YINLUN(SZ:002126) Guoyuan Securities·2025-10-29 12:31Investment Rating - The investment rating for the company has been adjusted from "Buy" to "Hold" due to recent price increases and a reduction in short-term safety margins while maintaining a positive long-term outlook [4]. Core Insights - The company reported a revenue of 3.89 billion yuan for Q3 2025, representing a year-over-year increase of 27.38% and a quarter-over-quarter increase of 3.69%. The net profit attributable to shareholders was 230 million yuan, up 14.48% year-over-year and 0.68% quarter-over-quarter. For the first nine months of 2025, the total revenue reached 11.06 billion yuan, a 20.12% increase year-over-year, with a net profit of 672 million yuan, reflecting an 11.18% year-over-year growth [1][2]. Summary by Sections Business Development - The company is expanding its thermal management business and has developed a product matrix for liquid cooling in data centers, including immersion cooling systems and precision air conditioning. The customer base has achieved a "3+3+N" breakthrough, with positive project cooperation progress. In the low-altitude aircraft sector, the development of drone supercharging and customer acquisition is progressing smoothly, and energy storage thermal management is rapidly scaling up [2]. Technological Innovation - The company has advanced over 100 R&D projects in areas such as new energy thermal management systems and humanoid robot joints. In the first half of 2025, it obtained 106 new patents, enhancing its technological reserves. The successful completion of "ASPICE Level 2 Certification" signifies a significant improvement in the standardization and efficiency of automotive software development processes, which will inject strong momentum into the long-term development of its automotive business [3]. Financial Forecast - The company is projected to achieve revenues of 15.08 billion yuan, 17.97 billion yuan, and 21.26 billion yuan for 2025, 2026, and 2027, respectively. The net profits are expected to be 970 million yuan, 1.24 billion yuan, and 1.58 billion yuan for the same years. The estimated earnings per share are projected to be 1.16 yuan, 1.49 yuan, and 1.90 yuan, with corresponding P/E ratios of 32.97, 25.75, and 20.22 [4][6].