Subscribe

Zhejiang Yinlun Machinery Co., Ltd. (002126.SZ)

CNY49.12 -2.88 (-5.54%)
CN SHZ Consumer Cyclical Auto - Parts
Address No. 8, Shifeng East Road 317200
Taizhou, ZJ, CN
CEO Jun Xia
Website yinlun.cn
IPO 2007-04-18
ISIN CNE100000072

Explore sections of this company profile

Description

Zhejiang Yinlun Machinery Co.,Ltd., together with its subsidiaries, engages in the research and development, manufacturing, and sale of thermal management and exhaust gas post-treatment products in China and internationally. The company offers engine oil filter and cooling modules, radiators, aftercoolers, and oil and EGR coolers; new energy pure water-cooling equipment; air-water cooling equipment; double-plate oil coolers; marine and generator heat exchangers; and refrigeration and air conditioning heat exchangers. It also provides thermal management of passenger cars, such as engine thermal management, battery thermal management, air conditioning and heat pumps, and other products; post-treatment products and services, including package assembly, urea tank assembly, injection system, DCU, and nozzle. The company was founded in 1958 and is headquartered in Taizhou, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY49.12 -2.88 (-5.54%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
24M
Beta
0.71
Float Shares
689.39M
Free Float %
81.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.81% -16.31% +6.83% +2.40% +48.57% +32.06% +94.92% +263.32% +375.43% +548.31% +1,170.23%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
49.12
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 5 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.32
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✓ MOAT relativo
  • Revenue growth Auto - Parts: +7.8%
    +23.4% Q1'26: +24.3% (vs Q1'25)
  • EPS growth Auto - Parts: +18.0%
    +25.0% Q1'26: +0.0% (vs Q1'25)
  • FCF margin FCF growth · Auto - Parts: +53.1%
    +2.1% Q1'26: -14.9% (vs Q1'25)
  • EBIT margin Auto - Parts: +7.5%
    +8.6% Q1'26: +7.3% (vs Q1'25)
  • ROIC Auto - Parts: +6.4%
    +13.7% Q1'26: +7.9% (vs Q1'25)
  • Share dilution Auto - Parts: +0.0%
    -2.1% Q1'26: +0.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    1.67× Q1'26: 6.35× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.72) × ERP
WACC = 92% × Ke + 8% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 49.12
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
6 EPS Ana.
Dec 2027
6 Rev. Ana.
6 EPS Ana.
Dec 2028
2 Rev. Ana.
3 EPS Ana.
Dec 2029
5 Rev. Ana.
4 EPS Ana.
Revenue
2.72B
est: 2.83B (-3.7%)
3.12B
est: 3.20B (-2.6%)
4.32B
est: 4.22B (+2.3%)
5.02B
est: 5.05B (-0.7%)
5.52B
est: 5.39B (+2.4%)
6.32B
est: 6.12B (+3.3%)
7.82B
est: 7.56B (+3.5%)
8.48B
est: 8.47B (+0.1%)
11.02B
est: 10.93B (+0.8%)
12.70B
est: 13.30B (-4.5%)
15.68B
est: 15.16B (+3.4%)
18.42B
18.19B – 18.73B
+21.6% YoY
22.22B
21.62B – 23.20B
+20.6% YoY
26.17B
25.63B – 26.99B
+17.8% YoY
33.00B
32.32B – 34.04B
+26.1% YoY
EBITDA
378.55M
est: 302.29M (+25.2%)
472.75M
est: 342.41M (+38.1%)
572.78M
est: 451.72M (+26.8%)
637.08M
est: 540.46M (+17.9%)
601.76M
est: 576.65M (+4.4%)
727.47M
est: 654.56M (+11.1%)
692.21M
est: 807.95M (-14.3%)
774.28M
est: 906.13M (-14.6%)
1.32B
est: 1.17B (+13.2%)
1.52B
est: 1.47B (+3.3%)
2.10B
est: 1.68B (+25.0%)
2.04B
2.01B – 2.07B
+21.6% YoY
2.46B
2.39B – 2.57B
+20.6% YoY
2.90B
2.84B – 2.99B
+17.8% YoY
3.65B
3.58B – 3.77B
+26.1% YoY
EBIT
270.85M
est: 177.51M (+52.6%)
339.06M
est: 201.08M (+68.6%)
414.78M
est: 265.27M (+56.4%)
443.77M
est: 317.38M (+39.8%)
355.88M
est: 338.63M (+5.1%)
443.72M
est: 384.39M (+15.4%)
360.10M
est: 474.46M (-24.1%)
402.43M
est: 532.12M (-24.4%)
835.41M
est: 686.09M (+21.8%)
946.00M
est: 878.56M (+7.7%)
1.36B
est: 1.00B (+35.4%)
1.22B
1.20B – 1.24B
+21.6% YoY
1.47B
1.43B – 1.53B
+20.6% YoY
1.73B
1.69B – 1.78B
+17.8% YoY
2.18B
2.13B – 2.25B
+26.1% YoY
Net Income
200.40M
est: 239.32M (-16.3%)
256.73M
est: 304.61M (-15.7%)
310.98M
est: 344.64M (-9.8%)
349.12M
est: 404.54M (-13.7%)
317.68M
est: 343.05M (-7.4%)
321.58M
est: 366.21M (-12.2%)
220.37M
est: 306.60M (-28.1%)
383.28M
est: 400.28M (-4.2%)
612.14M
est: 638.74M (-4.2%)
783.53M
est: 844.01M (-7.2%)
957.24M
est: 951.48M (+0.6%)
1.22B
1.17B – 1.28B
+28.5% YoY
1.61B
1.51B – 1.70B
+31.8% YoY
2.03B
1.98B – 2.12B
+26.3% YoY
— – —
-100.0% YoY
SGA
414.25M
est: 249.89M (+65.8%)
508.38M
est: 283.06M (+79.6%)
490.52M
est: 373.42M (+31.4%)
582.85M
est: 446.78M (+30.5%)
690.78M
est: 476.70M (+44.9%)
714.42M
est: 541.11M (+32.0%)
794.51M
est: 667.90M (+19.0%)
750.81M
est: 749.07M (+0.2%)
784.06M
est: 965.82M (-18.8%)
859.82M
est: 940.02M (-8.5%)
381.23M
est: 1.07B (-64.4%)
1.30B
1.29B – 1.32B
+21.6% YoY
1.57B
1.53B – 1.64B
+20.6% YoY
1.85B
1.81B – 1.91B
+17.8% YoY
2.33B
2.28B – 2.41B
+26.1% YoY
EPS
0.28
est: 0.28 (-0.4%)
0.36
est: 0.36 (+0.7%)
0.41
est: 0.40 (+1.3%)
0.44
est: 0.48 (-7.4%)
0.40
est: 0.40 (-0.7%)
0.41
est: 0.43 (-4.7%)
0.28
est: 0.36 (-22.2%)
0.48
est: 0.47 (+2.1%)
0.77
est: 0.75 (+2.7%)
0.96
est: 1.01 (-5.2%)
1.15
est: 1.14 (+0.8%)
1.47
1.40 – 1.54
+28.5% YoY
1.93
1.81 – 2.04
+31.8% YoY
2.44
2.38 – 2.54
+26.3% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 1/5 4/5 4/5 2/5 1/5 1/5
2026-05-28 C+ 2/5 1/5 4/5 4/5 2/5 1/5 1/5
2026-05-27 C+ 2/5 1/5 4/5 4/5 2/5 1/5 1/5
2026-05-26 C+ 2/5 1/5 4/5 4/5 2/5 1/5 1/5
2026-05-25 C+ 2/5 1/5 4/5 4/5 2/5 1/5 1/5
2026-05-22 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-21 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-20 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-19 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-18 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-15 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-14 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-13 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-12 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-11 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-08 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-07 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-05-06 C+ 2/5 1/5 4/5 4/5 1/5 2/5 1/5
2026-04-30 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-29 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-28 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-27 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-24 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-23 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.38B
OE per share TTM
1.64
Owner's Yield
3.30%
Maintenance CapEx ratio
33.09%
Maint CapEx / Avg PPE
39.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 25 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
123.6K
Shares Outstanding
846.81M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Fenwei Yang Deputy General Manager male
Hao Liu Deputy General Manager male
Jun Xia General Manager male
Junyi Chen Deputy General Manager male
Kun Guo Deputy General Manager male
Min Chen Deputy GM & Board Secretary male
Xiao Hong Zhu Deputy GM & Chief Financial Officer female
Yu Wang Deputy General Manager male
Zhengzheng Xu Vice Chairman & Deputy GM male
Zhong Hua Chai Deputy GM & Non-Independent Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits