Investment Rating - The investment rating for the company is "Buy" [1] Core Views - The company is expected to see a recovery in its heat pump business, with a focus on automation and new growth areas in the electric vehicle thermal management and robotics sectors [4] - The company reported a revenue of 1.297 billion in 2024, a decrease of 16% year-on-year, but showed a positive trend in Q1 2025 with a revenue of 0.351 billion, an increase of 19% year-on-year [1][4] - The forecast for net profit for 2025-2027 is 2.6 billion, 3.5 billion, and 4.1 billion respectively, indicating growth rates of 55%, 35%, and 17% [4] Financial Summary - The total revenue for 2023 was 1.545 billion, with a year-on-year decrease of 4.3%, while the projected revenue for 2025 is 1.737 billion, reflecting a growth of 33.9% [3] - The net profit attributable to the parent company for 2024 was 168 million, down 22.2% year-on-year, but is expected to rise to 260 million in 2025, a growth of 54.6% [3] - The gross margin is projected to stabilize around 25% for the coming years, with a slight increase to 25.5% in 2026 and 2027 [3] - The company's P/E ratio is expected to decrease from 40.53 in 2024 to 26.22 in 2025, indicating a more attractive valuation [3]

Investment Rating - The investment rating for the company is "Buy" [1] Core Views - The company has reported a decline in revenue and net profit for 2024, with total revenue of 1.297 billion yuan, down 16% year-on-year, and a net profit of 168 million yuan, down 22% year-on-year. However, the first quarter of 2025 shows signs of recovery with a revenue increase of 19% year-on-year to 351 million yuan and a net profit increase of 23% year-on-year to 50 million yuan [1][4] - The company is focusing on the automation sector and expects its heat pump business to recover. The revenue from the new energy vehicle thermal management business grew significantly by 47.23% year-on-year [4] - The company is investing in robotics and industrial automation, aiming for technological innovation and market expansion, which may create new growth points [4] - There are signs of recovery in the European heat pump export market, which is expected to positively impact the company's business and profits [4] Financial Summary - The company’s total revenue is projected to increase from 1.297 billion yuan in 2024 to 1.737 billion yuan in 2025, representing a growth of 33.9% [3] - The net profit attributable to the parent company is expected to rise from 168 million yuan in 2024 to 260 million yuan in 2025, reflecting a growth of 54.6% [3] - The gross margin is expected to stabilize around 25% for the coming years [3] - The company’s P/E ratio is projected to decrease from 40.53 in 2024 to 26.22 in 2025, indicating a more attractive valuation [3] - The estimated net profits for 2025, 2026, and 2027 are 260 million yuan, 350 million yuan, and 409 million yuan respectively, with year-on-year growth rates of 54%, 34.8%, and 16.8% [4]

Core Viewpoint - Rujing Technology (301525) reported strong financial performance for Q1 2025, with significant year-on-year increases in revenue and net profit, indicating improved profitability and operational efficiency [1] Financial Performance - Total revenue for Q1 2025 reached 351 million yuan, a year-on-year increase of 19.42% compared to 294 million yuan in Q1 2024 [1] - Net profit attributable to shareholders was 52.86 million yuan, up 22.53% from 43.14 million yuan in the same period last year [1] - Gross margin improved to 25.79%, reflecting a 10.02% increase year-on-year, while net margin rose to 15.06%, up 2.6% [1] - Operating expenses totaled 11.23 million yuan, accounting for 3.2% of revenue, which is a significant increase of 126.4% year-on-year [1] Key Financial Ratios - Earnings per share (EPS) increased to 0.56 yuan, a rise of 21.74% from 0.46 yuan [1] - The company's return on invested capital (ROIC) was reported at 4.8%, indicating a relatively low capital return rate [3] - The net profit margin for the previous year was 12.97%, suggesting high added value in products or services [3] Asset and Liability Management - Cash and cash equivalents decreased to 22.39 billion yuan, down 9.90% from the previous year [1] - Accounts receivable increased to 423 million yuan, a rise of 27.96% year-on-year [1] - Interest-bearing liabilities decreased significantly to 8.40 million yuan, down 34.62% [1] Market Position and Investor Sentiment - Rujing Technology has attracted significant interest from various funds, with notable new positions taken by several funds in Q1 2025 [4] - The largest holding fund, Guotai Intelligent Equipment Stock A, has a scale of 894 million yuan and has shown a year-on-year increase of 8.69% [4]

Core Insights - The company reported a total revenue of 1.297 billion yuan in 2024, a year-on-year decrease of 16.02%, and a net profit of 168 million yuan, down 22.24% [1][4] - Despite the overall decline in performance, the new energy vehicle thermal management sector showed significant growth, with a revenue increase of 47.23% [1][5] Revenue and Profit Decline - The HVAC/R business generated 817 million yuan in revenue, a decline of 31.78%, which was the main factor dragging down overall performance [4] - The company attributed the decline in the HVAC/R sector to a complex global macroeconomic environment and high inventory levels in the heat pump industry [4] - The company continued to invest in R&D and product design, launching a new generation of energy-efficient and intelligent environmental refrigerant series high-power heat pump drivers [4] Growth in New Energy Vehicle Thermal Management - The new energy vehicle thermal management sector achieved a revenue of 453 million yuan, marking a 47.23% increase [5] - Key products in this sector include electric compressor controllers, PTC controllers, and multi-functional battery thermal management controllers, which have successfully entered the supply chains of major automotive manufacturers [5] - The company has increased R&D investment in this area, developing multiple thermal management system products that meet diverse market needs and expanding its product line [6] Automation Sector Development - The company is making steady progress in the automation sector, focusing on niche applications and the robotics market through strategic R&D investments [7] - Key products include servo drivers, system controllers, servo motors, inverters, PLCs, and HMIs, which are widely used in various industries such as industrial robotics, electronics manufacturing, and logistics [7] - Despite the overall decline in 2024, breakthroughs in the new energy vehicle thermal management sector are expected to provide strong momentum for future growth [7]

关于上海儒竞科技股份有限公司 非经营性资金占用及其他关联资金往来情况的专项审核说明 中国杭州市钱江新城新业路 8 号 UDC 时代大厦 A 座 5-8 层、12 层、23 层 www.zhcpa.cn Floors5-8,12and23,Block A,UDC Times Building,No.8 Xinye Road，Qianjiang New City,Hangzhou Tel.0571-88879999 Fax.0571-88879000 目 录 | | 页 次 | | --- | --- | | 一、非经营性资金占用及其他关联资金往来情况的专项 | | | 审核说明 | 1-2 | | 二、非经营性资金占用及其他关联资金往来情况汇总表 | 3 | 中国杭州市钱江新城新业路 8 号 UDC 时代大厦 A 座 5-8 层、12 层、23 层 www.zhcpa.cn Floors5-8,12and23,Block A,UDC Times Building,No.8 Xinye Road，Qianjiang New City,Hangzhou Tel.0571-88879999 Fax.0571-8887 ...

中国杭州市钱江新城新业路 8 号 UDC 时代大厦 A 座 5-8 层、12 层、23 层 www.zhcpa.cn Floors5-8,12and23,Block A,UDC Times Building,No.8 Xinye Road，Qianjiang New City,Hangzhou Tel.0571-88879999 Fax.0571-88879000 1 上海儒竞科技股份有限公司 内部控制审计报告 内部控制审计报告 中汇会审[2025]3222号 上海儒竞科技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 们审计了上海儒竞科技股份有限公司(以下简称儒竞科技公司)2024年12月31日的 财务报告内部控制的有效性。 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。 四、财务报告内部控制审计意见 我们认为，儒竞科技公司于2024年12月31日按照《企业内部控制基本规范》 和相关规定在所有重大方面保持了有效的 ...

上海儒竞科技股份有限公司 2024 年度审计报告 中国杭州市钱江新城新业路 8 号 UDC 时代大厦 A 座 5-8 层、12 层、23 层 www.zhcpa.cn Floors5-8,12and23,Block A,UDC Times Building,No.8 Xinye Road，Qianjiang New City,Hangzhou Tel.0571-88879999 Fax.0571-88879000 审 计 报 告 中汇会审[2025]3219号 目 录 | | 页 次 | | --- | --- | | 一、审计报告 | 1-6 | | 二、财务报表 | 7-18 | | (一) 合并资产负债表 | 7-8 | | (二) 合并利润表 | 9 | | (三) 合并现金流量表 | 10 | | (四) 合并所有者权益变动表 | 11-12 | | (五) 母公司资产负债表 | 13-14 | | (六) 母公司利润表 | 15 | | (七) 母公司现金流量表 | 16 | | (八) 母公司所有者权益变动表 | 17-18 | | 三、财务报表附注 | 19-115 | 中国杭州市钱江新城新业 ...

国泰海通证券股份有限公司 关于上海儒竞科技股份有限公司 2024 年度募集资金存放与使用情况的专项核查意见 国泰海通证券股份有限公司（以下简称"国泰海通"或"保荐机构"）作为 上海儒竞科技股份有限公司（以下简称"儒竞科技"）的持续督导机构，根据《证 券发行上市保荐业务管理办法》《上市公司监管指引第 2 号——上市公司募集资 金管理和使用的监管要求》《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 13 号——保荐业务》《深圳证券交易所创业板股票上市规 则》《深圳证券交易所上市公司自律监管指引第 13 号——保荐业务》《深圳证券 交易所上市公司自律监管指引第 2 号——创业板上市公司规范运作》等相关规定， 对儒竞科技 2024 年度募集资金存放与使用情况进行了审慎核查，具体情况如下： 一、募集资金基本情况 （一）实际募集资金金额、资金到账时间 经中国证券监督管理委员会《关于同意上海儒竞科技股份有限公司创业板首 次公开发行股票注册的批复》（证监许可[2023]1231 号）同意注册，并经深圳证 券交易所同意，公司首次公开发行人民币普通股（A 股）股票 2,359.00 万股，每 股面值 1. ...

国泰海通证券股份有限公司 关于上海儒竞科技股份有限公司 2024 年度内部控制自我评价报告的核查意见 国泰海通证券股份有限公司（以下简称"国泰海通"或"保荐机构"）作为上海 儒竞科技股份有限公司（以下简称"儒竞科技"或"公司"）首次公开发行股票并在 创业板上市持续督导保荐机构，根据《证券发行上市保荐业务管理办法》《深圳证券 交易所上市公司自律监管指引第 13 号——保荐业务》《深圳证券交易所上市公司自 律监管指引第 2 号——创业板上市公司规范运作》等法律、法规和规范性文件的要求， 对《上海儒竞科技股份有限公司 2024 年度内部控制自我评价报告》进行了核查，具 体情况如下： 一、内部控制体系评价结论 根据公司财务报告内部控制重大缺陷的认定情况，于内部控制评价报告基准日 （2024年12月31日），不存在财务报告内部控制重大缺陷，董事会认为，公司已按照 企业内部控制规范体系和相关规定的要求在所有重大方面保持了有效的财务报告内 部控制。 根据公司非财务报告内部控制重大缺陷认定情况，于内部控制评价报告基准日 （2024年12月31日），公司未发现非财务报告内部控制重大缺陷。 自内部控制评价报告基准日（2024年1 ...

国泰海通证券股份有限公司 关于上海儒竞科技股份有限公司 使用部分超募资金对募投项目追加投资的核查意见 国泰海通证券股份有限公司（以下简称"国泰海通"或"保荐机构"）作为 上海儒竞科技股份有限公司（以下简称"儒竞科技"或"公司"）首次公开发行 股票并在创业板上市的保荐机构，根据《证券发行上市保荐业务管理办法》《深 圳证券交易所创业板股票上市规则》《上市公司监管指引第2号——上市公司募 集资金管理和使用的监管要求》《深圳证券交易所上市公司自律监管指引第2号 ——创业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，对公司使用部分超募资金对募投项目追加投资的 事项进行了核查，具体情况如下： 一、募集资金的基本情况 经中国证券监督管理委员会《关于同意上海儒竞科技股份有限公司创业板首 次公开发行股票注册的批复》（证监许可[2023]1231号）同意注册，并经深圳证 券交易所同意，公司首次公开发行人民币普通股（A股）股票2,359.00万股，每 股面值1.00元，每股发行价格为99.57元，募集资金总额为234,885.63万元，扣除 发行费用20,068.68万元（不含增值税） ...