Investment Rating - The report maintains a "Buy" rating for the company [4][7]. Core Views - The company achieved expected performance in its 2024 annual report, with revenue of 12.702 billion yuan, a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28.00% year-on-year [1]. - The company is progressing well in multiple business lines, particularly in emerging sectors such as digital energy thermal management and embodied intelligence (robotics), with significant advancements and patent acquisitions [2]. - A recent share buyback proposal by the chairman reflects confidence in the company's future development and aims to stabilize stock prices while enhancing investor trust [3]. Financial Performance Summary - In 2024, the company reported a revenue of 12.702 billion yuan, with a year-on-year growth of 15.28%, and a net profit of 784 million yuan, representing a 28.00% increase [1]. - The fourth quarter of 2024 saw revenue of 3.497 billion yuan, a year-on-year increase of 15.57%, while the net profit was 179 million yuan, up 6.40% year-on-year [1]. - The company forecasts revenues of 15.377 billion yuan, 18.286 billion yuan, and 21.599 billion yuan for 2025, 2026, and 2027 respectively, with net profits projected at 1.089 billion yuan, 1.352 billion yuan, and 1.671 billion yuan for the same years [4][6].

Investment Rating - The investment rating for the company is "Accumulate" with a first-time coverage [4][7]. Core Views - The company achieved a revenue of 12.702 billion yuan in 2024, representing a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28.00% year-on-year [4]. - The digital energy business is growing rapidly, with significant breakthroughs in various fields, achieving a revenue of 1.027 billion yuan, a year-on-year increase of 47.44% [6]. - The company has a strong focus on humanoid robots, having established an AI digital products department in August 2024 and obtained 10 patents in the robotics field by the end of 2024 [6]. Financial Performance Summary - In 2024, the passenger vehicle segment generated a revenue of 7.090 billion yuan, up 30.63% year-on-year, driven by a 37.97% increase in new energy passenger vehicle sales [6]. - The commercial vehicle and non-road business segment saw a revenue of 4.176 billion yuan, down 7.52% year-on-year, primarily due to a decline in sales of commercial vehicles and engineering machinery [6]. - The company reported a gross margin of 20.12% in 2024, with a net profit margin increase of 0.68 percentage points [6]. - Operating cash flow for 2024 was 1.205 billion yuan, reflecting a year-on-year increase of 30.84% [6]. Earnings Forecast - The company is expected to achieve net profits of 1.074 billion yuan, 1.352 billion yuan, and 1.618 billion yuan for the years 2025, 2026, and 2027 respectively, with corresponding P/E ratios of 19.4, 15.4, and 12.9 [8][6].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1][10] Core Views - The company achieved a revenue of 12.702 billion yuan in 2024, representing a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28% year-on-year [5][6] - The growth was driven by the dual engines of passenger vehicles and digital energy, with significant breakthroughs in strategic customer projects [6] - The company has a robust order backlog, with over 300 new projects secured, expected to generate an additional annual sales revenue of approximately 9.073 billion yuan upon reaching full production [6] Financial Performance - In Q4 2024, the company reported a revenue of 3.497 billion yuan, a year-on-year increase of 15.57%, but a quarter-on-quarter decline in net profit by 10.91% due to significant asset impairment losses [6] - The gross profit margin for 2024 was 20.12%, a decrease of 1.45 percentage points year-on-year, primarily due to changes in accounting policies [6] Business Segments - Revenue from the commercial vehicle and non-road business was 4.2 billion yuan, down 7.52% year-on-year, while the passenger vehicle segment saw a revenue increase of 30.63% to 7.1 billion yuan [6] - The digital and energy business revenue grew by 47.44% to 1 billion yuan [6] Future Projections - The company is projected to achieve revenues of 15.478 billion yuan, 17.838 billion yuan, and 19.633 billion yuan for 2025, 2026, and 2027 respectively, with growth rates of 22%, 15%, and 10% [9][10] - Net profit is expected to reach 1.067 billion yuan, 1.323 billion yuan, and 1.551 billion yuan for the same years, with growth rates of 36%, 24%, and 17% respectively [9][10]

Investment Rating - The investment rating for the company is "Accumulate" (首次覆盖) [4] Core Views - The company achieved a revenue of 12.702 billion yuan in 2024, representing a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28.00% year-on-year [4] - The digital energy business is growing rapidly, with significant breakthroughs in various fields, achieving a revenue of 1.027 billion yuan, a year-on-year increase of 47.44% [6] - The company has a strong focus on humanoid robots, having established an AI digital products department in August 2024 and obtained 10 patents in the robotics field by the end of 2024 [6] Financial Performance Summary - In 2024, the passenger vehicle segment generated a revenue of 7.090 billion yuan, up 30.63% year-on-year, driven by a 37.97% increase in new energy passenger vehicle sales [6] - The commercial vehicle and non-road business segment saw a revenue of 4.176 billion yuan, down 7.52% year-on-year, mainly due to a decline in sales of commercial vehicles and engineering machinery [6] - The company reported a gross margin of 20.12% in 2024, with a net profit margin increase of 0.68 percentage points [6] - The operating cash flow for 2024 was 1.205 billion yuan, reflecting a year-on-year increase of 30.84% [6] Earnings Forecast - The forecasted net profits for 2025, 2026, and 2027 are 1.074 billion yuan, 1.352 billion yuan, and 1.618 billion yuan respectively, with corresponding P/E ratios of 19.4, 15.4, and 12.9 [8][6]

Group 1: Financial Performance - In 2024, the company achieved a total revenue of 202.4 billion RMB, a year-on-year increase of 15.28%, with Q4 revenue reaching 35 billion RMB, marking a historical high [4] - The passenger and new energy vehicle segment generated 70.9 billion RMB in revenue, up 30.6% year-on-year, with Q4 revenue of 21.79 billion RMB, a quarter-on-quarter increase of 26% [4] - The commercial vehicle and non-road segment reported a revenue of 41.7 billion RMB, a decline of 7.52% year-on-year [4] - The digital and energy segment achieved 10.26 billion RMB in revenue, a growth of 47%, with Q4 revenue of 3.28 billion RMB, up 25% quarter-on-quarter [4] Group 2: International Sales - In 2024, overseas revenue reached 32.86 billion RMB, accounting for 25.87% of total revenue, an increase from 22.42% in 2023 [4] - North America generated 1.96 million USD in self-operated business revenue, a year-on-year increase of 50.47%, with a net profit of approximately 604,000 USD [4] - Europe reported self-operated revenue of 1.57 billion RMB, a growth of 31.29%, although still at a loss, with expectations of breakeven in 2025 [4] Group 3: Profitability Metrics - The net profit margin for 2024 was 6.17%, an increase of 0.61% year-on-year, marking the third consecutive year of improvement [4] - The gross profit margin for 2024 was 20.12%, a decrease of 1.45% compared to 2023, primarily due to accounting policy adjustments [4] - In Q4, the net profit attributable to shareholders was 1.79 billion RMB, with a non-recurring net profit of 1.33 billion RMB, reflecting a quarter-on-quarter decline due to one-time impacts [4] Group 4: Cost Management - The period expense ratio (excluding R&D expenses) was 7.22%, with a total expense ratio of 8.57%, a decrease of 0.32% year-on-year [5] - The reduction in expense ratio is attributed to scale effects and effective cost control measures [5] Group 5: New Project Acquisition - In 2024, the company secured over 300 new projects, with an estimated annual sales revenue of approximately 90.73 billion RMB [6] - Revenue breakdown by business: digital energy 9.53 billion RMB, new energy vehicles 68.43 billion RMB, and fuel vehicles & non-road business 12.77 billion RMB [6] Group 6: Emerging Business Developments - The company made significant progress in digital energy and embodied intelligence sectors, achieving breakthroughs in liquid cooling solutions for data centers [8] - In the robotics field, the company has obtained 10 patents and is focusing on key customer breakthroughs and external collaborations [8] Group 7: Risks and Opportunities - Short-term impacts from tariffs on profitability are limited, while long-term overseas capacity expansion is expected to accelerate order acquisition and enhance profitability [9] Group 8: Global Manufacturing Layout - The company has established production bases in the USA, Mexico, Poland, Malaysia, India, and Sweden, with plans for further global manufacturing enhancements in 2025 [11] - Specific developments include the completion of a third factory in Mexico and the operational launch of a passenger vehicle factory in Malaysia [11]

Investment Rating - The investment rating for the company is "Buy" [1] Core Insights - The company reported a revenue of 12.702 billion yuan for 2024, representing a year-on-year increase of 15.28%, and a net profit attributable to shareholders of 784 million yuan, up 28.00% year-on-year [2] - The passenger vehicle business experienced rapid growth, with revenue reaching 7.090 billion yuan, a year-on-year increase of 30.63%, driven primarily by the performance of new energy vehicles [3] - The company's global expansion strategy has shown significant results, with North American revenue reaching 2.035 billion yuan, a year-on-year increase of 60.23%, and European revenue at 741 million yuan, up 17.16% [4] - The digital energy segment has accelerated growth, achieving revenue of 1.027 billion yuan, a year-on-year increase of 47.44%, with strong performance in data center cooling solutions [5] - The company's profitability continues to improve, with operating cash flow reaching 1.205 billion yuan, a year-on-year increase of 30.84%, and R&D investment of 573 million yuan, up 16.94% [6] - The company is proactively entering emerging fields such as robotics, having secured 10 patents in this area by the end of the reporting period [7] Financial Summary - The company forecasts revenues of 16.030 billion yuan for 2025, 18.883 billion yuan for 2026, and 21.574 billion yuan for 2027, with net profits expected to be 1.048 billion yuan, 1.251 billion yuan, and 1.503 billion yuan respectively [9] - The projected earnings per share (EPS) for 2025, 2026, and 2027 are 1.26 yuan, 1.50 yuan, and 1.80 yuan respectively [11] - The company maintains a healthy financial position with a projected return on equity (ROE) of 12.6% for 2024, increasing to 15.0% by 2027 [11]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company is experiencing steady overall operations in Q4 2024, with continued global development [1] - The company has established four core advantages in technology, products, layout, and customers, which support the rapid growth of its new energy thermal management business [3] - The company has a comprehensive product layout in the new energy thermal management sector, focusing on both industrial and civilian markets, and is expanding its international presence [3] Financial Forecasts - The company's total revenue for 2023 is projected at 11,018 million yuan, with a year-on-year growth of 29.93%, and is expected to reach 12,702 million yuan in 2024, representing a 15.28% increase [1] - The net profit attributable to the parent company for 2023 is estimated at 612.14 million yuan, with a year-on-year growth of 59.71%, and is projected to be 783.53 million yuan in 2024, reflecting a 28.00% increase [1] - The earnings per share (EPS) for 2024 is expected to be 0.94 yuan, with a price-to-earnings (P/E) ratio of 26.58 [1] Adjusted Profit Forecasts - The net profit forecasts for 2025 and 2026 have been adjusted to 1,070 million yuan and 1,309 million yuan respectively, with a new forecast for 2027 at 1,567 million yuan [4] - The corresponding EPS for 2025, 2026, and 2027 are projected to be 1.28 yuan, 1.57 yuan, and 1.88 yuan respectively, with P/E ratios of 19.47, 15.91, and 13.29 [4] Market Performance - The company's stock closed at 24.95 yuan, with a market capitalization of approximately 20,827.83 million yuan [7] - The company has a price-to-book (P/B) ratio of 3.39 and a debt-to-asset ratio of 61.49% [8]

Investment Rating - The report maintains a "Recommended" rating for the company [6]. Core Views - The company is expected to achieve steady revenue growth in 2024, with a projected revenue of 127.0 billion yuan, representing a year-on-year increase of 15.3%. The net profit attributable to shareholders is forecasted to be 7.8 billion yuan, up 28.0% year-on-year [1]. - The company's performance in Q4 2024 met expectations, with revenue of 35.0 billion yuan, a year-on-year increase of 15.6%. The profit growth is attributed to cost reduction measures and improved profitability in overseas operations, particularly in North America [2][3]. - The company is focusing on global expansion, with significant achievements in North America, where it reported self-operated business revenue of 200 million USD, a 50.5% increase year-on-year, marking its first profitable year [3]. - The company is developing a third growth curve through its digital and energy management division, securing substantial orders in 2024, including projects in energy storage and cooling systems [3]. Summary by Sections Financial Performance - In 2024, the company achieved a revenue of 127.0 billion yuan, with a gross margin of 20.1% and a net profit of 7.8 billion yuan. The non-recurring net profit was 6.8 billion yuan, reflecting a 17.5% increase year-on-year [1]. - For Q4 2024, the company reported a revenue of 35.0 billion yuan, with a gross margin of 20.2% and a net profit of 1.79 billion yuan [2]. Growth Projections - The company is projected to achieve revenues of 156.1 billion yuan, 184.7 billion yuan, and 217.6 billion yuan for the years 2025, 2026, and 2027, respectively. The net profit attributable to shareholders is expected to be 10.9 billion yuan, 14.4 billion yuan, and 17.9 billion yuan for the same years [4][5]. Valuation Metrics - The earnings per share (EPS) are forecasted to be 1.31 yuan, 1.72 yuan, and 2.15 yuan for 2025, 2026, and 2027, respectively. The price-to-earnings (PE) ratios are projected to be 18, 13, and 11 for the same years [4][5].

数字能源业务快速增长，持续获得新项目 定点 新能源车业务配套量低于预期、数字能源业务配套量低于预期、海外工厂盈利低于预 期。 公司主要财务信息 | | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 11,018 | 12,702 | 15,278 | 18,143 | 21,502 | | 同比增长 (%) | 29.9% | 15.3% | 20.3% | 18.8% | 18.5% | | 营业利润(百万元) | 816 | 1,009 | 1,365 | 1,755 | 2,183 | | 同比增长 (%) | 67.7% | 23.6% | 35.3% | 28.6% | 24.4% | | 归属母公司净利润(百万元) | 612 | 784 | 1,056 | 1,358 | 1,690 | | 同比增长 (%) | 59.7% | 28.0% | 34.8% | 28.6% | 24.4% | | 每股收益（元） | 0.73 | 0.94 | 1.26 | 1 ...

数字能源业务快速增长，持续获得新项目 定点 核心观点 | | 1 周 | 1 月 | 3 月 | 12 月 | | --- | --- | --- | --- | --- | | 绝对表现% | -4.97 | -22.23 | 13.5 | 27.1 | | 相对表现% | -5.56 | -16.36 | 14.54 | 21.42 | | 沪深 300% | 0.59 | -5.87 | -1.04 | 5.68 | 盈利预测与投资建议 ⚫ 调整收入、毛利率及费用率等，新增 2027 年预测，预测 2025-2027 年 EPS 分别为 1.26、1.63、2.02 元（原 2025-2026 年为 1.39、1.77 元），可比公司 25 年 PE 平 均估值 24 倍，目标价 30.24 元，维持买入评级。 风险提示 新能源车业务配套量低于预期、数字能源业务配套量低于预期、海外工厂盈利低于预 期。 公司主要财务信息 | | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) ...