Core Viewpoint - Hengshuai Co., Ltd. reported Q3 2025 performance in line with expectations, with both revenue and profit showing quarter-on-quarter growth, leading the robot harmonic magnetic field motor industry [1] Group 1: Business Segments - The company's main business products are divided into two major segments: fluid technology and motor technology [1] - In fluid technology, the company has proactively laid out an active perception cleaning system, significantly enhancing the intelligence and complexity of these products, with promising prospects in the high-level autonomous driving sector [1] - In motor technology, the company has achieved certain technological breakthroughs, developing harmonic magnetic field motor technology that disrupts the underlying technology of motors, along with customized new magnetic materials tailored to the specific design requirements of harmonic magnetic field motors [1] Group 2: Product Development and Integration - The company is actively promoting the upgrade of electric module business products, facilitating integrated product development [1] - In cross-business common technologies, the company has developed capabilities to synchronize research and development with vehicle manufacturers and possesses intelligent production and testing capabilities, having received laboratory certifications from clients such as General Motors and Honda [1] Group 3: Market Position and Future Outlook - The company focuses on micro-motor core technological capabilities, scaling up cleaning business development while advancing intelligent cleaning, accelerating the commercialization process [1] - The motor business is diversified across multiple categories, riding the wave of intelligence [1] - The company maintains a "buy" rating [1]

Investment Rating - The report maintains an "Accumulate" rating for the company [1][10]. Core Insights - The company's Q3 2025 revenue increased by 4.18% year-on-year to approximately 251 million yuan, with a quarter-on-quarter increase of 11.43%. However, the net profit attributable to the parent company decreased by 7.25% year-on-year to about 44 million yuan [4][6]. - The company is strategically optimizing its production capacity and product structure at its Thailand base to meet market and customer demands, which is expected to drive future growth [4][6]. Summary by Sections Financial Performance - In Q3 2025, the company's gross margin was 30.45%, down 3.49 percentage points year-on-year and 0.60 percentage points quarter-on-quarter. The total expense ratio was 11.46%, up 0.88 percentage points year-on-year and 1.12 percentage points quarter-on-quarter [6]. - The company plans to integrate motor actuator capacity to 2.28 million units per year and reduce washing pump capacity to 1.5 million units per year, while adding new product lines for active sensing cleaning systems and thermal management system components [6]. Product Development - The company is leveraging its harmonic magnetic field motor technology to develop products for automotive, industrial automation, and humanoid robots, focusing on customized solutions for linear joint motors, rotary joint motors, and dexterous hand motors [7]. - The report forecasts revenue growth for 2025 to 2027, with expected revenues of 937 million yuan, 1.133 billion yuan, and 1.455 billion yuan, respectively, reflecting a growth rate of -3%, 21%, and 28% [8][9]. Valuation Metrics - The projected P/E ratios for 2025 to 2027 are 78.76, 65.76, and 49.74, respectively, indicating a potential for valuation improvement as the company expands its product offerings and market presence [9][10].

Investment Rating - The report maintains a "Buy" rating for the company [4][7] Core Views - The company reported Q3 2025 revenue of 251 million yuan, a year-over-year increase of 4.18% and a quarter-over-quarter increase of 11.43%. The net profit attributable to shareholders was 44 million yuan, a year-over-year decrease of 7.25% but a quarter-over-quarter increase of 3.64% [1] - For the first nine months of 2025, the company achieved revenue of 680 million yuan, down 3.47% year-over-year, and a net profit of 129 million yuan, down 21.07% year-over-year [1] Summary by Sections Company Investment Projects - The company has adjusted its investment projects to focus on high-growth areas, optimizing capacity layout to enhance competitiveness. The adjustments include the construction of 2.28 million electric motor actuators, 150,000 active perception cleaning systems, and 1.31 million thermal management components, with an internal rate of return of 24.21% [2] Business Progress - The company is making significant progress in its two core business areas. In fluid technology, the active perception cleaning system has received batch orders from several clients, while the thermal management system has achieved mass production of cooling manifolds and electronic water pumps [3] - In electric motor technology, the company has expanded its product offerings in areas such as hidden door handles and charging door actuators, and has made breakthroughs in harmonic magnetic field motor technology and new magnetic materials [3] Financial Forecast - The company is projected to achieve revenues of 1.009 billion yuan, 1.239 billion yuan, and 1.448 billion yuan for the years 2025, 2026, and 2027, respectively. The net profit attributable to shareholders is expected to be 213 million yuan, 272 million yuan, and 336 million yuan for the same years [4][6] - The earnings per share are forecasted to be 2.67 yuan, 3.39 yuan, and 4.20 yuan for 2025, 2026, and 2027, respectively, with corresponding price-to-earnings ratios of 45.41, 35.66, and 28.85 [4][6]

Core Insights - The company reported a revenue of 680 million yuan for the first three quarters of 2025, a year-on-year decrease of 3%, and a net profit attributable to shareholders of 130 million yuan, down 21% year-on-year [1] - In Q3 2025, the company achieved a revenue of 250 million yuan, reflecting a year-on-year increase of 4% and a quarter-on-quarter increase of 11%, while the net profit attributable to shareholders was 40 million yuan, down 7% year-on-year but up 4% quarter-on-quarter [1] - The company is focusing on expanding application scenarios, particularly in the automotive sector, with major clients including BMW, Honda, and BYD [1] Financial Performance - For the first three quarters of 2025, the company's gross profit margin was 31.2%, a decrease of 4.5 percentage points year-on-year, and the net profit margin was 19.0%, down 4.2 percentage points year-on-year [2] - In Q3 2025, the gross profit margin was 30.5%, a decrease of 0.6 percentage points quarter-on-quarter and 3.5 percentage points year-on-year, while the net profit margin was 17.7%, down 1.3 percentage points quarter-on-quarter and 2.2 percentage points year-on-year [2] - The company is implementing cost reduction strategies through upstream integration and has established a new production line for magnetic materials capable of small-batch production [2] Industry Trends - The demand for ADAS intelligent cleaning systems is increasing due to the commercialization of L3+ level autonomous driving applications, such as Robotaxi and unmanned logistics vehicles [3] - The company is adapting its products for clients including Waymo and Meituan, with expectations for more models to enter the designated phase [3] - The company is also focusing on developing solutions for humanoid robots and robotic dogs, targeting customized solutions based on harmonic magnetic field motor technology [3] Profit Forecast - The company's net profit forecasts for 2025-2027 have been adjusted to 210 million, 240 million, and 300 million yuan, corresponding to PE ratios of 66, 58, and 47 times, respectively, while maintaining a "buy" rating [3]

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Insights - The company reported a revenue of 680 million yuan for the first three quarters of 2025, a year-on-year decrease of 3%, and a net profit attributable to the parent company of 130 million yuan, down 21% year-on-year. In Q3 2025, revenue was 250 million yuan, up 4% year-on-year and 11% quarter-on-quarter, while net profit was 40 million yuan, down 7% year-on-year but up 4% quarter-on-quarter [1] - The company is expanding its application scenarios, particularly in the automotive sector, with major clients including BMW, Honda, Hyundai, BYD, Geely, Great Wall, Bosch, and Continental. The company is also advancing its active perception cleaning systems and has begun to commercialize autonomous driving applications [1][3] - The company is focusing on small-batch production of magnetic materials and cost reduction through integrated upstream processes. The new magnetic material molding production line is now capable of small-batch production, laying the foundation for new motor development [2] Financial Performance - For Q3 2025, the company's gross margin was 30.5%, down 0.6 percentage points quarter-on-quarter and down 3.5 percentage points year-on-year. The net profit margin was 17.7%, down 1.3 percentage points quarter-on-quarter and down 2.2 percentage points year-on-year [2] - The company’s revenue is projected to grow from 923 million yuan in 2023 to 1.501 billion yuan in 2027, with a compound annual growth rate (CAGR) of approximately 20% [4] - The net profit attributable to the parent company is expected to remain stable at 214 million yuan in 2025, with growth projected to reach 296 million yuan by 2027 [4] Industry Trends - The demand for ADAS intelligent cleaning systems is increasing due to the commercialization of L3+ level autonomous driving applications, such as Robotaxi and unmanned delivery vehicles. The company is adapting its products for clients like Waymo, Meituan, and others [3] - The company is also exploring opportunities in humanoid robots and robotic dogs, focusing on customized solutions based on harmonic magnetic field motor technology [3]

Group 1: Company Overview and Business Segments - The company primarily engages in the research, production, and sales of automotive motor technology and fluid technology products, aiming to become a global leader in automotive motor technology solutions [3] - The business is structured into four main units: motor technology (motor and electric module) and fluid technology (driving vision cleaning systems and thermal management systems) [3] - The main production base is located in Ningbo, with additional production facilities established in locations such as Qingyuan, Shenyang, Wuhan, the USA, and Thailand to serve distant customers [3] Group 2: Financial Performance - In the first half of 2025, the company achieved a revenue of 4.28 billion yuan, representing a year-on-year decline of 7.46% [3] - The net profit attributable to shareholders was 84.65 million yuan, down 26.79% year-on-year, while the net profit excluding non-recurring items was 75.47 million yuan, reflecting a 30.42% decrease [3] Group 3: Business Challenges and Strategies - The traditional cleaning business is currently under pressure, facing challenges in both revenue and gross profit, with a focus on proactive cleaning business investments to establish technological barriers and expand new product opportunities [3] - The electric motor business showed signs of recovery in the second quarter, with a warming trend in revenue, and aims to develop towards a more integrated product approach [3] Group 4: Robotics Development - The development pace of the robotics business is urgent, with rapid research and production demands creating strong barriers to entry in the industry [3] - The company is focusing on humanoid robots and robotic dogs, working on customized solutions based on harmonic magnetic field motor technology for linear and rotational joint motors [3] Group 5: Future Growth and Expansion - The Thailand factory's first phase focuses on cleaning pumps and motors, with plans to expand to proactive sensing cleaning systems and thermal management systems in the second phase as customer orders increase [4] - The company's strategic core for the second half of the year is to solidify existing businesses while pursuing long-term breakthroughs, with new products being developed to diversify the business matrix [4]

Report Summary 1. Report Industry Investment Rating - No information provided in the content. 2. Report Core View - The report focuses on the research and development and business progress of Hengshuai Co., Ltd. in the automotive parts industry, especially highlighting the company's harmonic magnetic field motor technology and its application, as well as the development of active sensing cleaning system products and robot business [22][23][25]. 3. Summary by Relevant Catalog 3.1 Research Basic Situation - Research object: Hengshuai Co., Ltd. [17] - Industry: Automotive parts [17] - Reception time: August 29, 2025 [17] - Listed company reception personnel: Board Secretary Liao Weiming [17] 3.2 Detailed Research Institutions - Quanguo Fund (fund management company, represented by Chen Xiaoxiang) [18] - Hua'an Securities (securities company, represented by Liu Qianlin) [18] 3.3 Main Content Data - **Harmonic Magnetic Field Motor Technology**: The company's harmonic motor uses harmonic magnetic field, which can reduce motor volume, achieve lightweight, and save material costs compared with traditional motors. The company has long - term layout and technical accumulation in this field, and has submitted multiple invention patent applications. It has broad application scenarios in both industrial and automotive fields [22]. - **Harmonic Magnetic Field Motor Technology Application**: The company has gradually used this technology for product development in automotive, industrial automation, humanoid robots and other scenarios, and is customizing solutions for linear joint motors, rotary joint motors, and dexterous hand motors for related customers [23]. - **Verification of Harmonic Magnetic Field Motor Technology Advantages**: The drum motor jointly developed with Germany's Lenze, as the first mass - produced motor using this technology, has entered the mass - production ramp - up stage, and the technology has been fully verified in multiple aspects such as lightweight, power improvement, and cost optimization [24]. - **Progress of Active Sensing Cleaning System Products**: With the commercial application of L3 + level Robotaxi and unmanned express logistics vehicles, the company's related products have accelerated industrial penetration, passed customer adaptation and sampling for many terminals, and obtained some customer batch business fixed - points, with more incremental models expected to enter the fixed - point link in the future [25]. - **Robot Business Development**: The company may independently operate the robot R & D team according to industry trends. The R & D characteristics and operation mode requirements of the robot and automotive fields are different, which increases the industry entry threshold, and the future development of the robot business will face both opportunities and challenges [26].

Investment Rating - The report maintains a "Buy" rating for the company [6] Core Views - The company's performance in H1 2025 met expectations, with revenue of 430 million yuan, down 7% year-on-year, and a net profit of 90 million yuan, down 27% year-on-year. In Q2 2025, revenue was 230 million yuan, up 2% year-on-year and up 11% quarter-on-quarter, with a net profit of 40 million yuan, down 16% year-on-year and up 3% quarter-on-quarter [1] - The company is expanding its application scenarios, particularly in the automotive sector, which saw a national sales increase of 11% year-on-year in H1 2025. The cleaning business generated 200 million yuan in revenue, down 7% year-on-year, while the motor business generated 190 million yuan, down 6% year-on-year [1][2] - The company is focusing on cost reduction and efficiency improvement, achieving a gross margin of 31.6% and a net profit margin of 19.8% in H1 2025, both down year-on-year [2] - The company is accelerating the industrialization of ADAS intelligent cleaning systems and is strategically positioning itself in the robotics sector, targeting applications in autonomous driving and logistics [3] Financial Summary - For 2025, the company is projected to achieve a revenue of 1.107 billion yuan, with a year-on-year growth rate of 15%. The net profit is expected to be 221 million yuan, with a year-on-year growth rate of 3.2% [5] - The company's earnings per share (EPS) is projected to be 1.97 yuan for 2025, with a price-to-earnings (P/E) ratio of 42.4 times [5] - The company’s total assets are expected to reach 2.114 billion yuan by 2025, with a total liability of 637 million yuan [10]

Group 1: Robotics Business Progress - The company is focusing on humanoid robots and has engaged with overseas clients to develop customized samples based on their technical solutions [2] - Plans to accelerate domestic customer expansion and participate in industry exhibitions to showcase technological achievements in humanoid robotics [2] Group 2: Tailgate Motor Market Share - The company is one of the early entrants in the tailgate motor market, with a deep understanding of market dynamics and product standards [3] - Revenue growth is driven by increased penetration in major clients and the acquisition of new customers [3] Group 3: Thailand Factory Development - The first phase of the Thailand factory focuses on cleaning pumps and motors, with plans to expand to more complex components as business grows [4] - The factory is expected to provide new growth momentum as production lines and customer orders are established [4] Group 4: Autonomous Driving Sector - The domestic autonomous driving sector is rapidly advancing from L2 to L3 levels, with many manufacturers making significant progress [5] - The company is actively communicating with both domestic and international clients to expand its business in this area [5] Group 5: Active Sensing Cleaning System Applications - Active cleaning technology is emerging in specific closed environments like ports and mines, although current application volumes are low [7] - Long-term prospects for active cleaning business in these environments are expected to grow as technology matures and market acceptance increases [7] Group 6: Gross Margin Trends - The company experienced a decline in gross margin due to concentrated rebates and short-term market strategies [7] - Recent quarters have shown stable gross margins, with plans to maintain stability through new customer development [7] Group 7: Competition in ADAS Active Sensing Cleaning System - The company has a first-mover advantage in the cleaning business with a strong technical foundation [7] - The overall market penetration is low, leading to limited competition primarily from foreign enterprises [7]

Core Viewpoints - The traditional cleaning segment remains under pressure, and the motor segment has experienced a decline due to sporadic factors [2] - The company has seen an increase in expense ratios, leading to fluctuations in profitability [2] Financial Performance - In Q1 2025, the company achieved revenue of approximately 203 million, a year-on-year decrease of about 16.04% [1] - The net profit attributable to the parent company was approximately 42 million, a year-on-year decrease of about 35.48% [1] - The gross margin for Q1 2025 was approximately 32.22%, down by about 4.57 percentage points year-on-year [2] - The net profit margin was approximately 20.61%, down by about 6.21 percentage points year-on-year [2] - The total expense ratio was approximately 11.33%, an increase of about 3.48 percentage points year-on-year [2] Business Development - The company has entered the production ramp-up phase for the drum motor products developed in collaboration with Germany's Lenze [3] - New production bases in Thailand and the United States have been completed, strengthening the global production layout [3] - The company has secured batch projects for active perception cleaning systems from clients such as Waymo and Meituan [3] - The company plans to configure a production capacity of 250,000 sets per year for gas-liquid mixed cleaning systems [3] - The matching of harmonic magnetic field motor technology with the customized needs of humanoid robots is expected to open new growth avenues for the company [3] Investment Outlook - The company is expected to see revenue growth from new product applications and project rollouts, with projected revenues of approximately 1.1 billion, 1.27 billion, and 1.47 billion for 2025 to 2027, representing year-on-year growth of approximately 14.7%, 15.2%, and 15.8% respectively [4] - The net profit attributable to the parent company is projected to be approximately 230 million, 270 million, and 320 million for 2025 to 2027, with year-on-year growth of approximately 8.6%, 17.4%, and 17.8% respectively [4] - As of May 6, 2025, the stock price corresponds to a PE ratio of approximately 27.5, 23.5, and 19.9 for 2025 to 2027 [4] Rating - The company maintains a "Buy" rating [5]