Investment Rating - The report maintains a "Buy" rating for the company [6] Core Views - The company demonstrated stable operations with synchronized progress across three major business segments [2] - Revenue for 2024 reached 1.36 billion yuan, a year-on-year increase of 1.03%, while net profit attributable to shareholders was 290 million yuan, up 9.6% year-on-year [1][3] - The company is expected to see continued growth in net profit, with projections of 350 million yuan, 400 million yuan, and 460 million yuan for 2025, 2026, and 2027 respectively [3] Business Performance - The company achieved a revenue of 350 million yuan in Q1 2025, reflecting a year-on-year growth of 1.9% [1] - The turbocharger business maintained steady growth with a year-on-year sales increase of 3.2% [2] - The new energy vehicle components segment experienced rapid growth, with sales increasing by 38.7% year-on-year [2] - The linear motion components business is expanding into industrial mother machines, robotics, and intelligent connected vehicles, with successful validation of products by well-known domestic machine tool manufacturers [2] Financial Metrics - The gross margin for Q1 2025 was 34.19%, showing a slight increase of 0.2 percentage points quarter-on-quarter [3] - The total expense ratio was 14.64%, with a year-on-year increase of 1.9 percentage points [3] - The company’s projected earnings per share (EPS) for 2025 is 0.70 yuan, with a price-to-earnings (P/E) ratio of 37.1 [5][3] Market Outlook - The humanoid robot market is expected to grow significantly, with increasing commercialization and domestic substitution trends for core components [3] - The company is well-positioned with ongoing optimization of production processes for planetary roller screws, aiming for mass production [3]

Core Viewpoint - The company has established a three-tier industrial strategy encompassing traditional precision components, new energy vehicle components, and linear rolling functional components, positioning itself for future growth. The revenue scale continues to grow, with a compound annual growth rate (CAGR) of 10.9% from 2019 to 2023, and a net profit growth of 7.1% in the first three quarters of 2024 [1][2][5]. Group 1: Turbocharger Components - The tightening emission standards for passenger vehicles are expected to drive the penetration rate of turbochargers, with a market concentration dominated by foreign companies, where the global CR4 exceeds 90%. The company has established deep ties with leading downstream customers, providing strong support for future performance [2][27]. - The turbocharger components business is projected to maintain steady growth, with expected revenues of 11.2 billion, 12.2 billion, and 13.3 billion yuan from 2024 to 2026, reflecting year-on-year growth rates of 10%, 9.5%, and 9% respectively [2][47]. - The company has built long-term stable partnerships with major clients such as Garrett and Cummins, with the top five customers accounting for approximately 78.8% of sales from 2019 to 2023, ensuring a solid foundation for future performance [39][47]. Group 2: New Energy Vehicle Components - The rapid growth in new energy vehicle sales and increasing penetration rates have positioned the new energy vehicle components business as a new growth engine for the company. The first phase of the Anhui Best factory is expected to generate an annual output value of approximately 810 million yuan [3][48]. - The company is actively expanding its new energy vehicle components business through both organic growth and acquisitions, with projected revenues of 2.1 billion, 3.8 billion, and 6.1 billion yuan from 2024 to 2026, reflecting year-on-year growth rates of 40%, 80%, and 60% respectively [3][52]. - The company has established a wholly-owned subsidiary in Anhui to enhance its capabilities in new energy vehicle components, with the factory having commenced operations in May 2024 [53][54]. Group 3: Linear Rolling Functional Components - The company is making significant strides in the linear rolling functional components sector, with plans to begin mass production of high-precision ball screws and linear guides by 2025. The revenue from this segment is expected to grow from 0.1 billion to 2.7 billion yuan from 2024 to 2026, with growth rates of 800% and 200% in 2025 and 2026 respectively [4][48]. - The company has prepared for the mass supply of planetary roller screws for humanoid robots by 2025, indicating a strong technological and equipment readiness [4][48]. Group 4: Financial Performance - The company has demonstrated strong financial performance, with a CAGR of 10.87% in revenue from 2019 to 2023, and a net profit CAGR of 9.4% during the same period. In the first three quarters of 2024, the company achieved a revenue of 1.04 billion yuan, a year-on-year increase of 3.5% [21][26]. - The gross profit margin has remained stable since 2021, with a gross margin of approximately 34.9% in the first three quarters of 2024, indicating effective cost control and operational efficiency [23][24].

摘要 ► 涡轮增压器零部件行业领军者 三梯次布局蓄力未来成长 贝斯特深耕精密零部件制造领域，持续拓展业务边界，现已形成"原有业务 + 新能源汽车零部件 + 直线滚动功能部件"三梯次产业战略布局。公司营收规模持续增长，归母净利 润加速向上，盈利能力优秀。 2019-2023 年，公司营业收入 CAGR 为 10.9% 。 2024Q1-Q3 ，公司实现营业收入 10.4 亿元，同比增长 3.5% ；归母净利润 2.2 亿元，同比增长 7.1% 。 ► 涡轮增压器零部件：持续深耕内功深厚 奠定业绩牢固基石 乘用车排放标准不断趋严，有望推动涡轮增压器渗透率持续提升；插电混动销量快速增长，打开涡轮增压器增量市场空间，涡轮增压器市场规模有望稳健增长。涡轮增压器市 场集中度高，主要由外资垄断，全球 CR4 超过 90% 。公司与下游头部客户深度绑定，为未来业绩发展提供强有力支撑。预计公司涡轮增压器零部件业务将保持平稳增长， 2024-2026 年营业收入分别为 11.2/12.2/13.3 亿元，同比增速分别为 10%/9.5%/9% 。 ► 新能源汽车零部件：内生外延双轮驱动 打造全新增长引擎 近年来新能源汽车销量高速 ...

近期贝斯特（300580）发布2025年一季报，证券之星财报模型分析如下： 财务概况 贝斯特在2025年一季度实现营业总收入3.5亿元，同比上升1.89%；归母净利润为6939.86万元，同比微 升0.23%；扣非净利润为6536.63万元，同比下降1.87%。这表明公司在报告期内的盈利能力略有波动。 盈利能力分析 这些数据显示公司的盈利能力有所下降，尤其是毛利率和净利率均出现下滑。 应收账款与资本结构 截至报告期末，贝斯特的应收账款达到4.66亿元，占最新年报归母净利润的比例高达161.22%。这一比 例较高，意味着公司需要加强对应收账款的管理，以降低潜在的坏账风险。 此外，公司的货币资金为1.55亿元，较去年同期减少8.49%，显示出公司在现金储备上的变化。 总结 总体来看，贝斯特在2025年一季度的表现较为平淡，虽然营业总收入和归母净利润略有增长，但扣非净 利润、毛利率、净利率等关键指标均有所下滑。同时，公司应收账款占比过高，现金流也有所减弱，这 些都是需要重点关注的问题。 毛利率：34.19%，较去年同期减少3.59个百分点。 净利率：19.85%，同比减少1.91个百分点。 每股收益：0.14元，同 ...

01 事件概述 公司披露 2024 年年度报告和 2025 年第一季度报告： 1 ） 2024 年度实现营收 13.57 亿元，同比 +1.03% ；归母净利润 2.89 亿元，同比 +9.58% ；扣非归母净利润 2.63 亿元，同比 +8.11% ； 2 ） 2024Q4 营收 3.15 亿元，同比 -6.43% ，环比 -8.74% ；归母净利润 0.64 亿元，同比 +19.37% ，环比 -21.16% ；扣非归母净利润 0.54 亿元，同比 -25.53% ，环比 -27.42% ； 3 ） 2025Q1 营收 3.50 亿元，同比 +1.89% ，环比 +11.06% ；归母净利润 0.69 亿元，同比 +0.23% ，环比 +8.55% ；扣非归母 净利润 0.65 亿元，同比 -1.87% ，环比 +21.22% 。 02 分析判断 ► 2024 年业绩稳步增长 25Q1 营收 & 盈利加速向上 1 ）收入端： 受益于我国持续向好的经济运行环境以及行业革命与产业转型的大趋势，公司充分把握发展机遇，营收实现稳步增长。 2024 年度实现营收 13.57 亿元，同比 +1.03% ，其中汽车零部 ...

Investment Rating - The report maintains a "Recommended" rating for the company, with a current price of 26.40 CNY [4]. Core Insights - The company achieved steady revenue growth in 2024, with total revenue of 1.357 billion CNY, a year-on-year increase of 1.03%. The net profit attributable to shareholders was 289 million CNY, up 9.58% year-on-year [2][3]. - The company is focusing on optimizing its processes and reducing costs, which has led to improved profitability. The gross margin for Q4 2024 was 33.96%, showing a slight year-on-year increase [2][3]. - The company is expanding its second-tier industry layout with the establishment of a wholly-owned subsidiary in Anhui, focusing on high-value precision components for the new energy vehicle sector [3][5]. - The company is also advancing its third-tier industry by establishing a subsidiary for high-precision linear motion components, which has already begun to secure small batch orders [6]. Summary by Sections Financial Performance - In 2024, the company reported a revenue of 1.357 billion CNY, with a growth rate of 1.0% expected to rise to 1.929 billion CNY in 2025, reflecting a 42.2% increase [8]. - The net profit attributable to shareholders is projected to grow from 289 million CNY in 2024 to 398 million CNY in 2025, representing a 37.9% increase [8]. - The earnings per share (EPS) is expected to increase from 0.58 CNY in 2024 to 0.80 CNY in 2025 [8]. Business Development - The company is enhancing its first-tier industry by optimizing its core components and expanding its market share through innovation and improved product quality [3]. - The establishment of the Anhui subsidiary is aimed at developing lightweight structural components and core parts for hydrogen fuel cell vehicles, which is expected to strengthen the company's position in the new energy sector [3][5]. - The third-tier industry is being developed through the establishment of a subsidiary focused on high-precision components, which has already begun to deliver products to well-known domestic machine tool manufacturers [6]. Future Outlook - Revenue forecasts for 2025-2027 are 1.929 billion CNY, 2.403 billion CNY, and 2.860 billion CNY, respectively, indicating a strong growth trajectory [7][8]. - The company is expected to maintain a competitive edge through continuous innovation and cost optimization, which will enhance its overall market position [3][6].

股票代码：300580 股票简称：贝斯特 公告编号：2025-007 无锡贝斯特精机股份有限公司 关于 2024 年度内部控制自我评价报告的公告 无锡贝斯特精机股份有限公司全体股东： 根据《企业内部控制基本规范》及其配套指引的规定和其他内部控制监管要 求（以下简称企业内部控制规范体系），结合无锡贝斯特精机股份有限公司（以 下简称"公司"、"贝斯特"）内部控制制度和评价办法，在内部控制日常监督 和专项监督的基础上，我们对公司2024年12月31日（内部控制评价报告基准日） 的内部控制有效性进行了评价。 一、重要声明 按照企业内部控制规范体系的规定，建立健全和有效实施内部控制，评价其 有效性，并如实披露内部控制评价报告是公司董事会的责任。审计委员会对董事 会建立和实施内部控制进行监督。经理层负责组织领导企业内部控制的日常运行。 公司董事会、审计委员会及董事、高级管理人员保证本报告内容不存在任何虚假 记载、误导性陈述或重大遗漏，并对报告内容的真实性、准确性和完整性承担个 别及连带法律责任。 公司内部控制的目标是合理保证经营管理合法合规、资产安全、财务报告及 相关信息真实完整，提高经营效率和效果，促进实现发展战略。由 ...

Core Insights - Best achieved a total revenue of 1.357 billion yuan in 2024, representing a year-on-year growth of 1.03%, while net profit attributable to shareholders reached 289 million yuan, up 9.58% year-on-year [1] - The significant growth in net profit is primarily driven by the performance of the new energy vehicle (NEV) components business, which saw production and sales increase by over 30% year-on-year [4] Revenue and Profit Analysis - The overall revenue growth rate of 1.03% is substantially lower than the 22.42% growth rate in 2023, indicating a slowdown despite the rapid growth in the NEV components sector [4] - The traditional precision components and intelligent equipment sectors have not shown significant growth, necessitating a restructuring of product offerings to enhance competitiveness [4] Business Segment Performance - The NEV components business has emerged as a key growth driver, while the linear motion components business has made progress but has not yet generated substantial revenue [5] - Breakthroughs in high-precision manufacturing, such as the C0-level ball screw pair, highlight the company's technical capabilities, although the self-developed planetary roller screw is still in the sample stage and lacks revenue generation [5] Global Expansion and Financial Health - Best is accelerating its global layout by establishing "Beyonghua New Technology Co., Ltd." in Thailand to expand production capacity and enhance international competitiveness [6] - However, the net cash flow from operating activities decreased by 46.59% year-on-year to 228 million yuan, indicating significant cash flow pressure, while investment cash flow net amount was -86.3152 million yuan, reflecting increased funding needs during expansion [6] Overall Assessment - Best achieved notable net profit growth in 2024, particularly in the NEV components sector, but faces challenges with slowing revenue growth, underperforming traditional business segments, and cash flow pressures [6]

Financial Performance - The company reported a basic earnings per share of 0.1386 yuan for Q1 2025, a slight decrease of 0.07% compared to 0.1387 yuan in Q1 2024 [1] - The net profit remained stable at 0.69 billion yuan for both Q1 2025 and Q1 2024, while the revenue increased by 2.04% to 3.5 billion yuan from 3.43 billion yuan [1] - The return on equity decreased to 2.22% in Q1 2025 from 2.39% in Q1 2024, reflecting a decline of 7.11% [1] Shareholder Structure - The top ten unrestricted shareholders hold a total of 29,596.85 million shares, accounting for 62.87% of the circulating shares, with an increase of 965.23 million shares compared to the previous period [2] - Wuxi Best Investment Co., Ltd. remains the largest shareholder with 24,859.96 million shares, representing 52.80% of the total share capital [2] - New entrants to the top ten shareholders include China Merchants Bank Co., Ltd. and CITIC Securities Co., Ltd., while Guo Shou Anbao Fund exited the list [2] Dividend Policy - The company has announced that it will not distribute dividends or transfer shares this time [3]

无锡贝斯特精机股份有限公司 非经营性资金占用及其他关联资 金往来情况的专项说明 开 钥 6 (510)68798988 6 (510)68567788 : mail(agztycpa.cn Wuxi . Jiangsu . China Tel: 86 (510)68798988 Fax: 86 (510)68567788 E-mail: mail@gztycpa.cn 关于无锡贝斯特精机股份有限公司 非经营性资金占用及其他关联资金往来情况的专项说明 苏公W[2025]E1135号 无锡贝斯特精机股份有限公司全体股东: 我们接受委托,按照中国注册会计师审计准则审计了无锡贝斯特精机股份有限公司 (以下简称贝斯特)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、合并及母公司所有者权 益变动表以及相关财务报表附注,并于 2025年 4 月 18 日出具了苏公 W[2025]A365 号无 保留意见审计报告 根据中国证券监督管理委员会、中华人民共和国公安部、国务院国有资产监督管理 委员会、中国银行保险监督管理委员会《上市公司监管指引第 8 ...