海外布局加速，智能执行机构/机器人业务有望打开新空间。海外市场方面，公司正全力加速匈牙利基 地的建设，通过本地化生产提高在欧洲市场的影响力，并积极对接欧洲主流车企，以进一步提升全球市 占率。今年2月，首台KX 260 TWIN 齿轮磨床已在工厂完成验收，预计近期逐步进入试生产阶段，并在 25H2 产生收入。其他业务方面，公司智能执行机构和机器人业务有望迎来较高的增速。公司重点拓展 智能车锁、汽车电动尾门模组等产品，ASP 有望进一步提升。凭借着在减速器领域的积累，公司有望 提供覆盖中等负载的机器人解决方案，稳步推进人形机器人业务布局。 盈利预测：我们预计公司2025-2027 年实现营收104.89/125.73/143.29 亿元， 归母净利润分别为 12.94/14.79/15.43 亿元， EPS 分别为1.53/1.75/1.82 元，给予"推荐"评级。 风险提示：技术应用不及预期、新业务发展不及预期，行业竞争加剧风险。 事件：4 月28 日，公司发布25Q1 业绩报告。报告期内，公司实现营业收入20.65 亿元，同比-0.47%，环 比+1.27%；实现归母净利润2.76 亿元，同比+24.71%， ...

4Q24 主营业务收入同比增长19%：公司发布2024 年报，全年实现营业收入87.81 亿元，同比增长 8.76%，其中主营业务收入80.8 亿元，同比增长18.46%；归母净利润为10.24 亿元，同比增长25.42%； 扣非净利润10.01 亿元，同比增长24.64%。单四季度营业收入为20.39 亿元，同比减少7.4%，其中主营 业务收入约22.4 亿元，同比增长约19.4%；归母净利润为2.86 亿元，同比增长26.0%；扣非净利润为2.90 亿元，同比增长14.7%。单四季度主营业务收入增长而总收入减少，是由于调整了钢材贸易业务的商业 模式和收入核算方式。 毛利率全线提升，全年达到25%，仍有向上空间：公司2024 年毛利率达到25.0%，同比提升2.8pct，单 季度毛利率已连续8 个季度同比提升。2024 年，几乎全线业务毛利率都有所提升，乘用车/商用车/ 智能 执行机构/ 工程机械齿轮毛利率分别为25.7/27.9/19.0/31.9%，同比提升3.9/1.1/4.7/6.1pct。我们认为，毛 利率的提升源于产品结构高端化、规模效应增强、降本提效、原材料价格下降等多重因素。往前看，乘 用车 ...

Investment Rating - The report maintains an "Outperform" rating for the company, with a target price of Rmb38.50, representing a 29% upside from the current price of Rmb32.23 [2][8]. Core Insights - The company achieved a full-year revenue of Rmb8.781 billion in 2024, reflecting a year-on-year growth of 8.76%. The core business revenue reached Rmb8.08 billion, up 18.46% year-on-year, while net profit attributable to shareholders grew by 25.42% to Rmb1.024 billion [3][13]. - The passenger vehicle gear segment accounted for 61% of total revenue in 2024, with new energy vehicle gear revenue reaching Rmb3.37 billion, a 51% increase year-on-year, contributing to 38% of total revenue [4][14]. - The smart actuator business saw a significant revenue increase of 70% year-on-year, reaching Rmb642 million, becoming the second-largest growth driver after NEV gears [5][15]. - The overall gross margin for the company improved to 25.0%, marking an increase of 2.8 percentage points year-on-year, with all major business segments contributing to this improvement [16]. Financial Projections - The company forecasts net profits of Rmb1.25 billion, Rmb1.48 billion, and Rmb1.71 billion for 2025, 2026, and 2027 respectively, with a P/E ratio of 22x applied to the 2026 earnings estimate [8][17]. - Revenue projections for the upcoming years are as follows: Rmb9.745 billion in 2025, Rmb10.943 billion in 2026, and Rmb12.043 billion in 2027, with respective growth rates of 11%, 12%, and 10% [10][12].

Group 1 - The company approved the 2024 profit distribution plan during the board meeting held on April 23, 2025, which will be submitted to the annual general meeting for approval [2][24]. - The company reported a net profit attributable to shareholders of 1,023,911,091.96 yuan for 2024, with a parent company net profit of 619,716,635.22 yuan [3][4]. - The profit distribution plan includes a cash dividend of 2.26 yuan per 10 shares (tax included), with no bonus shares or capital reserve conversion [4][10]. Group 2 - The total cash dividend is expected to be approximately 189,205,790.89 yuan based on the adjusted total share capital of 837,193,765 shares after accounting for repurchased shares [5]. - The total amount for cash dividends and share repurchases for 2024 is projected to be 309,192,481.89 yuan, representing 30.20% of the net profit attributable to shareholders [5]. - The company has maintained a cash dividend amount exceeding 30% of the average net profit over the last three years, avoiding any risk warning situations [6]. Group 3 - The profit distribution plan is deemed reasonable, considering the company's industry characteristics, development stage, operational model, profitability, debt repayment ability, and future funding needs [7]. - The company has been focusing on the manufacturing of gear transmission products, with its main products including gears for passenger cars, commercial vehicles, engineering machinery, and electric tools [12][13]. - The company is transitioning from traditional gear products to high-precision gears and related components, enhancing its reputation in the international market [12]. Group 4 - The company plans to hold its 2024 annual general meeting on May 16, 2025, where the profit distribution plan and other proposals will be discussed [51][54]. - The meeting will combine on-site voting and online voting, allowing shareholders to participate remotely [53][60]. - The company has established a clear process for shareholder registration and voting, ensuring compliance with legal and regulatory requirements [57][68].