天润工业：首次覆盖曲轴连杆龙头地位稳固，AIDC大机增量可期-20260204

Investment Rating - The report initiates coverage with a "Buy" rating and a target price of 9.68 CNY [2][5][11]. Core Views - The company maintains a leading position in the crankshaft and connecting rod market for commercial vehicle engines, with a strong customer base including major manufacturers like Weichai Power and Cummins. The expansion into data center generator components is expected to be a core growth driver [11][13]. - Revenue projections for 2025, 2026, and 2027 are estimated at 38.72 billion CNY, 43.51 billion CNY, and 48.09 billion CNY, respectively, with year-on-year growth rates of 7%, 12%, and 11% [13][18]. - The company has established five large crankshaft production lines and is building two more, aiming for an annual production capacity of 30,000 large crankshafts by the end of 2026 [11][12]. Financial Summary - Total revenue for 2023 is projected at 4,006 million CNY, with a forecasted decline of 9.7% in 2024, followed by growth in subsequent years [4]. - Net profit attributable to shareholders is expected to be 391 million CNY in 2023, with a significant increase of 92% year-on-year [4]. - Earnings per share (EPS) are projected to be 0.34 CNY in 2023, increasing to 0.51 CNY by 2027 [4][18]. Business Segment Forecast - Crankshaft revenue is expected to reach 24.56 billion CNY in 2025, with a growth rate of 9% [13]. - Connecting rod revenue is projected at 9.62 billion CNY in 2025, with an 11% growth rate [14]. - Air suspension revenue is forecasted to remain stable at 2.75 billion CNY from 2025 to 2027 [14]. Valuation - The company is valued using a price-to-earnings (PE) ratio of 22 times for 2026, based on comparable companies, leading to a target price of 9.68 CNY [18][20].