YINLUN(SZ:002126) GOLDEN SUN SECURITIES·2025-08-27 09:26Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company demonstrates steady growth with a revenue increase of 17% year-on-year in H1 2025, reaching 7.17 billion yuan, and a net profit growth of 10%, totaling 440 million yuan [1] - The digital energy business is experiencing high growth, with a 59% year-on-year revenue increase in H1 2025, contributing 700 million yuan [1][3] - The company is expanding into new fields, benefiting from the growth in data centers and embodied intelligence industries, with expectations of significant revenue from new projects [3] Financial Performance - In H1 2025, the sales gross margin was 19%, down 2 percentage points year-on-year, while the net profit margin was 6%, down 0.4 percentage points year-on-year [2] - The company reported a revenue of 3.75 billion yuan in Q2 2025, an 18% year-on-year increase, with a net profit of 230 million yuan, reflecting an 8% year-on-year growth [1][2] - The projected net profits for 2025-2027 are 978 million yuan, 1.26 billion yuan, and 1.6 billion yuan respectively, with corresponding P/E ratios of 32, 25, and 20 [3] Business Segments - The passenger vehicle segment generated 3.8 billion yuan in revenue, accounting for 53% of total revenue, with a 20% year-on-year increase [1] - The commercial vehicle and non-road segment contributed 2.4 billion yuan, representing 34% of total revenue, with a 4% year-on-year increase [1] - The digital energy segment is projected to grow significantly, with the global data center liquid cooling market expected to increase from 3 billion USD to 8 billion USD from 2025 to 2030, with a compound annual growth rate exceeding 20% [3]