证券研究报告/公司研究 银轮股份：汽车热管理老牌龙头，液冷行业新星 投资要点 ➢ 热管理行业龙头，产品多元化发展 银轮股份深耕热管理行业四十余年，多轮战略精准判断行业趋势，2005-2024 年营 业收入复合增速达 19%。公司前身是 1958 年成立的天台机械厂，公司抓住商用车 国产化替代需求进入热交换领域；2007 年深交所上市；2010 年后，商用车业务增 速放缓，公司进行全球化拓展与多产品领域延伸，从商用车延伸至乘用车、工业换 热、尾气处理等领域；2017 年公司成立新能源乘用车事业部，2018 年起公布二次 创业计划，大力发展新能源乘用车业务；2023 年公司正式成立数字能源事业部，包 含储能和数据中心液冷产品等，作为第三成长曲线。 ➢ 储能+数据中心+超充多点开花，液冷行业"从1到N"放量在即 数据中心液冷：功耗、政策、成本驱动，预计2025年中国市场规模140亿元。单芯 片功耗和机柜功率密度持续提升，超过传统风冷上限；政策严控PUE值；芯片端、 服务器端、运营商端出于对全生命周期成本的追求，协同推进液冷应用。 储能液冷：渗透率持续提升，预计2025年中国市场规模121.5亿元。随着电池能量 密度 ...

研究所： 证券分析师： 戴畅 S0350523120004 daic@ghzq.com.cn 证券分析师： 吴铭杰 S0350524090003 wumj@ghzq.com.cn [Table_Title] 2025 年 Q1 营收&利润同比稳步增长，第三曲线 业务快速开拓 2025 年 05 月 05 日 公司研究 评级：买入(维持) ——银轮股份（002126）2025 年 Q1 季报点评 《银轮股份（002126）2024 年年报点评：2024 年 Q4 利润环比增速受减值拖累，2024 全年新增订单 充沛（买入）*汽车零部件*戴畅，吴铭杰》—— 2025-04-22 《银轮股份（002126）2024 年 Q3 季报点评：2024 年 Q3 归母净利润同比提升，热交换业务未来成长 空间广阔（买入）*汽车零部件*戴畅，吴铭杰》— —2024-10-30 国海证券研究所 请务必阅读正文后免责条款部分 相关报告 事件: 2025 年 4 月 29 日，银轮股份发布 2025 年 Q1 季报：2025 年 Q1 实现 营收 34.16 亿元，同比+15.05%；实现归母净利润 2.12 亿元，同比 +10.8 ...

Investment Rating - The investment rating for the company is "Buy" [1] Core Views - The company reported a steady revenue growth of 15.05% year-on-year, with operating income reaching 3.416 billion yuan and a net profit attributable to shareholders of 212 million yuan, up 10.89% year-on-year [2] - The company's profitability continues to improve, driven by effective cost control, with a significant reduction in financial expenses by 88.46% year-on-year [3] - The company is accelerating its overseas business expansion, achieving a 50.47% year-on-year increase in self-operated business revenue in North America, and a 31.29% year-on-year increase in revenue from its European segment [4] - The company has achieved historic breakthroughs with key clients across its three business lines, with new projects expected to generate an additional annual revenue of approximately 9.073 billion yuan [5] - The company is proactively exploring emerging fields such as robotics, having secured 10 patents in this area and making significant progress in key component development [6][7] Summary by Sections Financial Performance - In Q1 2025, the company achieved an operating income of 3.416 billion yuan, a year-on-year increase of 15.05%, and a net profit of 212 million yuan, up 10.89% [2] - The company's cost management has improved, with sales, management, and R&D expense ratios decreasing year-on-year [3] Business Expansion - The company is enhancing its global manufacturing footprint, with new facilities in North America, Southeast Asia, and Europe, contributing to significant revenue growth in these regions [4] - The North American segment achieved self-operated business revenue of 19.646 million USD, a 50.47% increase year-on-year [4] Growth Opportunities - The company has secured over 300 new projects, with expected annual revenue contributions from various business segments, including digital energy and new energy vehicles [5] - The company is strategically positioning itself in the robotics sector, focusing on key customer collaborations and technology advancements [6][7] Earnings Forecast - The company is projected to achieve revenues of 16.030 billion yuan, 18.883 billion yuan, and 21.574 billion yuan for the years 2025, 2026, and 2027, respectively, with corresponding net profits of 1.048 billion yuan, 1.251 billion yuan, and 1.503 billion yuan [8]