YINLUN(SZ:002126) Orient Securities·2025-07-27 05:42Investment Rating - The report maintains a "Buy" rating for the company with a target price of 39.36 CNY [5][2] Core Views - The company has completed a share buyback, indicating confidence in future growth prospects, with a total of 3.9865 million shares repurchased, accounting for 0.47% of total shares, at a total cost of 100 million CNY [9] - The company aims to enhance the value of its robotic joint module products, expecting to replicate the growth path seen in its new energy thermal management segment [9] - The overseas business is projected to continue growing, with Q1 2025 foreign sales accounting for over 25% of total revenue, and efforts to achieve profitability in European operations [9] Financial Forecasts and Investment Recommendations - Adjusted EPS forecasts for 2025-2027 are 1.23 CNY, 1.63 CNY, and 2.04 CNY respectively, with a comparable company PE average of 32 times for 2025 [2] - Revenue projections for 2023A to 2027E are 11,018 million CNY, 12,702 million CNY, 15,278 million CNY, 18,143 million CNY, and 21,502 million CNY, reflecting a growth rate of 29.9%, 15.3%, 20.3%, 18.8%, and 18.5% respectively [4] - Operating profit is expected to grow from 816 million CNY in 2023A to 2,201 million CNY in 2027E, with corresponding growth rates of 67.7%, 23.6%, 31.2%, 32.6%, and 25.4% [4] - The net profit attributable to the parent company is forecasted to increase from 612 million CNY in 2023A to 1,704 million CNY in 2027E, with growth rates of 59.7%, 28.0%, 30.7%, 32.6%, and 25.4% [4]