泛机器人及泛 Robo 市场拓展多点开花 速腾聚创(2498) | [姓名table_Authors] | 电话 | 邮箱 | 登记编号 | | --- | --- | --- | --- | | 刘一鸣(分析师) | 021-23154145 | liuyiming@gtht.com | S0880525040050 | | 石佳艺(分析师) | 021-38676666 | shijiayi@gtht.com | S0880525070001 | 本报告导读： 速腾聚创发布三季报，公司积极探索泛机器人及 Robotaxi、Robovan 市场应用且订 单进展亮眼，维持"增持"评级。 投资要点： | 财务摘要(百万人民币) | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业总收入 | 1649 | 2104 | 3236 | 4914 | | (+/-)% | 47% | 28% | 54% | 52% | | 毛利润 | 284 | 584 | 911 | 1374 | | 净利润 | -482 | -136 | 6 ...

Investment Rating - The report maintains a rating of "Accumulate" for the company, with a target price of 37.40 CNY [5][11]. Core Insights - The company has shown steady revenue growth in the first three quarters of 2025, with a revenue of 58.38 billion CNY, representing a year-on-year increase of 5.54%. However, its profitability is under short-term pressure, with a net profit of 4.25 billion CNY, down 3.10% year-on-year [2][11]. - The company is actively expanding into emerging business areas such as humanoid robots, which is expected to create a second growth curve beyond its automotive business [2][11]. Financial Summary - Total revenue is projected to grow from 40.03 billion CNY in 2023 to 91.55 billion CNY in 2025, reflecting a compound annual growth rate (CAGR) of 14.4% [4][12]. - Net profit attributable to shareholders is expected to increase significantly from 540 million CNY in 2023 to 703 million CNY in 2025, with a remarkable growth rate of 1,139.2% in 2024 [4][12]. - Earnings per share (EPS) is forecasted to rise from 0.12 CNY in 2023 to 1.51 CNY in 2025 [4][12]. Business Performance - In Q3 2025, the company achieved a revenue of 22.09 billion CNY, up 4.47% year-on-year, but the net profit decreased by 19.10% year-on-year to 1.48 billion CNY [11]. - The gross margin for Q3 2025 was 15.45%, down 5.05 percentage points year-on-year, indicating pressure on profitability due to initial production phases of some projects and competitive pricing in the market [11]. Emerging Business Development - The company is focusing on building capabilities in automotive connectors and humanoid robots, aiming to enhance market competitiveness through integrated supply capabilities [11]. - A dedicated R&D team of over 100 members has been established to develop high-voltage connectors and integrated solutions for electric vehicle systems, indicating a strategic shift towards innovation and technology advancement [11].

Investment Rating - The investment rating for the company is "Accumulate" with a target price of 45.07 CNY [5]. Core Insights - The company reported steady revenue growth in its Q3 2025 results, with a year-on-year increase of 19.4% in total revenue, reaching 1 billion CNY. The net profit attributable to the parent company was 100 million CNY, reflecting a year-on-year decrease of 6.7% [12]. - The company is actively advancing its liquid cooling business, which is expected to open a second growth curve. It has developed products in line with OCP (Open Compute Project) standards for data centers, including the UQD (Universal Quick Disconnect) product [12][11]. - The gross profit margin for Q3 2025 was 23.2%, showing slight recovery compared to previous periods, indicating strong pricing power and cost control capabilities [12]. Financial Summary - Total revenue projections for 2025, 2026, and 2027 are 1.452 billion CNY, 1.835 billion CNY, and 2.291 billion CNY, respectively, with growth rates of 17.0%, 26.3%, and 24.8% [4]. - The net profit attributable to the parent company is expected to be 142 million CNY in 2025, 195 million CNY in 2026, and 271 million CNY in 2027, with growth rates of 16.2%, 36.9%, and 38.9% respectively [4]. - The company maintains a strong balance sheet with total assets of 2.579 billion CNY and shareholder equity of 1.980 billion CNY projected for 2025 [13]. Business Development - The company has established a subsidiary, Sulian Zhikong, to independently develop liquid cooling products for energy storage and computing thermal management, further diversifying its business [12]. - A partnership with the Chongqing government has been initiated, involving an investment of 201 million CNY to build a smart computing liquid cooling R&D center and a battery thermal management system production base [12].

Investment Rating - The report maintains a "Buy" rating for Baolong Technology [2][5]. Core Views - The report expresses optimism about the overseas market prospects for Baolong Technology's intelligent suspension systems, despite the company's performance being under pressure in the first three quarters of 2025 [2][11]. Financial Summary - Total revenue for 2023 is projected at 5,897 million, with a growth rate of 23.4%. Revenue is expected to reach 7,025 million in 2024, 8,390 million in 2025, 9,903 million in 2026, and 11,541 million in 2027, with growth rates of 19.1%, 19.4%, 18.0%, and 16.5% respectively [4][12]. - Net profit attributable to shareholders is forecasted to be 379 million in 2023, decreasing to 303 million in 2024, then recovering to 343 million in 2025, 493 million in 2026, and 698 million in 2027, with respective growth rates of 76.9%, -20.1%, 13.4%, 43.5%, and 41.8% [4][12]. - Earnings per share (EPS) is expected to be 1.77 in 2023, dropping to 1.42 in 2024, and then rising to 1.61 in 2025, 2.31 in 2026, and 3.27 in 2027 [4][12]. Market Data - The target price for Baolong Technology is set at 44.98 yuan, with a current market capitalization of 8,042 million [5][6]. - The stock has traded within a range of 33.98 to 52.50 yuan over the past 52 weeks [6]. Strategic Developments - Baolong Technology has formed a strategic partnership with Weifu High-Tech to enhance its full active suspension systems, indicating a deepening focus on intelligent suspension technology [11]. - The company has secured multiple overseas contracts for its intelligent suspension products, including a significant contract for a high-end luxury SUV model [11].

Investment Rating - The report maintains a "Buy" rating for China National Heavy Duty Truck Group Co., Ltd. (China National Heavy Duty Truck) with a target price of 23.47 CNY [6][13]. Core Insights - The company reported a significant revenue increase driven by the domestic vehicle replacement policy, with a year-on-year revenue growth of 20.6% for the first three quarters of 2025 [2][13]. - China National Heavy Duty Truck continues to lead in heavy truck exports, achieving a 24.5% year-on-year increase in export volume for the first nine months of 2025 [13]. - The company is expected to maintain its growth trajectory, supported by strong domestic sales and export performance, with projected EPS for 2025, 2026, and 2027 being 1.33, 1.40, and 1.74 CNY respectively [13]. Financial Summary - Total revenue for 2023 is projected at 42,070 million CNY, with a growth rate of 46.0% [5]. - Net profit attributable to shareholders is expected to reach 1,080 million CNY in 2023, reflecting a substantial increase of 405.5% [5]. - The company’s gross margin is forecasted to be 7.6% in 2025, with a net profit margin of 4.0% [14]. Market Performance - The stock has a 52-week price range of 15.93 to 20.59 CNY, with a current price of 18.14 CNY [7][13]. - The market capitalization stands at 21,312 million CNY [7]. - The company has a net asset return rate (ROE) of 6.8% for 2025, indicating a positive trend [13].

Investment Rating - The investment rating for the company is "Accumulate" with a target price of 24.34 CNY [5][12][14] Core Insights - The company's Q3 performance met expectations, with revenue and sales continuing to recover despite short-term disruptions from impairment provisions. The results reflect ongoing reforms and partnerships, particularly with Huawei, which are expected to provide new growth avenues [2][12] - The new management team has clarified the positioning of various business segments and is accelerating internal reforms while actively pursuing external collaborations, which is anticipated to help the company gradually overcome challenges and reverse its revenue and performance trends [12][14] Financial Summary - Total revenue for 2023 is projected at 744.705 billion CNY, with a slight increase of 0.1% year-on-year. Revenue is expected to decline by 15.7% in 2024, followed by a recovery with growth rates of 4.7%, 8.1%, and 8.6% in the subsequent years [4][13] - Net profit attributable to the parent company is forecasted to be 14.106 billion CNY in 2023, with a significant drop of 88.2% in 2024, followed by a substantial recovery of 536.7% in 2025 [4][13] - The earnings per share (EPS) for 2025 is adjusted to 0.92 CNY, with further projections of 1.21 CNY and 1.49 CNY for 2026 and 2027 respectively [12][14] Sales and Performance - For the first nine months of 2025, the company achieved a revenue of 469 billion CNY, representing a year-on-year increase of 9%. The net profit for the same period was 81 billion CNY, up 17.3% year-on-year [12] - The company sold 3.19 million vehicles in the first nine months of 2025, marking a 20.5% increase compared to the previous year [12] Strategic Developments - The company launched its first model under the Huawei partnership, the H5, on September 23, 2025, which is expected to enhance its marketing, distribution, and technological capabilities [12][14] - The introduction of popular new models under its own brand, such as the MG4, has contributed positively to sales performance [12]

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 41.46 CNY [6][13]. Core Insights - The company reported significant growth in revenue and net profit for Q3 2025, with revenue reaching 26.37 billion CNY, a year-on-year increase of 9.5%, and net profit of 3.29 billion CNY, up 35.4% year-on-year [2][13]. - The company achieved a remarkable Q3 performance with revenue of 10.24 billion CNY, reflecting a 32.3% year-on-year increase and a 5.4% quarter-on-quarter increase, while net profit surged to 1.36 billion CNY, up 79.0% year-on-year [13]. - The company has maintained its technological leadership, receiving international recognition, including seven awards at the 2025 Bus World Expo in Belgium [13]. Financial Summary - Total revenue is projected to grow from 27.04 billion CNY in 2023 to 56.57 billion CNY by 2027, with a compound annual growth rate (CAGR) of 18.0% from 2024 to 2025 [5][14]. - Net profit attributable to shareholders is expected to increase from 1.82 billion CNY in 2023 to 7.28 billion CNY in 2027, reflecting a CAGR of 31.2% from 2024 to 2025 [5][14]. - The company's gross margin improved to 22.4% in the first three quarters of 2025, up 1.0 percentage points year-on-year, while the net profit margin reached 12.8%, an increase of 2.6 percentage points year-on-year [13]. Market Performance - The stock has a market capitalization of 67.55 billion CNY, with a 52-week price range of 21.43 to 31.66 CNY [7]. - The stock's price-to-earnings (P/E) ratio is projected to decrease from 37.17 in 2023 to 9.27 by 2027, indicating an attractive valuation as earnings grow [5][14]. Competitive Position - The company is recognized as a leader in the bus manufacturing sector, particularly in the new energy bus market, with a significant increase in overseas sales, which accounted for 38.59% of total sales in Q3 2025 [13].

Investment Rating - The report maintains a rating of "Accumulate" for the company with a target price of 39.76 CNY [6][12]. Core Insights - The company achieved significant revenue and profit growth in the first three quarters of 2025, with a year-on-year revenue increase of 11.45% to 458.44 billion CNY and a net profit increase of 18.98% to 11.20 billion CNY [2][12]. - The gross profit margin has been on a continuous rise, reaching 18.31%, an increase of 2.72 percentage points year-on-year, with the automotive electronics segment achieving a gross margin of 20.8% [12][12]. - The company is actively expanding into emerging business areas such as humanoid robots, which are expected to create a second growth curve beyond its automotive business [2][12]. Financial Summary - Total revenue for 2023 is projected at 55,728 million CNY, with expected growth to 62,641 million CNY in 2025, representing a 12.1% increase [4][14]. - The net profit attributable to the parent company is forecasted to rise from 1,083 million CNY in 2023 to 1,578 million CNY in 2025, reflecting a growth rate of 64.3% [4][14]. - Earnings per share (EPS) is expected to increase from 0.78 CNY in 2023 to 1.13 CNY in 2025 [4][14]. Emerging Business Developments - The company secured new orders with a total lifecycle value of approximately 714 billion CNY in the first three quarters, with 402 billion CNY obtained in the third quarter alone [12][12]. - Recent orders in intelligent driving and cockpit integration have exceeded 20 billion CNY, indicating strong growth in the smart automotive sector [12][12]. - The company is set to launch its H shares on the Hong Kong Stock Exchange on November 6, furthering its international capital platform [12][12].

Investment Rating - The investment rating for the company is "Accumulate" with a target price of 329.50 CNY [5]. Core Insights - The company continues to experience revenue growth driven by the launch of new two-wheeled and four-wheeled products, demonstrating strong operational resilience despite external disturbances such as tariffs and exchange rate fluctuations [2][11]. - The company reported a revenue of 14.9 billion CNY for the first nine months of 2025, representing a year-on-year increase of 30.1%, with a net profit of 1.42 billion CNY, also up by 30.9% [11]. - The company is focusing on product upgrades and expanding its product matrix, with significant growth in electric two-wheelers providing a new growth curve [11]. Financial Summary - Total revenue is projected to grow from 12.11 billion CNY in 2023 to 29.8 billion CNY by 2027, reflecting a compound annual growth rate (CAGR) of approximately 21.1% [4]. - Net profit attributable to shareholders is expected to increase from 1.008 billion CNY in 2023 to 2.925 billion CNY in 2027, with a CAGR of about 19.6% [4]. - Earnings per share (EPS) is forecasted to rise from 6.60 CNY in 2023 to 19.17 CNY in 2027 [4]. Market Performance - The company's stock has a 52-week price range of 139.46 CNY to 290.32 CNY, with a current price of 239.85 CNY [6]. - The market capitalization stands at 36.596 billion CNY [6]. - The company has shown a 12-month absolute increase of 58% in stock price [10]. Business Strategy - The company is implementing a dual-brand strategy in the European market to enhance its competitive edge [11]. - The introduction of new models such as the U10PRO all-terrain vehicle and various motorcycle models is expected to sustain strong performance in the two-wheeler segment [11]. - The electric vehicle segment is being positioned for high-end mobility, contributing to the company's growth trajectory [11].

Investment Rating - The report maintains a "Buy" rating for 德昌电机控股 (Deka Motor Holdings) [6][12]. Core Insights - 德昌电机控股 has unique advantages in developing humanoid robot components, driven by its strong position in the automotive motor sector and the rapid growth of data center liquid cooling systems [2][30]. - The company is expected to see significant growth in net profit, with projections of $281 million, $322 million, and $355 million for the fiscal years 2026, 2027, and 2028, respectively, representing year-on-year growth rates of 7%, 15%, and 10% [14][15]. Financial Summary - Total revenue projections for 德昌电机控股 are as follows: - 2025: $3,648 million - 2026: $3,751 million - 2027: $4,097 million - 2028: $4,476 million - Gross profit and net profit forecasts are: - Gross profit for 2025: $843 million, with a gross margin of 23% - Net profit for 2025: $263 million, with a net margin of 7.2% [4][15][26]. Company Overview - 德昌电机控股's main business segments include automotive motors (84% of revenue) and industrial motors (16%) [15][19]. - The company has a stable revenue and profit growth history, with a net profit of approximately $263 million for the fiscal year 2025, reflecting a 15% increase year-on-year [24][26]. Humanoid Robot Development Advantages - The company possesses significant capabilities in humanoid robot components, including actuators and joints, leveraging its expertise in motor design and manufacturing [30][34]. - 德昌电机控股's joint ventures with 上海机电 (Shanghai Electric) enhance its channel and component capabilities in the humanoid robot sector [50][54]. Data Center Liquid Cooling Business - The rapid development of data center liquid cooling is expected to drive growth in 德昌电机控股's pump business, with products like CDU and DTC pumps enhancing cooling efficiency [56][58]. Automotive Small Motor Market - The ASP (Average Selling Price) of small motors in electric vehicles is projected to have a 50% growth potential compared to traditional fuel vehicles, driven by advancements in various automotive systems [60][66]. - The company aims to diversify its customer base in the automotive sector, which has been heavily reliant on foreign clients, to improve revenue growth [66]