2025 年 04 月 30 日 公司点评 买入/维持 伯特利(603596) 目标价: 昨收盘:59.40 智驾平权时代：做强 X 向，做大 Y+Z 向 ◼ 走势比较 (30%) (10%) 10% 30% 50% 70% 24/4/30 24/7/11 24/9/21 24/12/2 25/2/12 25/4/25 ◼ 股票数据 | 总股本/流通(亿股) | 6.07/6.06 | | --- | --- | | 总市值/流通(亿元) | 360.27/360.14 | | 12 个月内最高/最低价 | 67.4/31.75 | | (元) | | 相关研究报告 <<打造一体式底盘域控系统：做强 X 向，做大 Y+Z 向>>--2024-09-03 <<伯特利 2023 年报点评：智能电控 龙头，产能扩张驱动高速成长>>-- 2024-03-31 证券分析师：刘虹辰 电话：010-88321818 E-MAIL：liuhc@tpyzq.com 分析师登记编号：S1190524010002 事件：公司发布 2024 年报&2025 年一季报，2024 年营业收入 99.37 亿元， 同比+32.95%；归母 ...

Investment Rating - The report maintains a "Buy-A" investment rating for the company [5][8]. Core Views - The company reported strong revenue growth in Q1 2025, with revenue reaching 2.638 billion yuan, a year-on-year increase of 41.83%. The net profit attributable to shareholders was 270 million yuan, up 28.79% year-on-year [1][2]. - The sales volume of the intelligent electronic control segment increased significantly, with 1.46 million units sold in Q1 2025, representing a 58% year-on-year growth. The disc brake sales reached 930,000 units, up 36% year-on-year, while lightweight brake components sold 3.44 million units, a 23% increase year-on-year [2]. - The company is positioned as a core player in the next-generation braking technology, with significant progress in EMB regulations and successful development of initial functional samples [3]. - The company is expanding its global customer base and increasing production capacity at its Mexican facility [4]. Financial Summary - The projected net profits for the company from 2025 to 2027 are estimated at 1.5 billion, 2 billion, and 2.7 billion yuan, respectively, with corresponding PE ratios of 23.5, 17.7, and 13.2 times [5][14]. - The company’s gross margin for Q1 2025 was reported at 17.97%, with a year-on-year decrease of 2.09 percentage points and a quarter-on-quarter decrease of 4.24 percentage points [2]. - The company’s total market capitalization is approximately 36.03 billion yuan, with a current share price of 59.40 yuan and a target price of 75.3 yuan for the next six months [8].

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company is progressing smoothly in new business initiatives, aiming to become a supplier of intelligent chassis systems [1] - In 2024, the company expects revenue of 9.937 billion yuan, a year-on-year increase of 33%, and a net profit of 1.209 billion yuan, a year-on-year increase of 36% [3] - For Q1 2025, the company reported revenue of 2.6 billion yuan, a year-on-year increase of 42%, and a net profit of 270 million yuan, a year-on-year increase of 29% [1] Financial Performance - The company's revenue for 2024 is projected at 12.619 billion yuan, with a year-on-year growth of 28%, and a net profit of 1.556 billion yuan, with a year-on-year growth of 28.7% [4] - The gross profit margin for Q1 2025 is reported at 18.0%, down 2.8 percentage points year-on-year [2] - The company has a strong order backlog and is expanding its product lines, including electric control steering systems and air suspension systems [3] Market Demand and Expansion - The domestic demand for new energy vehicles in Q1 2025 reached 3.075 million units, a year-on-year increase of 47% [1] - The company is expanding its overseas presence with R&D and production bases in the US and Mexico, which is expected to support future growth [1][2] - The company has successfully developed and validated several new products, including the WCBS 2.0B platform and electric control steering products [3] Profitability Forecast - The company forecasts net profits of 1.556 billion yuan in 2025, 2.0 billion yuan in 2026, and 2.58 billion yuan in 2027, with corresponding P/E ratios of 23, 18, and 14 times [3][4]

Investment Rating - The report maintains a "Recommended" rating for the company [2][8]. Core Insights - The company has achieved significant growth in its intelligent electronic control business, with a notable increase in revenue and net profit for 2024, driven by core customers' production increases [5][6]. - The integration of chassis systems has shown remarkable progress, with new products and production capacity expected to contribute to a second growth curve for the company [2][5]. - The company has successfully expanded its customer base, adding eight new clients in 2024, which strengthens its growth potential [5][6]. Financial Performance Summary - In 2024, the company reported total revenue of 9.937 billion yuan, a year-on-year increase of 32.95%, and a net profit attributable to shareholders of 1.209 billion yuan, up 35.60% [5][7]. - The revenue breakdown for 2024 shows mechanical braking, intelligent electronic control, and mechanical steering products generating revenues of 4.449 billion yuan, 4.530 billion yuan, and 0.559 billion yuan, respectively [5]. - The company’s gross margin for 2024 was 21.14%, with a slight decrease attributed to the ramp-up of lightweight product capacity [5][10]. Future Projections - The company is projected to achieve revenues of 13.072 billion yuan, 16.581 billion yuan, and 20.350 billion yuan for 2025, 2026, and 2027, respectively [7][8]. - The expected net profit for the same years is 1.540 billion yuan, 1.957 billion yuan, and 2.451 billion yuan, with corresponding EPS of 2.54 yuan, 3.23 yuan, and 4.04 yuan [8][10]. - The report anticipates a gradual decline in revenue growth rates, projecting 31.56% for 2025, 26.84% for 2026, and 22.73% for 2027 [7][10].

MBTL · 2024年 MAKE MOBILITY SAFER 让什行更安全 最佳编制说明 报告简介 本报告是芜湖伯特利发布的第一份环境、社会及公司治理（以下简称为"ESG"）报告，报告详细介绍了 2024年度芜湖伯特利及下属分子公司在 ESG 的各项议题上的表现。本公司对报告内容的真实性、准确性和完整性负责。 时间范围 本报告为年度报告,披露范围与公司年报保持一致, 时间跨度为 2024 年 1 月 1 日至 2024 年 12 月 31 日, 为提高报告完整性, 部分内容有所延展。 本报告已于 2025年 4 月 29 日经董事会审议通过。 组织范围 芜湖伯特利汽车安全系统股份有限公司 环境、社会及公司治理报告 ENVIRONMENTAL SOCIAL AND GOVERNANCE REPORT 本报告内容覆盖芜湖伯特利汽车安全系统股份有限公司及下属公司,在环境、社会及治理方面的表现。 称谓说明 为便于表达和阅读,芜湖伯特利汽车安全系统股份有限公司在报告中简称"芜湖伯特利""伯特利""集团""公司""我们"等。 参考标准 本报告参考全球报告倡议组织（GRI）《可持续发展报告编写标准》、上海证券交易所《上 ...

芜湖伯特利汽车安全系统股份有限公司 Bethel Automotive Safety Systems Co., Ltd （住所：中国（安徽）自由贸易试验区芜湖片区泰山路 19 号） 2024 年度股东大会 会议资料 股票代码：603596 二〇二五年五月 | 会议须知 4 | | | | | --- | --- | --- | --- | | 议案一：关于《公司董事会 | | 2024 年度工作报告》的议案 5 | | | 议案二：关于《公司独立董事 | | 2024 年度述职报告》的议案 6 | | | 议案三：关于《公司监事会 | | 2024 年度工作报告》的议案 7 | | | 议案四：关于公司 | | 2024 年度报告及摘要的议案 8 | | | 议案五：关于公司《2024 | | 年度财务决算报告》及《2024 年度财务预算报告》的议案. | 9 | | 议案六：关于《公司 | | 年度利润分配预案》的议案 10 2024 | | | 易的议案 12 | | | | | 计机构的议案 20 | | | | | 议案九：关于公司预计对控股子公司提供担保的议案 21 | | | | | 议案十：关于 ...

证券代码：603596 证券简称：伯特利 公告编号：2025-028 芜湖伯特利汽车安全系统股份有限公司 第四届监事会第七次会议决议公告 本公司监事会及全体监事保证本公告内容不存在任何虚假记载、误导性 陈述或者重大遗漏，并对其内容的真实性、准确性和完整性承担个别及连带 责任。 一、监事会会议召开情况 芜湖伯特利汽车安全系统股份有限公司（以下简称"公司"）第四届监事会第七次会 议于 2025 年 4 月 29 日下午 14:00 在公司五楼会议室以现场结合通讯的方式召开，会议 通知已于 2025 年 4 月 24 日以电子邮件形式发出。本次会议由公司监事会主席张昊先生 主持，会议应出席监事 3 人，实际出席监事 3 人。本次会议的召集、召开和表决程序符 合《中华人民共和国公司法》、《公司章程》的有关规定，会议合法、有效。 二、监事会会议审议情况 （一）审议通过《关于 2025 年第一季度报告的议案》； 表决结果：3 票赞成，0 票反对，0 票弃权。 具体内容详见公司 2025 年 4 月 30 日刊登在上海证券交易所网站（www.sse.com.cn） 及《中国证券报》上的《伯特利 2025 年第一季度报告》。 ...

证券代码：603596 证券简称：伯特利 公告编号：2025-027 芜湖伯特利汽车安全系统股份有限公司 第四届董事会第七次会议决议公告 本公司董事会及全体董事保证本公告内容不存在任何虚假记载、误导性 陈述或者重大遗漏，并对其内容的真实性、准确性和完整性承担个别及连带 责任。 一、董事会会议召开情况 芜湖伯特利汽车安全系统股份有限公司（以下简称"公司"）第四届董事会第七次会 议（临时）于 2025 年 4 月 29 日上午 10:00 在公司五楼会议室以现场及通讯相结合的方 式召开，会议通知已于 2025 年 4 月 24 日以电子邮件形式发出。本次会议由公司董事长 袁永彬先生主持，会议应出席董事 9 人，实际出席董事 9 人。本次会议的召集、召开和 表决程序符合《中华人民共和国公司法》、《公司章程》的有关规定，会议合法、有效。 （一）审议通过《关于 2025 年第一季度报告的议案》。 表决结果：9 票赞成，0 票反对，0 票弃权。 具体内容详见公司 2025 年 4 月 30 日刊登在上海证券交易所网站（www.sse.com.cn） 及《中国证券报》上的《伯特利 2025 年第一季度报告》。 二、董事会会 ...

Financial Performance - The company's operating revenue for Q1 2025 was CNY 2,637,957,471.92, representing a 41.83% increase compared to CNY 1,859,952,289.55 in the same period last year[3]. - Net profit attributable to shareholders was CNY 270,361,200.59, up 28.79% from CNY 209,917,928.44 year-on-year[3]. - The company reported a 38.61% increase in net profit attributable to shareholders after deducting non-recurring gains and losses, driven by business growth[7]. - Total operating revenue for Q1 2025 reached ¥2,637,957,471.92, a 41.7% increase from ¥1,859,952,289.55 in Q1 2024[26]. - Net profit for Q1 2025 was ¥268,393,419.25, representing a 27.5% increase compared to ¥210,341,897.40 in Q1 2024[27]. - Basic and diluted earnings per share for Q1 2025 were both ¥0.45, up from ¥0.35 in Q1 2024[27]. - The company reported a total comprehensive income of ¥275,708,879.73 for Q1 2025, compared to ¥233,247,209.06 in Q1 2024[27]. Cash Flow and Assets - The net cash flow from operating activities improved significantly to CNY 42,295,096.20, a 233.35% increase from a negative CNY 31,716,538.59 in the previous year[3]. - Cash flow from operating activities for Q1 2025 was ¥42,295,096.20, a recovery from a negative cash flow of ¥31,716,538.59 in Q1 2024[30]. - Cash and cash equivalents at the end of Q1 2025 totaled ¥1,935,590,947.34, down from ¥2,062,730,275.08 at the end of Q1 2024[31]. - The total current assets as of March 31, 2025, amounted to RMB 9,174,336,162.08, slightly down from RMB 9,255,312,766.25 at the end of 2024[21]. - The company's total assets were RMB 12,738,906,363.06 as of March 31, 2025, compared to RMB 12,786,035,768.51 at the end of 2024[23]. - The total liabilities decreased to RMB 5,533,973,798.34 from RMB 5,845,772,549.43 in the previous period[23]. Shareholder Information - The number of ordinary shareholders at the end of the reporting period was 16,253[10]. - The company's equity attributable to shareholders rose to CNY 6,822,558,541.55, reflecting a 4.07% increase from CNY 6,555,921,414.57[4]. - The company's equity attributable to shareholders increased to RMB 6,822,558,541.55 from RMB 6,555,921,414.57[23]. Business Operations - The company's main business revenue for Q1 2025 reached RMB 259,463.18 million, representing a year-on-year growth of 42.78%[12]. - The sales volume of smart electric control products was 1,461,909 units, up 58.43% year-on-year; disc brake sales reached 932,716 units, an increase of 36.14%[12]. - The total number of projects under research increased to 498, a growth of 6.41% compared to the same period last year; new mass production projects totaled 57, up 11.76%[13]. - The number of new designated projects rose to 120, reflecting a year-on-year increase of 13.21%[13]. - The number of projects in the electronic control product category reached 191, with 99 projects focused on new energy vehicles[16]. - The company is actively expanding its domestic and international market presence while optimizing its customer structure[13]. Costs and Expenses - Total operating costs for Q1 2025 were ¥2,369,495,116.60, up 43.9% from ¥1,646,429,151.29 in Q1 2024[26]. - Research and development expenses for Q1 2025 were ¥128,576,221.11, an increase from ¥110,913,997.79 in Q1 2024[26]. Financing Activities - The company experienced a net increase in cash flow from financing activities of ¥52,501,961.91 in Q1 2025, compared to ¥46,481,514.60 in Q1 2024[31]. - The company recorded a net investment cash outflow of ¥163,404,949.42 in Q1 2025, compared to a net outflow of ¥122,183,379.06 in Q1 2024[31]. Borrowings and Financial Assets - Short-term borrowings surged by 348.60%, primarily due to an increase in short-term loans taken[7]. - The company experienced a 66.74% increase in trading financial assets due to increased purchases of financial products during the period[7].

Summary of Bertley Conference Call Company Overview - Bertley reported a revenue of 11.13 billion in 2024, representing a year-on-year growth of 33% [2][3] - Net profit attributable to shareholders increased by 36%, with a non-recurring net profit growth of 30% [2][3] - R&D investment reached 5.76 billion, up 28% year-on-year, accounting for 5.79% of revenue [2][3] Financial Performance - Basic earnings per share (EPS) was 1.99, a 30% increase year-on-year; non-recurring EPS was 1.84, up 25% [2][4] - The net asset return rate was 19.76% [3] - Gross margin remained stable at around 21%, with a net profit margin exceeding 12% [3] Project Development and Product Launches - In 2024, Bertley added 416 new designated projects, a 30.4% increase, and 309 new mass production projects, up 28% [2][6] - Total projects under research reached 430 [6] - New designated projects are expected to generate an annualized revenue of 65.4 billion over their lifecycle, focusing on disc brakes, lightweight products, electronic parking brakes, and steer-by-wire systems [2][6] Product and Market Dynamics - Significant growth in product lines: intelligent electric control products sales exceeded 5.2 million units (+40%), disc brakes sales reached nearly 3.4 million units (+19%), and lightweight products totaled 13.8 million units (+35%) [5] - Major clients include well-known North American electric vehicle manufacturers, Ford North America, and various Volkswagen brands [5] Future Growth Projections - Revenue is expected to grow by 28% in 2025, with specific targets for various segments: disc brakes (+15%), electronic parking brakes (+30%), lightweight products (+30%), steer-by-wire (+40%), steering systems (+30%), and ADAS (+70%) [3][21] Strategic Initiatives - Bertley is actively entering the robotics industry in two phases: the first focuses on key components and assemblies, while the second will expand into complete robotic systems [3][12][26] - The company plans to enhance production capacity in response to market demand, particularly for EPB products, fixed calipers, lightweight products, and EPS [3][13] Technological Innovations - Bertley has made advancements in air suspension technology, integrating open and closed system advantages to improve performance while controlling costs [8] - The company aims to achieve mass production of air suspension by the end of 2025 [7][8] International Expansion and Market Strategy - The Mexican factory generated 2.75 billion in revenue in 2024, with 90% from lightweight products, despite reporting a loss of 1.1 billion [3][29] - The company is focusing on expanding its international market presence, particularly in Europe and North America, with plans to target clients like Renault and BMW [23][24] Conclusion - Bertley is positioned for robust growth with a strong focus on R&D, product innovation, and strategic market expansion, aiming for a compound annual growth rate of around 20% over the next five years [16]