YINLUN(002126) 民生证券·2025-04-20 14:02Investment 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].