01 事件概述 7月10日，公司发布2025年员工持股计划（草案），覆盖公司董事（不含独董）、监事、高管、中层及核心员工（总计≤358人），股票来源为公司回购专用证券账户内已回 购的股份，合计不超过1,039.2177 万股，占公司当前总股本的1.23%，员工受让价格为15.78元/股，员工自筹资金总额不超过人民币16,398.86 万元。 02 分析判断 ► 发布员工持股计划 绑定人才助力长期成长 1）激励对象覆盖广泛： 本次激励对象包括公司董事（不含独董）、监事、高管、中层及核心员工（总计≤358人），其中董监高7人（董事、总经理MIN ZHANG、 副总张戎等）占总份额16.45%；中层管理人员及核心员工（不超过 351人）占总份额83.55%。 2）明确业绩考核目标： 本次员工持股计划存续期36个月，解锁需 同时满足公司层面业绩和个人绩效考核：过户满12个月可解锁第一批50%份额，其中2025年净利润满足≥13亿元可全部解锁，12.35~13亿元可解锁80%；过户满24 个月可解锁剩余50%份额，其中2026年净利润满足≥15亿元可全部解锁，14.25~15亿元可解锁80%。我们认为，本次员工持股计划 ...

01 事件概述 2024年公司营业收入87.8亿元，同比+8.8%；归母净利10.2亿元，同比+25.5%；扣非归母净利10.0亿元，同比+24.8%。2024Q4公司营收20.4亿元，同比-7.4%，环比-15.7%；归 母净利2.86亿元，同比+26.0%，环比+7.9%；扣非归母净利2.90亿元，同比+14.6%，环比+12.4%。 02 分析判断 ► 24Q4 业绩符合预期 产品结构变化导致毛利环比提升 1）收入端： 2024Q4公司营收20.4亿元，同比-7.4%，环比-15.7%；归母净利2.86亿元，同比+26.0%，环比+7.9%；收入同环比下降主要系2024Q4钢材销售业 务收缩所致，钢贸业务2024H1/H2收入分别5.3/1.0亿元。乘用车业务方面，2024Q4乘用车销量885.9万辆，同比+12.4%，环比+32.2%，公司2024H1/H2收入分 别23.6 /29.6亿元，保持稳步增长。 2）毛利端： 2024Q4公司毛利率31.0%，同比+6.5pct，环比+7.1pct，毛利率提升主因：1）毛利较低的钢贸销售业务占比下 降；2）规模效应加强，乘用车齿轮业务毛利率提升； 3）费用 ...

Investment Rating - The report maintains a "Recommended" rating for the company [4][6]. Core Views - The company is experiencing steady revenue growth, with projected revenues of CNY 87.8 billion in 2024, representing an 8.8% year-on-year increase, and a net profit of CNY 10.2 billion, up 25.5% year-on-year [1][4]. - The company is expanding its global presence, particularly in the electric vehicle market, where it holds a market share of 40%-50% in domestic new energy vehicles [3]. - The report highlights the growth potential in the robotics sector, particularly in high-precision reducers, with a gross margin of 29.1% for this segment [3][4]. Summary by Sections Financial Performance - In Q4 2024, the company reported revenues of CNY 20.4 billion, down 7.4% year-on-year and 15.7% quarter-on-quarter, primarily due to a contraction in steel sales [2]. - The gross margin for Q4 2024 improved to 31.0%, an increase of 6.5 percentage points year-on-year, attributed to a decrease in low-margin steel trading and improved margins in passenger vehicle gear business [2]. - The net profit for Q4 2024 was CNY 2.86 billion, reflecting a 26.0% year-on-year increase and a 7.9% quarter-on-quarter increase [2]. Growth Projections - Revenue projections for 2025, 2026, and 2027 are CNY 104.7 billion, CNY 124.7 billion, and CNY 149.6 billion, respectively, with corresponding net profits of CNY 12.4 billion, CNY 15.2 billion, and CNY 18.7 billion [4][5]. - The report anticipates a steady increase in earnings per share (EPS) from CNY 1.21 in 2024 to CNY 2.21 in 2027 [5]. Market Expansion - The company is accelerating its overseas expansion, particularly in Hungary, to cater to European market demands and enhance its influence in the region [3]. - The report emphasizes the company's focus on developing intelligent drive mechanisms and robotics, aiming to increase the value per vehicle [3][4].