Overview - Bethel Automotive Safety Systems Co., Ltd. is issuing convertible bonds totaling 280,200 million yuan (28,020,000 bonds) [4][8] - The bonds will be listed on the Shanghai Stock Exchange on July 28, 2025 [4][9] - The bonds have a maturity period from July 1, 2025, to June 30, 2031, with a conversion period from January 7, 2026, to June 30, 2031 [4][8] Company Information - The registered capital of Bethel Automotive Safety Systems Co., Ltd. is 606.51 million yuan [9] - The company was established on June 25, 2004, and went public on April 27, 2018 [9] - The company specializes in the research, manufacturing, and sales of automotive safety system components, electronic control modules, and related consulting services [9] Bond Details - The convertible bond is named "伯 25 转债" with the code 113696 [4][9] - The bonds are rated AA by Zhongzheng Pengyuan Credit Rating Co., Ltd., with a stable outlook [5][6] - The bonds are unsecured and will not provide any guarantees [5] Issuance Process - The issuance will prioritize existing shareholders, with any remaining bonds available to the public through the Shanghai Stock Exchange [8][9] - If the subscription amount is less than 280,200 million yuan, the lead underwriters will underwrite the shortfall [8] Historical Context - The company previously issued convertible bonds totaling 90,200 million yuan in 2021, which were listed on July 21, 2021 [20] - The company has a history of share repurchase and employee stock ownership plans, indicating a commitment to shareholder value [15][21][28]

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 67.50 CNY, based on a 27x PE valuation for comparable companies in 2025 [2][5]. Core Insights - The company reported a significant revenue increase of 41.8% year-on-year in Q1, with total revenue reaching 2.638 billion CNY and a net profit of 270 million CNY, reflecting a 28.8% increase [9]. - The company is expanding its customer base, having added eight new clients in North America, including Ford and Changan Mazda, which is expected to drive future growth [9]. - The company is focusing on new technology and product development, aiming to enhance its competitive edge and increase the value per vehicle through innovations in electric control systems and lightweight components [9]. Financial Performance Summary - Revenue projections for 2025-2027 are 13.011 billion CNY, 15.962 billion CNY, and 19.698 billion CNY, respectively, with year-on-year growth rates of 30.9%, 22.7%, and 23.4% [4][11]. - The net profit attributable to the parent company is forecasted to be 1.518 billion CNY in 2025, 1.863 billion CNY in 2026, and 2.298 billion CNY in 2027, with growth rates of 25.6%, 22.8%, and 23.3% [4][11]. - The company's gross margin is expected to stabilize around 22.0% to 22.5% from 2025 to 2027, while the net margin is projected to remain at 11.7% [4][11].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 67.50 CNY, based on a 27x PE valuation for comparable companies in 2025 [2][5]. Core Insights - The company reported a significant revenue increase of 41.8% year-on-year in Q1, with total revenue reaching 2.638 billion CNY and a net profit of 270 million CNY, reflecting a 28.8% increase [9]. - The company is expanding its customer base, having added eight new clients in North America, including Ford and Changan Mazda, which is expected to drive future growth [9]. - The company is focusing on new technology and product development, aiming to enhance its competitive edge and increase the value per vehicle through innovations in electric control systems and lightweight components [9]. Financial Performance Summary - Revenue projections for 2025-2027 are 13.011 billion CNY, 15.962 billion CNY, and 19.698 billion CNY, respectively, with year-on-year growth rates of 30.9%, 22.7%, and 23.4% [4][11]. - The net profit attributable to the parent company is forecasted to be 1.518 billion CNY in 2025, 1.863 billion CNY in 2026, and 2.298 billion CNY in 2027, with growth rates of 25.6%, 22.8%, and 23.3% [4][11]. - The company's gross margin is expected to stabilize around 22.0% to 22.5% from 2025 to 2027, while the net margin is projected to remain at 11.7% [4][11].

Investment Rating - The report maintains an "Accumulate" rating for the company [2] Core Views - The company achieved a revenue of 2.638 billion yuan in Q1 2025, representing a year-on-year growth of 41.8% [5] - The net profit attributable to shareholders for Q1 2025 was 270 million yuan, up 28.8% year-on-year [5] - The company is expanding its production capacity and actively developing new projects in the smart driving sector [5] Financial Summary - Revenue projections for the company are as follows: 12.989 billion yuan in 2025, 16.527 billion yuan in 2026, and 21.085 billion yuan in 2027, with corresponding net profits of 1.523 billion yuan, 1.925 billion yuan, and 2.520 billion yuan respectively [5][6] - The company's P/E ratios are projected to decrease from 23.2 in 2025 to 14.0 in 2027, indicating potential value appreciation [5][6] - The company reported a gross margin of 18.0% in Q1 2025, which is a decrease compared to previous periods, attributed to product mix adjustments [5]

Core Viewpoint - The company reported strong financial performance in Q1 2025, with significant year-on-year growth in revenue and net profit, driven by multiple product lines and a robust pipeline of new energy projects [1][2]. Financial Performance - In Q1 2025, the company achieved revenue of 2.638 billion yuan, representing a year-on-year increase of 41.83% [1] - The net profit attributable to shareholders was 270 million yuan, up 28.79% year-on-year [1] - The net profit after deducting non-recurring items was 266 million yuan, reflecting a growth of 38.61% [1] - Main business revenue reached 2.595 billion yuan, with a year-on-year growth of 42.78% [1] Product Line Growth - The company's smart electric control products saw a sales increase of 58.43% year-on-year, becoming the main driver of overall growth [1] - Disc brakes and lightweight braking components experienced year-on-year growth of 36.14% and 23.45%, respectively [1] - The synergy among multiple product lines supported the rapid increase in overall revenue [1] New Energy Project Pipeline - As of Q1 2025, the company had a total of 498 projects under research, new production, and new designated projects, marking a year-on-year increase of 6.41%, 11.76%, and 13.21% respectively [1] - Among these, 393 projects are related to new energy vehicles, aligning with trends in electrification and intelligence, providing ample reserves for future project releases [1] Customer Structure and Market Expansion - The company has served a total of 50 automotive manufacturer clients and is actively optimizing its customer structure [2] - New clients added in 2024 include Ford North America and GAC Toyota [2] - The company’s overseas business is progressing steadily, with exports to the U.S. reaching 339 million yuan, primarily through bases in China and Mexico [2] - The establishment of a stable supply capability from the Mexico factory marks a significant step in the company's international strategy [2] Profit Forecast - The company is expected to achieve revenues of 12.7 billion yuan, 16.1 billion yuan, and 20.1 billion yuan in 2025, 2026, and 2027 respectively [2] - The projected net profits attributable to shareholders for the same years are 1.56 billion yuan, 2.01 billion yuan, and 2.44 billion yuan [2] - The company is anticipated to experience rapid growth in revenue and net profit, particularly in the fields of online control chassis and robotics [2]

公司25Q1核心客户奇瑞/吉利产量同比+29%/+43%，吉利银河3.0平台车型销量超过17万台贡献 较多线控制动增量。分产品看，25Q1智能电控产品（EPB+线控制动）销量同比+58%，盘式制 动器销量同比+36%，轻量化产品销量同比+23%，各业务线均实现较快增长。 毛利率同环比承压，费用呈现规模效应： | 投资要点 | | --- | 公告要点： 公司公布2025年一季报，业绩低于我们预期。2025年一季度公司营业收入26.4亿元，同环比 +41.8%/-21.5%，归母净利润2.7亿元，同环比+28.8%/-37.3%，扣非归母净利润2.7亿元，同环比 +38.6%/-34.2%。 重点客户需求放量，25Q1收入同比高增： 追溯会计准则调整对毛利率和费用的影响，25Q1毛利率17.8%，同环比-2.3pct/-2.9pct，推测主 要为下游客户年降影响及墨西哥工厂尚处于爬坡期所致。25Q1公司期间费用率为7.40%，同环 比 -1.5pct/+1.3pct ， 其 中 销 售 费 用 率 / 管 理 费 用 率 / 研 发 费 用 率 / 财 务 费 用 率 分 别 为 0.41%/2.55%/4.8 ...

证券研究报告·公司点评报告·汽车零部件 伯特利（603596） 2025 年一季报点评：毛利率或为阶段低点， 看好智能底盘+全球化长期趋势 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 7,474 | 9,937 | 12,918 | 15,500 | 18,376 | | 同比（%） | 34.93 | 32.95 | 30.01 | 19.99 | 18.55 | | 归母净利润（百万元） | 891.50 | 1,208.85 | 1,547.19 | 1,881.89 | 2,285.19 | | 同比（%） | 27.57 | 35.60 | 27.99 | 21.63 | 21.43 | | EPS-最新摊薄（元/股） | 1.47 | 1.99 | 2.55 | 3.10 | 3.77 | | P/E（现价&最新摊薄） | 39.20 | 28.91 | 22.59 | 18.57 | 15.29 ...

证券研究报告·公司点评报告·汽车零部件 伯特利（603596） 2025 年一季报点评：毛利率或为阶段低点， 看好智能底盘+全球化长期趋势 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 7,474 | 9,937 | 12,918 | 15,500 | 18,376 | | 同比（%） | 34.93 | 32.95 | 30.01 | 19.99 | 18.55 | | 归母净利润（百万元） | 891.50 | 1,208.85 | 1,547.19 | 1,881.89 | 2,285.19 | | 同比（%） | 27.57 | 35.60 | 27.99 | 21.63 | 21.43 | | EPS-最新摊薄（元/股） | 1.47 | 1.99 | 2.55 | 3.10 | 3.77 | | P/E（现价&最新摊薄） | 39.20 | 28.91 | 22.59 | 18.57 | 15.29 ...

Core Viewpoint - Bertli is experiencing a harvest period in its electric control braking and lightweight business, with significant growth in revenue and profit driven by new product development and market expansion [1][2][4]. Financial Performance - In Q1 2025, Bertli achieved revenue of 2.638 billion yuan, a year-on-year increase of 41.83%, and a net profit attributable to shareholders of 270 million yuan, up 28.79% [2][6]. - The gross margin for Q1 2025 was 17.97%, down 2.78 percentage points year-on-year, while the net profit margin was 10.16%, down 1.13 percentage points [3][10]. Product Development and Market Position - Bertli is a leading domestic brake system manufacturer, with a total of 498 projects under research in Q1 2025, an increase of 6.41% year-on-year, and 120 new designated projects, up 13.21% [4][15]. - The company is positioned as a global chassis supplier, accelerating the development of new products, including electronic parking brake systems and lightweight components, with significant production capacity expansions planned [5][29]. Product Sales and Demand - The sales volume of disc brakes reached 930,000 sets, a year-on-year increase of 36.14%, while lightweight brake sales were 3.44 million units, up 23.45% [2][6]. - The sales volume of intelligent electric control products reached 1.4619 million sets, growing by 58.43% year-on-year, indicating strong demand in the market [2][6]. R&D Investment - The company continues to invest in R&D, with R&D expenses increasing by 16% year-on-year in Q1 2025, benefiting from scale growth, while the R&D expense ratio decreased by 1.08 percentage points [3][10]. Industry Trends - The automotive industry is moving towards lightweight and intelligent solutions, which aligns with Bertli's strategic focus on electric control systems and lightweight components, positioning the company to benefit from these trends [4][30].

Core Viewpoint - The company reported strong revenue growth in Q1 2025, but profitability faced pressure due to various factors, including increased production and new project launches [1] Group 1: Financial Performance - In Q1 2025, the company achieved revenue of 2.638 billion yuan, representing a year-on-year increase of 41.8% but a quarter-on-quarter decrease of 21.5% [1] - The net profit attributable to shareholders was 270 million yuan, up 28.8% year-on-year but down 37.3% quarter-on-quarter [1] - The gross margin for Q1 2025 was 17.97%, a decrease of 2.8 percentage points year-on-year and 2.9 percentage points quarter-on-quarter [1] Group 2: Product Sales and Growth - Major clients saw significant sales growth, with Chery up 17.9% year-on-year but down 27.1% quarter-on-quarter, Geely up 48% year-on-year and 2.5% quarter-on-quarter, and Changan up 1.9% year-on-year but down 9.5% quarter-on-quarter [1] - Sales of intelligent electronic control products reached 1.462 million units, a year-on-year increase of 58.4% [1] - Sales of disc brakes were 933,000 units, up 36.1% year-on-year, while lightweight brake components sold 3.438 million units, up 23.5% year-on-year [1] Group 3: Technological Advancements and Capacity Expansion - The company completed the manufacturing of B samples for its electronic mechanical brake system (EMB) and launched several new platforms, including WCBS1.5 and GEEA3.0 [2] - The company is expanding its lightweight component production capacity, with a planned annual capacity of 4 million units at its new facility in Mexico, which began operations in 2023 [2] - The Mexican production base is expected to enhance service levels for North American clients and foster deeper customer relationships [2] Group 4: New Market Opportunities - The company reported a 23.8% year-on-year increase in sales of mechanical steering products, with a net profit margin of 6.7%, reflecting significant integration effects [3] - Development of integrated control systems for automotive chassis, including line control braking and steering, is progressing well [3] - The company is actively promoting its L2 and L2+ level ADAS products and engaging in R&D for high-precision mapping and intelligent algorithms [3] Group 5: Earnings Forecast - The company forecasts EPS of 2.49, 3.27, and 4.18 yuan for 2025-2027, corresponding to PE ratios of 24, 18, and 14 times, with a projected CAGR of 28% for net profit attributable to shareholders [3]