纳百川（301667）：动力电池+储能热管理双轮驱动

Investment Rating - The report assigns a rating of "Neutral" to the company based on its AHP score of 1.69, which places it in the 22.6% percentile of the non-innovation system AHP model [7][8]. Core Insights - The company has successfully transitioned from fuel vehicle thermal management to new energy vehicle battery thermal management and has expanded into the energy storage thermal management market. It is a strategic supplier for CATL, with a market share of approximately 12.16% in 2024 [2][9]. - The company’s revenue from energy storage thermal management products has grown significantly, from 36 million yuan in 2022 to 337 million yuan in 2024, representing a CAGR of 204% [11]. - The global market for battery liquid cooling plates is projected to reach 14.5 billion yuan in 2025, with a growth rate of 95.95% compared to 2022 [13]. - The company is also focusing on capacity expansion and product upgrades, with plans to produce 3.6 million sets of water cooling plates annually, integrating core components with battery box production [16][32]. Summary by Sections AHP Score and Expected Allocation Ratio - The company’s AHP score, adjusted for liquidity premium factors, is 1.69, indicating a mid-to-low level performance in the market [7][8]. New Stock Fundamentals and Features - The company leads in the liquid cooling plate segment and has established a stable supply capability, with ongoing negotiations for product supply with major clients like BYD and LG Energy [9][10]. - The company has completed over 300 product projects for various automotive manufacturers, including NIO and Mercedes-Benz, and has adapted over 200 vehicle models [9][10]. Comparable Company Financial Metrics - The company’s revenue from 2022 to 2024 was 1.031 billion, 1.136 billion, and 1.437 billion yuan, respectively, with net profits declining from 113 million to 95 million yuan during the same period [20][21]. - The company’s gross margin has decreased from 21.79% in 2022 to 17.36% in 2024, which is below the average of comparable companies [20][22]. Fundraising Projects and Development Vision - The company plans to raise funds for a new production project aimed at producing 3.6 million sets of water cooling plates annually, with a projected internal rate of return of 7.06% [30][33].