YINLUN(SZ:002126) ZHONGTAI SECURITIES·2025-10-29 13:02Investment Rating - The report maintains a "Buy" rating for the company [4] Core Views - The company has shown steady revenue and profit growth, with significant progress in its robotics and liquid cooling segments [3][10] - The company is expected to continue its strong growth trajectory, particularly in the new energy vehicle sector and its overseas expansion efforts [7][11] - The financial forecasts indicate a robust increase in revenue and net profit over the next few years, with projected revenues of 15,409 million in 2025 and 21,898 million in 2027, reflecting year-on-year growth rates of 21% and 19% respectively [4][10] Financial Performance Summary - For the first three quarters of 2025, the company achieved a revenue of 11,057 million, a year-on-year increase of 20.12%, and a net profit of 672 million, up 11.18% year-on-year [6] - The gross margin for the first three quarters of 2025 was 19.30%, with a slight recovery in the third quarter to 19.39% [7] - The company has improved its cost control, with sales, management, R&D, and financial expense ratios showing positive trends [8] Growth Drivers - The company is expanding its product offerings in the liquid cooling sector, targeting data centers, energy storage, and electric vehicle charging [10] - The robotics segment has developed a comprehensive product system, enhancing collaboration with key clients and establishing a joint venture to focus on advanced robotic technologies [11] Valuation Metrics - The projected P/E ratio is expected to decrease from 50.4 in 2023 to 17.9 by 2027, indicating an improving valuation as earnings grow [4] - The net asset return is forecasted to rise from 10% in 2023 to 15% by 2027, reflecting enhanced profitability [4]