - The overall gross margin was 31.93%, a decrease of 1.92 percentage points, with industrial robotics and intelligent manufacturing business gross margin at 31.28%, down 2.09 percentage points[14] - Net profit attributable to the parent company was 135.04 million yuan, a year-on-year decrease of 18.80%, while EBITDA increased by 4.16% to 353 million yuan[14] - Operating cash flow increased by 10.39% to 29.88 million yuan, with accounts receivable also rising due to business growth[15] - Investment cash flow decreased by 158.80% YoY to -678,175,286.73 yuan, mainly due to infrastructure payments and acquisition of minority interests in subsidiaries[45] - Financing cash flow surged 370.69% YoY to 1,194,941,604.40 yuan, primarily for construction projects and subsidiary acquisitions[45] - Net profit attributable to shareholders was 135,041,886.09 yuan, while operating cash flow was 29,877,272.69 yuan, with differences due to non-cash expenses and inventory changes[46] - Monetary funds increased by 3.46% to 12.17% of total assets, reaching 1,227,394,708.75 yuan, boosted by a 380 million yuan capital increase from strategic investors[51] - Accounts receivable grew by 0.71% to 15.85% of total assets, totaling 1,597,469,247.38 yuan, reflecting business expansion[51] - Fixed assets rose by 1.57% to 10.98% of total assets, amounting to 1,107,334,969.30 yuan, due to the completion of the Jiulonghu Phase II project[51] - Short-term borrowings increased by 5.15% to 15.02% of total assets, reaching 1,514,006,501.67 yuan, to support business development[51] - Financial expenses surged by 60.33% to RMB 133,082,922.77 due to increased bank loans and Euro appreciation[35] - The company's top 5 suppliers accounted for 16.13% of total annual procurement, totaling RMB 465,069,349.17[33] - Revenue reached 4,651.9493 million yuan, a year-on-year increase of 19.87%[163] - Net profit attributable to shareholders was 135.0419 million yuan, a year-on-year decrease of 18.8%[163] Subsidiaries and Investments - The company established Cloos Robotics GmbH in September 2023, with a registered capital of 25,000 euros, and it was included in the consolidated financial statements[24] - The company established Nanjing Estun Electric Co., Ltd. in May 2023 with a registered capital of RMB 30 million, holding a 75% stake[28] - The company's subsidiary, Dingwang Software, invested RMB 4.95 million to establish Nanjing Intelligent Collaborative Management Partnership in July 2023[29] - The company's German subsidiary, Xunmai, established M.A.i. Automation Technology Mexico in December 2023 with a registered capital of EUR 111.88[30] - Cloos, a German subsidiary, contributed 1.31 billion yuan in net profit, accounting for 20.62% of the company's net assets[51] - The company's investment amount for the reporting period was RMB 2,147,318,147.75, a 96.64% increase compared to the same period last year[61] - Significant equity investments during the reporting period included acquiring 49.99% of M.A.I GMBH & CO. KG for RMB 160,510,700.00 and 15.78% of Nanjing Dingzhiju Electromechanical Technology Co., Ltd. for RMB 212,000,000.00[61] - The total investment in significant equity transactions during the reporting period was RMB 372,510,700.00, with a total investment profit of RMB 13,862,735.39[61] - The subsidiary Estun Robot reported total assets of 2,010,484,661.97 yuan, revenue of 1,657,407,513.16 yuan, and net profit of 29,198,837.44 yuan[89] - The subsidiary Estun Software reported total assets of 351,375,402.20 yuan, revenue of 210,247,914.62 yuan, and net profit of 118,807,865.86 yuan[89] - The subsidiary Yangzhou Shuguang reported total assets of 317,743,097.25 yuan, revenue of 112,410,071.57 yuan, and net profit of 37,746,349.69 yuan[89] - The subsidiary Cloos Robotics GmbH reported total assets of 426,745,673.40 yuan, revenue of 361,578,622.25 yuan, and net profit of 19,625,560.49 yuan[89] - The subsidiary Estun Intelligent reported total assets of 190,865,207.15 yuan, revenue of 147,170,631.90 yuan, and net profit of 22,641,325.62 yuan[89] Corporate Governance and Management - The company plans to deepen management reforms in 2024, focusing on product competitiveness, delivery and service, quality, and financial aspects[93] - The company aims to accelerate global business layout, explore new markets and business models, and enhance international competitiveness in design, manufacturing, and operations[94] - The company implemented the third phase of its equity incentive plan to motivate senior management and employees[134] - The company has established a performance evaluation and incentive mechanism for senior management based on annual performance and job responsibilities[134] - The company's board of directors consists of 9 members, including 6 non-independent directors and 3 independent directors[129] - The board of directors held 9 meetings and passed 70 proposals during the reporting period[129] - The board of directors has 5 specialized committees: audit, nomination, compensation and evaluation, strategy, and ESG[129] - The audit committee held 7 meetings, the nomination committee held 3 meetings, the compensation and evaluation committee held 6 meetings, and the strategy committee held 4 meetings during the reporting period[129] - The company's supervisory board consists of 3 members, including 2 shareholder representatives and 1 employee representative, with 2 female supervisors[131] - The supervisory board held 9 meetings and passed 34 proposals during the reporting period[131] - The company held 3 shareholder meetings and passed 20 proposals during the reporting period[127] - The company has established a comprehensive information disclosure system, including the "Information Disclosure Affairs Management System" and the "Annual Report Information Disclosure Major Error Accountability System"[135] - The company has been awarded the "A" grade in information disclosure by the Shenzhen Stock Exchange 7 times since its listing in 2015[136] - The company hosted 2 investor earnings conferences, 54 on-site investor visits involving 489 participants, and 87 online investor visits involving 2,828 participants[142] - The company answered 114 investor questions on the Interactive Easy platform with a 100% response rate[142] - The company conducted multiple investor relations activities, including phone communications and on-site visits, with a total of 446 participants from institutions like UBS Asset Management in January 2023[120] - In February 2023, the company hosted 90 institutional participants, including Fidelity Funds, for factory tours and discussions on business operations and development strategies[120] - The company engaged with 221 institutional participants, including Warburg Pincus, in February 2023 for similar activities[120] - In March 2023, the company communicated with 84 institutional participants, including Macquarie Securities, regarding business operations and development strategies[120] - The company held a performance briefing in May 2023 with 386 institutional participants, including FTLife Insurance Company Ltd, to discuss business operations and development strategies[120] - In May 2023, the company conducted a performance briefing for individual investors participating in the online annual report briefing[120] - The company engaged with 102 institutional participants, including Bosera Funds, in May and June 2023 to discuss business operations and development strategies[120] - In June 2023, the company communicated with 125 institutional participants, including Jefferies Financial Group (Japan), regarding business operations and development strategies[120] - The first temporary shareholders' meeting in 2023 had a participation rate of 60.56%[174] - The annual shareholders' meeting in 2023 had a participation rate of 61.02%[174] - The second temporary shareholders' meeting in 2023 had a participation rate of 59.61%[174] - The total number of shares held by directors, supervisors, and senior management at the end of the period was 110,386,500 shares[179] - During the reporting period, the company completed the board of directors' re-election, with directors Qian Wei and independent director Li Xiang stepping down after their terms expired[179] - He Lingjun was appointed as the company's deputy general manager on July 19, 2023[180] - The company held the 24th meeting of the 4th Board of Directors on March 10, 2023, with the disclosure date on March 11, 2023[200] - The 25th meeting of the 4th Board of Directors took place on April 7, 2023, and was disclosed on April 8, 2023[200] - The 26th meeting of the 4th Board of Directors was held on April 27, 2023, and disclosed on April 29, 2023[200] - The 27th meeting of the 4th Board of Directors occurred on June 9, 2023, with disclosure on June 10, 2023[200] - The 28th meeting of the 4th Board of Directors was conducted on July 3, 2023, and disclosed on July 4, 2023[200] - The 1st meeting of the 5th Board of Directors was held on July 19, 2023, and disclosed on July 20, 2023[200] Industry and Market Trends - The domestic market share of local brands in the industrial robot sector reached 45.1% in 2023, an increase of 9.6 percentage points from 2022[149] - China's industrial robot market sales reached 283,000 units in 2023, with a growth rate of only 0.4%[149] - Domestic industrial robot production in 2023 was 429,500 units, a year-on-year decrease of 2.2%[149] - China's manufacturing PMI in March 2024 was 50.8%, an increase of 1.7 percentage points month-on-month[149] - Domestic industrial robot production from January to March 2024 was 120,300 units, a year-on-year increase of 4.9%[149] - China's manufacturing robot density was 322 units per 10,000 people in 2022, ranking fifth globally[164] - By 2025, China aims to double its manufacturing robot density to 492 units per 10,000 people[164] - Domestic robot manufacturers' sales grew by over 28% in 2023, with a localization rate of 45.1%, up 9.6 percentage points year-on-year[166] - The industrial robot market in China sold approximately 283,000 units in 2023, with a year-on-year growth of 0.4%[170] - Domestic industrial robot production in 2023 was 429,500 units, a year-on-year decrease of 2.2%[170] - Estun has once again become the domestic brand with the highest shipment volume of industrial robots and domestic multi-joint industrial robots in 2023, maintaining the top position for five consecutive years in the Chinese market[171] - Estun ranks second in the Chinese industrial robot market shipment volume, surpassing some internationally renowned brands and further increasing its market share[171] - The company holds leadership positions in industrial robot applications such as sheet metal bending, stamping, photovoltaic modules, and arc welding[171] - Estun is a member of the International Federation of Robotics (IFR) Executive Committee, representing Chinese enterprises, and holds various leadership roles in domestic robotics associations[171] - The industrial automation market in China experienced a 1.8% decline in 2023, significantly lower than the 5.2% GDP growth rate for the same year[189] - The industrial automation market is expected to transition from high-speed growth to stable growth, driven by industry upgrades, technological advancements, and domestic substitution trends[189] - Key automation products such as PLCs, inverters, and servos experienced varying degrees of decline in 2023[189] Product and Technology Development - The company's core components, including CNC systems, electro-hydraulic servo systems, and AC servo systems, form a complete motion control solution[4] - The company's business covers the entire industrial chain from core components to robot applications, enhancing cost efficiency and risk resistance[5] - The company has developed the E-Noesis industrial digital platform, which includes subsystems like equipment management, factory operation management, and digital twin systems, to provide full lifecycle digital solutions for industries such as welding, lithium batteries, and photovoltaics[102] - The company has developed high-speed, high-precision power battery module assembly and PACK production lines for the new energy industry[160] - The company provides over 20 types of workstations and intelligent solutions, with leading positions in industries such as sheet metal bending, stamping, and arc welding[160] - The company's products are applied in various fields, including metal forming CNC machine tools, robotics, photovoltaic equipment, and semiconductor manufacturing equipment[159] - The company's "All Made By Estun" strategy emphasizes full industrial chain development and international expansion[158] - The company provides complete intelligent manufacturing solutions for the new energy sector, including photovoltaics, power batteries, and energy storage[167] - The company's robots are widely used in photovoltaic production, with over 100 production line collaborations[169] - The company provides solutions for robot automation welding production

□是 否 证券代码：002747 证券简称：埃斯顿 公告编号：2024-028 号 2024 年第一季度报告 重要内容提示： 2.公司负责人、主管会计工作负责人及会计机构负责人(会计主管人员)声明：保证季度报告中财务信息的真实、准确、 完整。 □是 否 （一） 主要会计数据和财务指标 本报告期比上年同期增 （二） 非经常性损益项目和金额 南京埃斯顿自动化股份有限公司 2024 年第一季度报告 □适用 不适用 公司不存在其他符合非经常性损益定义的损益项目的具体情况。 将《公开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》中列举的非经常性损益项目界定为经常性损益 项目的情况说明 □适用 不适用 公司不存在将《公开发行证券的公司信息披露解释性公告第 1 号——非经常性损益》中列举的非经常性损益项目界定为 经常性损益的项目的情形。 | --- | --- | --- | --- | --- | |----------------------------------------------|-----------------|-----------------|----------|----------- ...

股票代码：002747 股票简称：埃斯顿 南京埃斯顿自动化股份有限公司 2024 年 2 月 21 日-29 日投资者关系活动记录表 编号：2024003 投资者关系活动类别 □特定对象调研 □分析师会议 □媒体采访 □业绩说明会 □新闻发布会 □路演活动 □现场参观 ■其他（电话会议、券商策略会） 参与单位名称及人员姓名 2024年2月21日 9:00-11:00 券商策略会 华夏基金、嘉实基金、中国人寿、中金基金、 中加基金、中信建投、中荷人寿保险、中融基 金、中信建投资管、幸福人寿、北京市星石投 资、方正富邦、新华基金、中英人寿、中国国 际金融股份有限公司、深圳市玖稳资产管理公 司、方正证券资管、国新国证基金、煜德投 资、国寿安保、华夏久盈资产等机构分析师及 投资者共22人。 ...

股票代码：002747 股票简称：埃斯顿 南京埃斯顿自动化股份有限公司 2024 年 1 月 23 日-2 月 1 日投资者关系活动记录表 编号：2024002 投资者关系活动类别 ■特定对象调研 □分析师会议 □媒体采访 □业绩说明会 □新闻发布会 □路演活动 □现场参观 ■其他（电话会议） 参与单位名称及人员姓名 2024年1月23日 10:00-11:00 通讯 华安基金机构投资者共2人。 2024年1月24日 10:00-11:30 现场 华泰证券、博时基金、中金资管机构分析师及 投资者共4人。 2024年1月26日 9:00-10:30 现场 国泰君安、鑫元基金、新华基金、国寿安保、 ...

股票代码：002747 股票简称：埃斯顿 南京埃斯顿自动化股份有限公司 2024 年 1 月 4 日投资者关系活动记录表 编号：2024001 投资者关系活动类别 □特定对象调研 □分析师会议 □媒体采访 □业绩说明会 □新闻发布会 □路演活动 □现场参观 ■其他（电话会议） 参与单位名称及人员姓名 2024年1月4日 14:00-15:00 电话会议 Point72 Hong Kong Limited 、 Allianz Global Investors Asia Pacific Limited、 Omers Asia Pte. Ltd.、Protium Capital Limited 、 Eastspring Investments (Singapore) Limited、Khazanah Nasional Berhad 、 Citadel Advisors Europe Limited 、 Seiga Asset Management Limited、Goldman Sachs Asset Management ...