北 交 所 研 究 万通液压（830839.BJ） 重卡、JG 装备等推动主要产品营收毛利双增，2025H1 归母净利润+40.33% ——北交所信息更新 2025 年 09 月 11 日 投资评级：买入（维持） | 日期 | 2025/9/10 | | --- | --- | | 当前股价(元) | 40.84 | | 一年最高最低(元) | 55.75/8.91 | | 总市值(亿元) | 48.69 | | 流通市值(亿元) | 26.98 | | 总股本(亿股) | 1.19 | | 流通股本(亿股) | 0.66 | | 近 3 个月换手率(%) | 274.04 | 北交所研究团队 北交所信息更新 诸海滨（分析师） zhuhaibin@kysec.cn 证书编号：S0790522080007 2025H1 实现归母净利润 0.67 亿元+40.33%，维持"买入"评级 万通液压披露半年报，2025H1 实现总营业收入 3.44 亿元，同比增长 13.12%；实 现归母净利润 0.67 亿元，同比增长 40.33%。考虑到万通液压在各主要产品类型 均产生较大增长，海外拓展成效显现，并预期合作盘古智能 ...

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance relative to the market [1]. Core Insights - The company's H1 2025 performance exceeded expectations, with revenue of 344 million yuan, a year-over-year increase of 13.12%, and a net profit of 67.32 million yuan, reflecting a 40.33% growth [4][7]. - The report highlights significant growth in all three major business segments, with self-dumping truck special oil cylinders, mechanical equipment cylinders, and gas springs showing year-over-year increases of 25.95%, 3.96%, and 21.40% respectively [7]. - The gross margin has improved beyond expectations, with the gas spring segment achieving a gross margin of 49.73%, up 7.28 percentage points from the previous year, showcasing the company's cost reduction capabilities and product competitiveness [7]. - The company has demonstrated strong international competitiveness, with overseas revenue growth of 62.71% in 2024 and 41.24% in H1 2025 [7]. Financial Data and Profit Forecast - The company is projected to achieve total revenue of 702 million yuan in 2025, with a year-over-year growth rate of 11.7% [6]. - The net profit forecast for 2025 is 145 million yuan, reflecting a growth rate of 33.5% compared to the previous year [6]. - The report anticipates earnings per share of 1.22 yuan for 2025, with a projected price-to-earnings ratio of 35 times based on the closing price on August 27 [6][7].

New Consumption - The company achieved total operating revenue of 1.769 billion yuan in H1 2025, a year-on-year increase of 30.83% [2][8] - The total profit reached 241 million yuan, up 7.17% year-on-year, while the net profit attributable to shareholders was 186 million yuan, reflecting a growth of 5.21% [2][10] - The main brand, Marubi, maintained its position as the "No. 1 domestic brand in eye care" and the PL brand won the "Most Influential Makeup and Fragrance Brand" award [2][9] Machinery/Building Materials - The company reported operating revenue of 161 million yuan in H1 2025, a significant increase of 51.66% year-on-year, with a net profit of 23 million yuan, up 199.23% [12][15] - The balance machine business showed steady growth, while automation equipment and software information systems contributed significantly to performance [13][15] - The company is recognized as a leader in domestic balance machines, with new orders expected to increase as the company expands into high-end equipment manufacturing markets [15] Transportation - The company achieved approximately 766 million yuan in revenue in H1 2025, a decrease of 8.57% year-on-year, while the net profit was approximately 532 million yuan, an increase of 20.51% [16][17] - The main business of highways remains stable, with a significant increase in net profit in Q2 2025 due to the recovery of previously provisioned losses [16][17] - The company plans to distribute a cash dividend of 0.15 yuan per share, indicating a commitment to shareholder returns [16][18] North Exchange - The company reported revenue of 237 million yuan in H1 2025, a year-on-year increase of 7%, with a net profit of 52.68 million yuan, up 14% [20][21] - The domestic revenue grew by 31%, while overseas revenue faced challenges [21] - The company is actively developing new products in nuclear power and data center sectors, which are expected to drive future growth [21][22] Hydraulic Industry - The company achieved revenue of 344 million yuan in H1 2025, a year-on-year increase of 13%, with a net profit of 67.32 million yuan, up 40% [31][32] - The growth was driven by strong demand for dump truck cylinders and oil-gas springs, with significant improvements in gross margins [32][33] - The company is expanding into new fields such as autonomous driving and industrial robotics, indicating a strategic shift towards innovative applications [34][35]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company's net profit attributable to shareholders increased by 40% year-on-year in H1 2025, driven by high growth in overseas business and cost optimization [2] - The company is actively expanding into new fields such as autonomous mining vehicles and humanoid robots, supported by a recently approved convertible bond project [4] Financial Performance Summary - In H1 2025, the company achieved total revenue of 344 million yuan, net profit of 67 million yuan, and net profit excluding non-recurring items of 66 million yuan, representing year-on-year increases of 13%, 40%, and 42% respectively [2] - The gross profit margin and net profit margin for H1 2025 were 30.56% and 19.55%, reflecting increases of 4.26 percentage points and 3.79 percentage points year-on-year [2] - Revenue from the domestic market was 298 million yuan (up 10% year-on-year), while overseas revenue reached 46 million yuan (up 41% year-on-year) [2] Business Segment Performance - The three main business segments showed growth: 1. Dump truck cylinders saw a revenue increase of 26% to 86 million yuan, with a gross margin of 25.78% [3] 2. Mechanical equipment cylinders maintained stable revenue at 183 million yuan, with a gross margin of 26.34% [3] 3. Oil and gas springs revenue grew by 21% to 63 million yuan, with a gross margin of 49.73% [3] Future Outlook - The company plans to issue a 150 million yuan convertible bond in collaboration with Pangu Intelligent, which has been approved by the Beijing Stock Exchange [4] - The company is focusing on research and development in emerging fields, including intelligent hydraulic lifting systems for autonomous mining vehicles and high-precision components for humanoid robots [4] Earnings Forecast and Valuation - The forecast for net profit attributable to shareholders for 2025 to 2027 is 137 million, 170 million, and 193 million yuan respectively, with corresponding P/E ratios of 35.57, 28.81, and 25.32 [1][10]

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [5] Core Views - The company has shown robust growth in the first half of 2025, with a 40% year-on-year increase in net profit attributable to shareholders, driven by industry recovery and strategic product developments in intelligent oil-gas suspension and robotics [5][6] - The company's revenue for H1 2025 reached 344 million yuan, a 13% increase year-on-year, while the net profit attributable to shareholders was 67.32 million yuan, reflecting a 40% growth [6] - The report highlights significant growth in specific product lines, including a 25.95% increase in revenue from dump truck cylinders and a 21.40% increase from oil-gas springs, attributed to policy support and rising demand in the construction and new energy sectors [6] Summary by Sections Market Performance - The closing price as of August 25, 2025, was 44.56 yuan, with a total market capitalization of 5,312.22 million yuan and a circulating market value of 2,943.58 million yuan [3] Financial Performance - For H1 2025, the company reported a net cash flow from operating activities of 108.19 million yuan, a 48% increase year-on-year [6] - The sales expense ratio was 1.28%, and the management expense ratio was 2.74% [6] Revenue and Profit Forecast - The company expects net profits for 2025, 2026, and 2027 to be 141 million yuan, 185 million yuan, and 220 million yuan respectively, with corresponding P/E ratios of 37.7, 28.6, and 24.1 [7] - Revenue projections for 2025, 2026, and 2027 are 779 million yuan, 931 million yuan, and 1,102 million yuan, with growth rates of 23.87%, 19.62%, and 18.35% respectively [7] Product Development and Market Trends - The company is actively investing in R&D, with a 15.93% increase in R&D expenses in H1 2025, focusing on electric, intelligent, and systematized solutions [6] - The report notes a significant recovery in the heavy-duty dump truck market, with a 36.4% year-on-year increase in sales, and a substantial rise in new energy heavy truck sales by 184.68% [6]

Summary of the Conference Call for Wantong Hydraulic Company Overview - Wantong Hydraulic focuses on four main industries: automotive, energy extraction machinery, engineering machinery, and military equipment, promoting high-end, intelligent, and green development [2][7][10] - The company has achieved significant overseas expansion, with a non-recurring growth rate maintained above 30% over the past three years [2][7] Key Business Highlights - The oil and gas spring business is rapidly growing, transitioning from military to civilian applications, with increasing penetration in special vehicles, mining trucks, and passenger cars [2][7][13][20] - The electric cylinder business is versatile and supports future valuations, combining with planetary ball screw technology [2][7][14] - The company has stable relationships with its top five customers, including Zhengzhou Coal Mining Machinery Group and SANY Group, with the latter benefiting from increased revenue from specialized steel products for dump trucks [2][11] Market Performance and Opportunities - The Beijing Stock Exchange (BSE) is expected to strengthen its market logic in 2025, focusing on high-quality expansion and stock code transitions [2][5] - The third quarter will see the gradual emergence of thematic index fund issuances, with companies performing well in the mid-year report season warranting attention for their valuations [2][5] New Business Developments - The company is actively developing new products, including robots and electric cylinders, which have not yet received full market valuation [8] - Significant growth in incremental products has been noted in both domestic and international markets, particularly in urban and high-end off-road vehicle sectors [9] Strategic Collaborations - Wantong Hydraulic collaborates with Pangu Intelligent to expand into the wind power sector, showcasing long-term potential [2][9][18] - The company is also focusing on military-civilian integration, working with military research institutes on electric cylinder product development [3][23] Future Directions - The oil and gas spring business is expected to penetrate more into mid and low-end passenger vehicles, with a focus on cost reduction and technology upgrades [17][21] - The company is exploring opportunities in the deep-sea economy, with ongoing research in high-end marine equipment hydraulic systems [19] Conclusion - Wantong Hydraulic demonstrates a solid fundamental base with promising growth in both existing and new business areas, supported by strategic collaborations and a focus on international market expansion [2][7][23]

Core Viewpoint - The overall valuation level of the Beijing Stock Exchange is considered high, with a median P/E ratio of 50.34 and an average of 68.9, but some companies still show investment value based on their performance and valuation [1] Group 1: Continuous High-Performance Stocks - This group consists of companies that have maintained positive growth in non-recurring net profit for three consecutive years, with Q1 growth not based on a low base from the previous year [2] - Among these, Tongli Co. has the lowest valuation at 11.2 times, with a Q1 non-recurring net profit growth rate of 60.66%, driven by increased sales of high-value products in the new energy and unmanned sectors, as well as overseas market expansion [2] - Other companies in this group, such as Kaifa Technology and Deyuan Pharmaceutical, also show double-digit growth in revenue and net profit, with Kaifa's growth primarily due to increased overseas demand [2][3] Group 2: Companies with High Exposure to the U.S. Market - This group includes companies with a high proportion of sales to the U.S., facing uncertainty in Q2 performance due to tariff impacts, with Q1 growth possibly influenced by preemptive stocking by U.S. clients [4] - Litong Technology has the lowest valuation in this group at 18.98 times, benefiting from recovery in downstream demand in the traditional engineering machinery sector [5] - Other companies like Jianbang Technology and Bond Co. also have significant sales exposure to the U.S. automotive parts market, with varying degrees of performance influenced by last year's low base [4][5] Group 3: Companies with Low Last Year’s Performance Base & Others - This group features companies with low performance bases from the previous year, leading to impressive Q1 growth, as well as those with relatively low valuations but promising full-year outlooks [6] - Qingju Technology, with the lowest valuation, is focused on debt restructuring but has shown a decline in Q1 performance, despite having a substantial order backlog [6][7] - Kangnong Seed Industry, despite a decline in Q1 revenue and net profit, remains a strong contender in the seed industry with expectations for future growth [7]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company achieved a revenue of 1.67 billion yuan in Q1 2025, representing a year-on-year increase of 17.57%, and a net profit attributable to shareholders of 33.82 million yuan, up 60.72% year-on-year [1][43] - The company plans to enter the wind power sector through a partnership with Pangu Intelligent, which is expected to enhance its growth prospects [1][3] - The company has a strong focus on hydraulic cylinders, lead screws, and gas springs, with significant development potential in these areas [2][3] Financial Summary and Valuation Indicators - For the fiscal year 2024, the company reported a total revenue of 629 million yuan, a decrease of 5.99% year-on-year, while the net profit attributable to shareholders was 108.72 million yuan, an increase of 37.02% [1][43] - The projected net profits for 2025, 2026, and 2027 are 127 million yuan, 167 million yuan, and 188 million yuan, respectively, with corresponding EPS of 1.07 yuan, 1.40 yuan, and 1.58 yuan [1][12] - The current P/E ratios for 2025, 2026, and 2027 are 30.3, 23.0, and 20.5, respectively [1][5] Product Development and Market Position - The company has upgraded its military product development capabilities and is involved in several military research projects, enhancing its competitive edge in the market [2][31] - The revenue contribution from hydraulic cylinders remains significant, accounting for 62% of total revenue in 2024, while gas springs have seen a notable increase in revenue contribution, rising to 16% [3][45] - The company has developed several key technologies for hydraulic cylinders and gas springs, positioning itself as a professional supplier in the domestic mid-to-high pressure hydraulic cylinder market [38][39]

Core Viewpoint - Convertible bonds are increasingly accepted and recognized in the market as a financing tool that balances equity and debt characteristics [1] Group 1: Company Announcements - Weibo Hydraulic plans to raise 100 million yuan through a private placement of convertible bonds for project construction and working capital [2][3] - The funds will be used for the development of high-end intelligent hydraulic power systems and core components, as well as the establishment of a research and development center [2] - The project aims to enhance production capacity, core competitiveness, and diversify product offerings, thereby increasing the company's resilience and profitability [2] Group 2: Market Trends - Weibo Hydraulic's announcement marks the third convertible bond refinancing project disclosed in the North Exchange this year, following announcements from Youji Co. and Wantong Hydraulic [3] - Youji Co. plans to raise 120 million yuan for technology upgrades and expansion projects, aligning with national industrial policies and enhancing market competitiveness [3] - Wantong Hydraulic aims to raise 150 million yuan, with a significant portion expected to be subscribed by Pangu Intelligent [4] Group 3: Industry Developments - The North Exchange is expanding its range of financing tools, including various types of bonds such as convertible bonds, green bonds, and bonds supporting rural revitalization [5] - The China Securities Regulatory Commission has emphasized the importance of developing the North Exchange to attract innovative small and medium-sized enterprises [5] - The North Exchange's convertible bond market is expected to grow rapidly, although its unique positioning may limit its overall market scale [6]

Group 1: Financial Performance - The company reported a revenue of 167 million, a year-on-year increase of 17.57% and a quarter-on-quarter decrease of 10.14% [1] - The net profit attributable to the parent company reached 34 million, reflecting a year-on-year growth of 60.72% and a quarter-on-quarter increase of 1.97% [1] - The non-recurring net profit attributable to the parent company was 33 million, showing a year-on-year increase of 70.18% and a quarter-on-quarter rise of 1.65% [1] - The gross profit margin increased by 6.14 percentage points year-on-year, with the sales gross margin rising to 30.62% and the net profit margin to 20.31% [1] Group 2: Industry Trends - The hydraulic cylinder business is experiencing a recovery driven by the resurgence in excavator sales, which reached 61,400 units in Q1 2025, a year-on-year increase of 22.8% [2] - The oil-gas spring segment is benefiting from the growth in new energy vehicle markets, with a compound annual growth rate of 116% expected from 2022 to 2024 [2] - The company is expanding its research and development into electric cylinders and intelligent suspension systems, aiming to diversify its product offerings beyond hydraulic components [2] Group 3: Strategic Initiatives - The company is actively developing planetary roller screw technology for robotic applications and exploring new fields such as industrial automation and aerospace [3] - A strategic cooperation project with Pangu Intelligent in the wind power sector has been accepted, focusing on hydraulic systems for wind turbine pitch and yaw control [3] - Research and development efforts are underway for high-end marine equipment hydraulic technologies, including specialized hydraulic cylinders for deep-sea platforms [3] Group 4: Profit Forecast - The company maintains profit forecasts for the years 2025 to 2027, estimating net profits of 137 million, 170 million, and 193 million respectively, with corresponding price-to-earnings ratios of 30.94, 25.06, and 22.03 [3]