YINLUN(SZ:002126) Orient Securities·2026-01-15 15:30Investment Rating - The report maintains a "Buy" rating for the company with a target price of 55.87 CNY [3][6]. Core Insights - The company plans to increase its overseas data center product capacity, with liquid cooling expected to be a key area for profit growth [2]. - The projected EPS for 2025-2027 is 1.14, 1.51, and 1.93 CNY respectively, with an average PE valuation of 37 times for comparable companies in 2026 [3]. - The company is investing approximately 2.69 billion CNY in a new subsidiary in Mexico to enhance its manufacturing capabilities for commercial vehicles and data center thermal management products, reflecting confidence in overseas business growth [11]. - A planned acquisition of Deep Blue Co., which will enhance the company's liquid cooling product offerings, is expected to improve competitive advantages and profitability [11]. - The demand for overseas data center liquid cooling products is anticipated to grow significantly, driven by increased orders from major clients like NVIDIA and Google, positioning the company to capture a larger market share [11]. Financial Summary - The company's revenue is projected to grow from 11,018 million CNY in 2023 to 21,502 million CNY in 2027, with a CAGR of approximately 18.5% [5]. - Operating profit is expected to increase from 816 million CNY in 2023 to 2,107 million CNY in 2027, reflecting a strong growth trajectory [5]. - The net profit attributable to the parent company is forecasted to rise from 612 million CNY in 2023 to 1,631 million CNY in 2027, indicating robust profitability [5]. - The gross margin is expected to improve slightly from 20.5% in 2023 to 21.7% in 2027, while the net margin is projected to increase from 5.6% to 7.6% over the same period [5].