Core Viewpoint - The report from Guosheng Securities indicates that Yinlun Co., Ltd. has shown steady growth in its net profit attributable to shareholders, driven by favorable national policies and expanding market opportunities in data centers and heat pumps [1] Financial Performance - In the first three quarters of 2025, the net profit attributable to shareholders reached 670 million yuan, representing a year-on-year increase of 11% [1] - For Q3 2025, the net profit attributable to shareholders was 230 million yuan, reflecting a year-on-year growth of 14% and a quarter-on-quarter increase of 1% [1] Market Opportunities - The global liquid cooling market for data centers is projected to grow from 3 billion USD to 8 billion USD between 2025 and 2030, with a compound annual growth rate (CAGR) exceeding 20% [1] - The company has expanded its product offerings in liquid cooling, covering both internal and external solutions for server cabinets, including immersion cooling systems, cooling towers, and chip cooling plates [1] Business Development - The company has numerous new projects in its digital and energy sectors expected to generate an additional annual revenue of 600 million yuan upon mass production [1] - The anticipated net profits for the company from 2025 to 2027 are projected to be 950 million yuan, 1.26 billion yuan, and 1.6 billion yuan, respectively, with corresponding price-to-earnings (PE) ratios of 32, 25, and 19 times [1]

Investment Rating - The report maintains a "Buy" rating for the company [5]. Core Views - The company is experiencing steady growth with a revenue increase of 20% year-on-year for the first three quarters of 2025, reaching 11.06 billion yuan, and a net profit of 670 million yuan, up 11% year-on-year [1]. - The digital energy sector is expected to expand significantly, with the data center temperature control market projected to reach 40 billion yuan by 2025, driven by national policies [2]. - The company is well-positioned to capitalize on the growing liquid cooling market for data centers, which is anticipated to grow from 3 billion USD to 8 billion USD from 2025 to 2030, with a compound annual growth rate exceeding 20% [3]. Summary by Sections Financial Performance - In Q3 2025, the company reported a revenue of 3.89 billion yuan, a 27% increase year-on-year and a 4% increase quarter-on-quarter. The gross profit margin was 19.4%, with a net profit margin of 6.9% [1]. - The projected revenues for 2025 to 2027 are 15.24 billion yuan, 17.99 billion yuan, and 21.22 billion yuan, respectively, with corresponding net profits of 954 million yuan, 1.26 billion yuan, and 1.61 billion yuan [4]. Business Development - The company has secured over 300 projects in the digital energy sector, with new projects expected to generate an additional annual revenue of 950 million yuan upon reaching full production [2]. - The company has developed various liquid cooling products and is expanding its smart robotics segment through partnerships, enhancing its competitive edge [3]. Valuation - The expected price-to-earnings ratios for 2025, 2026, and 2027 are 32, 25, and 19 times, respectively, reflecting the anticipated growth in net profits [3].

Core Viewpoint - The company reported a strong performance in H1 2025, with revenue and net profit growth driven by robust sales in the digital energy sector and a solid increase in new energy vehicle sales [1][2]. Financial Performance - In H1 2025, the company achieved revenue of 7.17 billion yuan, a year-on-year increase of 17%, and a net profit attributable to shareholders of 440 million yuan, up 10% year-on-year [1]. - In Q2 2025, revenue reached 3.75 billion yuan, reflecting an 18% year-on-year increase and a 10% quarter-on-quarter increase; net profit was 230 million yuan, up 8% year-on-year and quarter-on-quarter [1]. - The overall gross margin for H1 2025 was 19%, down 2 percentage points year-on-year, while the net profit margin was 6%, down 0.4 percentage points year-on-year [2]. Business Segments - Passenger Vehicles: Domestic new energy vehicle sales reached 6.94 million units, exceeding 40% year-on-year growth; revenue from this segment was 3.8 billion yuan, accounting for 53% of total revenue, with a gross margin of 15% [1]. - Commercial Vehicles: Domestic commercial vehicle sales were 2.12 million units, up 3% year-on-year; revenue from this segment was 2.4 billion yuan, accounting for 34% of total revenue, with a gross margin of 24% [1]. - Digital Energy: The segment saw a significant increase, with new renewable energy installations reaching 300 million kilowatts, a 99% year-on-year growth; revenue was 700 million yuan, accounting for 10% of total revenue, with a remarkable 59% year-on-year growth [1]. Cost Management and Efficiency - The company has focused on internal cost reduction and efficiency improvement, with a total expense ratio of 10.4% in Q2 2025, down 0.3 percentage points quarter-on-quarter, benefiting from reductions in management, R&D, and financial expenses [2]. Market Opportunities - The global liquid cooling market for data centers is expected to grow from 3 billion USD to 8 billion USD from 2025 to 2030, with a compound annual growth rate exceeding 20%; the company has developed a comprehensive range of liquid cooling products [2]. - The company has initiated several new projects in the digital and energy sectors, anticipating an additional annual revenue of 600 million yuan upon mass production [3]. Profit Forecast and Valuation - The company forecasts net profits attributable to shareholders of 980 million yuan, 1.26 billion yuan, and 1.6 billion yuan for 2025, 2026, and 2027, respectively, with corresponding price-to-earnings ratios of 32, 25, and 20 times [3].

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company demonstrates steady growth with a revenue increase of 17% year-on-year in H1 2025, reaching 7.17 billion yuan, and a net profit growth of 10%, totaling 440 million yuan [1] - The digital energy business is experiencing high growth, with a 59% year-on-year revenue increase in H1 2025, contributing 700 million yuan [1][3] - The company is expanding into new fields, benefiting from the growth in data centers and embodied intelligence industries, with expectations of significant revenue from new projects [3] Financial Performance - In H1 2025, the sales gross margin was 19%, down 2 percentage points year-on-year, while the net profit margin was 6%, down 0.4 percentage points year-on-year [2] - The company reported a revenue of 3.75 billion yuan in Q2 2025, an 18% year-on-year increase, with a net profit of 230 million yuan, reflecting an 8% year-on-year growth [1][2] - The projected net profits for 2025-2027 are 978 million yuan, 1.26 billion yuan, and 1.6 billion yuan respectively, with corresponding P/E ratios of 32, 25, and 20 [3] Business Segments - The passenger vehicle segment generated 3.8 billion yuan in revenue, accounting for 53% of total revenue, with a 20% year-on-year increase [1] - The commercial vehicle and non-road segment contributed 2.4 billion yuan, representing 34% of total revenue, with a 4% year-on-year increase [1] - The digital energy segment is projected to grow significantly, with the global data center liquid cooling market expected to increase from 3 billion USD to 8 billion USD from 2025 to 2030, with a compound annual growth rate exceeding 20% [3]