YINLUN(SZ:002126) GOLDEN SUN SECURITIES·2025-04-20 03:42Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company achieved a revenue of 12.7 billion yuan in 2024, representing a year-on-year increase of 15%, and a net profit attributable to the parent company of 780 million yuan, up 28% year-on-year [1] - The digital energy business saw significant growth, with revenue from passenger vehicles reaching 7.1 billion yuan, a 31% increase year-on-year, while the digital and energy management segment achieved 1 billion yuan in revenue, up 47% year-on-year [1][3] - The company is expanding into the digital energy and robotics sectors, with expectations of a rapid market growth in data center temperature control and a projected revenue increase of 950 million yuan from new digital energy projects [3] Financial Performance - The company's gross profit margin for 2024 was 20.1%, a decrease of 1.5 percentage points year-on-year, while the net profit margin improved by 0.7 percentage points to 7.0% [2] - In Q4 2024, the gross profit margin was 20.2%, with a net profit margin of 6.1%, impacted by asset impairment provisions [2] - The company forecasts net profits of 1.05 billion yuan, 1.36 billion yuan, and 1.67 billion yuan for 2025, 2026, and 2027 respectively, with corresponding P/E ratios of 18, 14, and 12 times [3] Market Outlook - The global new energy vehicle sales are expected to reach 17.53 million units in 2024, a 22% increase year-on-year, with significant growth in the Chinese market [1] - The Chinese data center market is projected to exceed 400 billion yuan by 2025, growing at 25% year-on-year, providing a substantial opportunity for the company's digital energy segment [1][3]