Zhejiang Yinlun Machinery Co., Ltd Class A

Zhejiang Yinlun Machinery Co., Ltd Class A

SSZSE:002126
32.01
CNY
+1.73
(+5.71%)
1.25EPS
42.77P/E
42.17BMarket Cap
Oct 30Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
2.98
3.65
3.8
4.37
5.7
6.33
6.95
8.06
9.93
10.62
13.86
15.56
18.83
20.95
Basic EPS, GAAP
0.15
0.23
0.28
0.36
0.41
0.44
0.4
0.41
0.28
0.48
0.77
0.96
1.15
1.16
Free Cash Flow per Basic Share
-0.1
-0.22
-0.08
0.24
-0.09
-0.25
0.41
0.04
-0.52
-0.71
-0.12
0.47
0.25
- -
Dividend per Share
0.04
0.09
0.08
0.1
0.1
0.15
0.14
0.17
0.15
0.18
0.18
0.2
0.14
0.28
Book Value per Share
2.05
2.28
2.83
3.16
4.2
4.55
4.71
4.97
5.55
5.91
6.79
7.44
8.7
8.9
Tangible Book Value per Share
1.71
1.94
2.51
2.38
3.52
3.73
3.85
4.11
4.75
4.72
5.61
6.27
7.55
7.68
Basic Weighted Avg Shares
643
661
716
713
758
793
794
784
787
799
795
816
832
830
Sales/Revenue/Turnover
1,914
2,415
2,722
3,119
4,323
5,019
5,521
6,324
7,816
8,480
11,018
12,702
15,678
17,398
Operating Margin (%)
9.39
10.47
10.57
11.58
10.98
10.07
7.83
8.61
6.18
6.62
9.1
9.14
9.15
8.88
Depreciation Expense
79
91
108
134
158
193
246
284
353
398
527
633
741
- -
Net Income, GAAP
96
152
200
257
311
349
318
322
220
383
612
784
957
967
Effective Tax Rate (%)
16.45
18.44
18.04
16.81
14.94
13.74
12.6
12.65
6.98
7.13
11.15
10.79
13.35
14.73
Profit Margin (%)
5.04
6.29
7.36
8.23
7.19
6.96
5.75
5.08
2.82
4.52
5.56
6.17
6.11
5.56
Working Capital
713
583
907
807
886
908
838
835
1,195
859
1,168
1,584
1,970
1,742
LT Debt
497
498
501
702
130
182
211
252
868
937
1,045
818
1,039
566
Total Equity
1,464
1,634
2,210
2,560
3,689
4,137
4,084
4,357
4,874
5,233
6,090
7,072
8,304
8,987
Return on Invested Capital (%)
5.13
6.83
7.8
8.59
8.74
7.6
6.35
6.51
4.05
5.94
8.35
9.19
9.95
9.04
Return on Capital (%)
6.22
8.02
8.61
9.22
8.14
7.02
6.4
5.97
3.64
5.47
7.21
7.75
8.19
7.59
Return on Common Equity (%)
7.53
10.73
11.35
11.89
11.02
9.96
8.61
8.39
5.29
8.44
12.07
13.43
14.11
13.8

Capital Structure

CNY

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
2,727
3,145
3,458
LT Borrowings
811
872
363
LT Finance Leases
228
214
203
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
846
847
847
Market Capitalization
31,968
35,998
42,172

Working Capital

CNY

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
14,102
14,691
15,137
Cash, Cash Equivalents & STI
3,239
2,925
3,325
Accounts Receivable, Net
5,657
5,810
6,003
Inventories
2,786
2,862
3,108
Total Current Liabilities
12,132
12,726
13,396
Payables & Accruals
- -
- -
- -
ST Debt
2,727
3,145
3,458
Deferred Revenue
- -
- -
- -

Growth Rates

CNY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
14.66%
13.83%
17.42%
Free Cash Flow
-280.08%
-414.51%
-45.56%
Net Income, GAAP
20.61%
30.47%
22.17%
Sales/Revenue/Turnover
19.46%
20.14%
23.43%
Total Cash Common Dividend
10.18%
-0.8%
-25.2%

Quarterly Revenue

CNY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2,969
3,182
3,054
3,497
12,702
2025
3,416
3,751
- -
4,620
15,678
2026
4,245
4,781
- -
- -
- -

Quarterly Earnings Per Share

CNY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.24
0.27
0.24
0.22
0.96
2025
0.26
0.28
- -
0.34
1.15
2026
0.26
0.29
- -
- -
- -

Quarterly Dividends Per Share

CNY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.02
0.14
0.02
0.02
0.2
2025
0.02
0.15
- -
-0.03
0.14
2026
0.01
0.15
- -
- -
- -

Company Description

CEO
Jun Xia
Full Time Employees
11,196
Sector
Producer manufacturing
Industry
Auto parts: OEM
Address
No. 8, Shifeng East Road Taizhou ZJ China 317200
IPO Date
Apr 4, 2007
Website
yinlun.cn
Business
Zhejiang Yinlun Machinery Co., Ltd. manufactures and sells thermal management systems and exhaust gas post-treatment products for automotive, commercial vehicle, off-road, new energy, industrial, and civil applications; its core offerings include engine oil coolers, radiators, charge air coolers, EGR coolers, cooling modules, battery thermal management systems, air conditioning and heat pump systems, electric water valves, gas-liquid separators, water pumps, urea tanks, diesel and gas engine post-treatment systems, plate heat exchangers, shell-and-tube heat exchangers, air-cooled heat exchangers, sea and fresh water heat exchangers, and coaxial heat exchangers. The company operates four main platforms—commercial vehicle and off-road thermal management, passenger car and new energy thermal management, engine post-treatment, and industrial and civil heat exchange—serving OEM customers such as Caterpillar, Cummins, Ford, Daimler, General Motors, Tesla, PACCAR, and others in passenger cars, trucks, construction machinery, locomotives, ships, power generators, data centers, robotics, and renewable energy sectors. Founded in 1958 and headquartered in Taizhou, Zhejiang Province, China, Zhejiang Yinlun Machinery maintains production bases across China in Hubei, Shandong, Shanghai, Jiangxi, Guangdong, Jiangsu, Guangxi, and Chongqing, alongside subsidiaries and operations forming Asian, European, and North American headquarters in over 40 countries including Poland and Mexico; it employs over 10,000 people and ranks first in China for heat exchanger production and sales for more than a decade. In recent developments, the company secures a USD61.3 million radiator supply contract with a major North American EV automaker for production starting in 2027 from its Mexico facility, launches operations in Poland and Mexico to expand globally with overseas revenue exceeding one-fifth of total sales, reports robust 2025 financial growth including Q3 revenue of RMB3.89 billion up 27.4% year-over-year and first-half revenue of RMB7.17 billion up 16.5%, advances into data center liquid cooling and humanoid robotics via new rotary joint and actuator modules plus a joint venture Suzhou Yizhi Dexterous Drive for dexterous hands, and completes divestiture of its 95.6% stake in Aicos 3D visual sensor technology in March 2025. Zhejiang Yinlun lists on the Shenzhen Stock Exchange under ticker 002126.SZ as China's first private heat exchanger company and a key industry standards drafter, with segments showing passenger cars at RMB7.09 billion, commercial/off-road at RMB4.18 billion, and digital/energy thermal management at RMB1.03 billion in 2024 sales predominantly from China alongside growing North America and Europe exports.