Investment Rating - The report maintains an "Accumulate" rating for the company [2] Core Views - The company achieved a revenue of 2.638 billion yuan in Q1 2025, representing a year-on-year growth of 41.8% [5] - The net profit attributable to shareholders for Q1 2025 was 270 million yuan, up 28.8% year-on-year [5] - The company is expanding its production capacity and actively developing new projects in the smart driving sector [5] Financial Summary - Revenue projections for the company are as follows: 12.989 billion yuan in 2025, 16.527 billion yuan in 2026, and 21.085 billion yuan in 2027, with corresponding net profits of 1.523 billion yuan, 1.925 billion yuan, and 2.520 billion yuan respectively [5][6] - The company's P/E ratios are projected to decrease from 23.2 in 2025 to 14.0 in 2027, indicating potential value appreciation [5][6] - The company reported a gross margin of 18.0% in Q1 2025, which is a decrease compared to previous periods, attributed to product mix adjustments [5]

公司25Q1核心客户奇瑞/吉利产量同比+29%/+43%，吉利银河3.0平台车型销量超过17万台贡献 较多线控制动增量。分产品看，25Q1智能电控产品（EPB+线控制动）销量同比+58%，盘式制 动器销量同比+36%，轻量化产品销量同比+23%，各业务线均实现较快增长。 毛利率同环比承压，费用呈现规模效应： | 投资要点 | | --- | 公告要点： 公司公布2025年一季报，业绩低于我们预期。2025年一季度公司营业收入26.4亿元，同环比 +41.8%/-21.5%，归母净利润2.7亿元，同环比+28.8%/-37.3%，扣非归母净利润2.7亿元，同环比 +38.6%/-34.2%。 重点客户需求放量，25Q1收入同比高增： 追溯会计准则调整对毛利率和费用的影响，25Q1毛利率17.8%，同环比-2.3pct/-2.9pct，推测主 要为下游客户年降影响及墨西哥工厂尚处于爬坡期所致。25Q1公司期间费用率为7.40%，同环 比 -1.5pct/+1.3pct ， 其 中 销 售 费 用 率 / 管 理 费 用 率 / 研 发 费 用 率 / 财 务 费 用 率 分 别 为 0.41%/2.55%/4.8 ...

证券研究报告·公司点评报告·汽车零部件 伯特利（603596） 2025 年一季报点评：毛利率或为阶段低点， 看好智能底盘+全球化长期趋势 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 7,474 | 9,937 | 12,918 | 15,500 | 18,376 | | 同比（%） | 34.93 | 32.95 | 30.01 | 19.99 | 18.55 | | 归母净利润（百万元） | 891.50 | 1,208.85 | 1,547.19 | 1,881.89 | 2,285.19 | | 同比（%） | 27.57 | 35.60 | 27.99 | 21.63 | 21.43 | | EPS-最新摊薄（元/股） | 1.47 | 1.99 | 2.55 | 3.10 | 3.77 | | P/E（现价&最新摊薄） | 39.20 | 28.91 | 22.59 | 18.57 | 15.29 ...

证券研究报告·公司点评报告·汽车零部件 伯特利（603596） 2025 年一季报点评：毛利率或为阶段低点， 看好智能底盘+全球化长期趋势 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 7,474 | 9,937 | 12,918 | 15,500 | 18,376 | | 同比（%） | 34.93 | 32.95 | 30.01 | 19.99 | 18.55 | | 归母净利润（百万元） | 891.50 | 1,208.85 | 1,547.19 | 1,881.89 | 2,285.19 | | 同比（%） | 27.57 | 35.60 | 27.99 | 21.63 | 21.43 | | EPS-最新摊薄（元/股） | 1.47 | 1.99 | 2.55 | 3.10 | 3.77 | | P/E（现价&最新摊薄） | 39.20 | 28.91 | 22.59 | 18.57 | 15.29 ...

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company is progressing smoothly in new business initiatives, aiming to become a supplier of intelligent chassis systems [1] - In 2024, the company expects revenue of 9.937 billion yuan, a year-on-year increase of 33%, and a net profit of 1.209 billion yuan, a year-on-year increase of 36% [3] - For Q1 2025, the company reported revenue of 2.6 billion yuan, a year-on-year increase of 42%, and a net profit of 270 million yuan, a year-on-year increase of 29% [1] Financial Performance - The company's revenue for 2024 is projected at 12.619 billion yuan, with a year-on-year growth of 28%, and a net profit of 1.556 billion yuan, with a year-on-year growth of 28.7% [4] - The gross profit margin for Q1 2025 is reported at 18.0%, down 2.8 percentage points year-on-year [2] - The company has a strong order backlog and is expanding its product lines, including electric control steering systems and air suspension systems [3] Market Demand and Expansion - The domestic demand for new energy vehicles in Q1 2025 reached 3.075 million units, a year-on-year increase of 47% [1] - The company is expanding its overseas presence with R&D and production bases in the US and Mexico, which is expected to support future growth [1][2] - The company has successfully developed and validated several new products, including the WCBS 2.0B platform and electric control steering products [3] Profitability Forecast - The company forecasts net profits of 1.556 billion yuan in 2025, 2.0 billion yuan in 2026, and 2.58 billion yuan in 2027, with corresponding P/E ratios of 23, 18, and 14 times [3][4]

Core Insights - The company reported a revenue of 9.937 billion yuan for 2024, representing a year-over-year increase of 32.95%, and a net profit attributable to shareholders of 1.209 billion yuan, up 35.60% year-over-year [1] - The fourth quarter saw a revenue of 3.358 billion yuan, with a year-over-year growth of 41.80% and a quarter-over-quarter increase of 28.80% [1] Revenue and Profit Growth - The rapid growth in revenue is attributed to the quick ramp-up of electric control products, with Q4 sales of smart electric control products increasing by 48% year-over-year and 32% quarter-over-quarter, totaling 1.78 million sets [2] - The company added 40 and 22 new designated projects for EPB/WCBS, respectively, contributing to the revenue growth [2] Margin Improvement - The gross margin for 2024 was reported at 21.14%, with Q4 gross margin at 20.86%, which is expected to improve to approximately 22.2% after adjusting for warranty costs [3] - The net profit margin for 2024 increased by 0.2 percentage points year-over-year to 12.2% [3] Global Expansion - The company’s overseas revenue grew by 25.9% year-over-year to 1.09 billion yuan, with a gross margin of 31.9%, significantly higher than domestic operations [4] - The first phase of the Mexican factory has quickly reached production capacity, and the second phase is expected to support major North American automakers [4] Profit Forecast - The company maintains profit forecasts of 1.51 billion yuan and 1.93 billion yuan for 2025 and 2026, respectively, with an expected net profit of 2.42 billion yuan for 2027 [5] - A target price of 65.49 yuan is set for 2025, based on a PE ratio of 26.3 times [5]

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 67.50 CNY, based on a projected PE ratio of 27 times for 2025 [3][6]. Core Insights - The company is experiencing significant growth in its smart electric control products, with new customer acquisitions contributing to this expansion [2]. - The financial performance for 2024 aligns with expectations, showing a revenue of 99.37 billion CNY, a year-on-year increase of 33.0%, and a net profit of 12.09 billion CNY, up 35.6% [9]. - The company is actively expanding its production capacity and exploring new markets, including intelligent driving and humanoid robotics [9]. Financial Performance Summary - Revenue projections for 2025-2027 are 130.11 billion CNY, 159.62 billion CNY, and 196.98 billion CNY, respectively, with growth rates of 30.9%, 22.7%, and 23.4% [5]. - The net profit for the same period is forecasted to be 15.18 billion CNY, 18.63 billion CNY, and 22.98 billion CNY, reflecting growth rates of 25.6%, 22.8%, and 23.3% [3][5]. - The company’s gross margin is expected to stabilize around 22.0% to 22.5% from 2025 to 2027 [5]. Customer and Market Expansion - The company has successfully added eight new clients, including notable names in the North American market, bringing the total client count to 50 [9]. - The company is focusing on enhancing its product offerings and has a robust pipeline of projects, with 430 projects under research and 309 new projects entering mass production [9]. Production Capacity and Future Plans - The company plans to increase its production capacity significantly, including 100,000 sets per year for floating calipers and 150,000 sets for EPB calipers by 2025 [9]. - The company is also exploring mergers and acquisitions in the intelligent chassis and driving sectors to create business synergies [9].

据IPO早知道消息，智能底盘系统方案商「利氪科技」携最新智能底盘闪耀亮相2025上海车展， 以"让底盘思考，让智驾进化"为核心理念，推出全新版本IHB-LK®（One-box）线控制动系统及智能 底盘2.0核心产品,助力车企在智能化和电动化浪潮中实现品牌跨越。 本届车展上，利氪科技首发多版本 IHB-LK® （One-box）线控制动方案，可适配主机厂不同需求。 系统升级了全新软件架构，其中IHB-LK® GEN3.0可适配全地形等一系列特色功能，目前该功能已 完成全部测试验收，将于2025年中在国内头部车企搭载车型实现量产。 让底盘思考，让智驾进化。 本文为IPO早知道原创 作者｜ Stone Jin 微信公众号｜ipozaozhidao 同时利氪科技积极响应主机厂自主可控的迫切需求，持续投入国产化方案研发，全栈自研 -100%国 产化线控制动IHB-LK® GEN4.0（One-box）方案也将于今年四季度实现量产。 此外 ，面向 即将进入的 智能 底盘 2.0 时代 ， 利氪科技 重磅 发布了 EMB 、线控转向等全新产 品， 系统 各项性能和参数 都具有领先 优势。至此，利氪科技成为了 业内暨率先 开 ...