YINLUN(SZ:002126) Changjiang Securities·2025-11-14 05:43Investment Rating - The investment rating for the company is "Buy" and is maintained [6]. Core Views - The company reported Q3 2025 results that met expectations, with revenue of 3.89 billion yuan, a year-on-year increase of 27.4%, and a net profit attributable to shareholders of 230 million yuan, up 14.5% year-on-year. The company is a leader in automotive thermal management in China and is expanding into data energy and robotics, which opens up future growth opportunities. The projected net profits for 2025-2027 are 960 million yuan, 1.48 billion yuan, and 1.86 billion yuan, with corresponding P/E ratios of 29.2x, 19.0x, and 15.2x [2][10]. Summary by Sections Financial Performance - In Q3 2025, the company achieved revenue of approximately 3.89 billion yuan, a year-on-year increase of 27.4% and a quarter-on-quarter increase of 3.7%. The growth in revenue is attributed to the recovery in the commercial vehicle sector and increased sales from certain passenger vehicle clients. The net profit for Q3 2025 was 230 million yuan, a year-on-year increase of 14.5% and a quarter-on-quarter increase of 0.7%. The net profit margin was 5.9%, down 0.7 percentage points year-on-year and 0.2 percentage points quarter-on-quarter. The gross margin for Q3 2025 was 19.4%, down 0.9 percentage points year-on-year but up 0.6 percentage points quarter-on-quarter [2][10]. Business Segments - The digital energy business is rapidly expanding, with revenue of 690 million yuan in the first half of 2025, a year-on-year increase of 58.9%. The company has developed a range of liquid cooling products for data centers and is also expanding into energy storage and ultra-fast charging for new energy heavy trucks. In the robotics sector, the company is actively developing humanoid robots and has established a joint venture to focus on dexterous hands [10]. Future Outlook - The company is positioned as a leader in automotive thermal management and is venturing into new areas such as data energy and robotics. The projected net profits for 2025-2027 are 960 million yuan, 1.48 billion yuan, and 1.86 billion yuan, with corresponding P/E ratios of 29.2x, 19.0x, and 15.2x, indicating strong growth potential [2][10].