Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance in the near term [6]. Core Insights - The company has demonstrated consistent profit growth exceeding revenue growth for eight consecutive years, showcasing its operational excellence and resilience [6]. - For the first half of FY2025/26, the company reported a revenue increase of 1.4% to 8.93 billion RMB and a net profit increase of 5.3% to 1.19 billion RMB, aligning with expectations [6][10]. - The company continues to focus on its core business of down jackets, with the main brand experiencing an 8.3% revenue growth, contributing significantly to total revenue [6]. - The company is actively expanding its retail network, with a net increase of 88 stores, bringing the total to 3,558 [6]. Financial Data and Profit Forecast - Revenue projections for FY2024 to FY2028 are as follows: - FY2024: 23.214 billion RMB - FY2025: 25.902 billion RMB - FY2026E: 28.465 billion RMB - FY2027E: 31.272 billion RMB - FY2028E: 34.210 billion RMB - The expected net profit for the same period is: - FY2024: 3.074 billion RMB - FY2025: 3.514 billion RMB - FY2026E: 3.899 billion RMB - FY2027E: 4.340 billion RMB - FY2028E: 4.754 billion RMB - The company’s gross margin is projected to remain stable, with slight fluctuations, and the net profit margin is expected to improve gradually [5][15].

2025 年 11 月 30 日 班牙/行业高 证券分析师 戴文杰 A0230522100006 daiwj@swsresearch.com 樊夏沛 A0230523080004 fanxp@swsresearch.com 联系人 邵翼 A0230524120001 shaoyi@swsresearch.com 政策交易逐渐升温，T 再催化 -2025/11/24-2025/11/28 汽车周报 本期投资后了 请务必仔细阅读正文之后的各项信息披露与声明 申万宏源研究微信服务号 观点：我们认为机器人产业链相关公司股价经过前期数周调整，当前隐含的预期较低, ○ 但产业端进展仍在持续：海外，随着马斯克万亿薪酬获批、2026 年人形机器人量产在 即,短期或看到 T 链相关公司定点落地;国内, 宇树 ipo 辅导完成,国产机器人链条也 有望迎来催化。我们建议首先关注包括特斯拉、小鹏等的科技领先企业,及其相关的机 器人产业链公司,如恒勃、双环、隆盛、福达、银轮等。同时对业绩有支撑、估值相对 较低目有提升潜力的公司,推荐关注科博达、星宇、继峰、松原等;以及业绩恢复,估 值具备明显性价比的敏实、宁波华翔等。与此同时，央国企改 ...

Group 1: A-Share Valuation Overview - The overall valuation of the A-share market as of November 28, 2025, shows the CSI All Share Index (excluding ST stocks) with a PE of 21.0x and a PB of 1.8x, positioned at the historical 77% and 38% percentiles respectively [2] - The Shanghai 50 Index has a PE of 11.8x and a PB of 1.3x, at the historical 63% and 42% percentiles [2] - The ChiNext Index has a PE of 39.2x and a PB of 5.1x, at the historical 30% and 56% percentiles [2] Group 2: Industry Valuation Comparison - Industries with PE valuations above the historical 85th percentile include Real Estate, Retail, Chemical Pharmaceuticals, and IT Services [2] - Industries with PB valuations above the historical 85th percentile include Electronics (Semiconductors) and Communications [2] - The Medical Services industry has both PE and PB valuations below the historical 15th percentile [2] Group 3: Industry Midstream Economic Tracking - In the New Energy sector, the photovoltaic industry chain is experiencing downward pressure on spot prices, while futures market sentiment remains high [3] - The battery materials sector shows a significant increase in the price of lithium hexafluorophosphate by 6.7%, with a near 200% increase over the past quarter [3] - The financial sector reports an 8.0% year-on-year growth in insurance premium income for the first ten months of 2025, although the growth rate has slowed compared to previous months [3] Group 4: Real Estate Chain Insights - The steel market shows a 0.9% increase in spot prices for rebar, while the cement price index has decreased by 0.7% [3] - The glass market has seen a 1.5% increase in spot prices, indicating a recovery in demand due to expectations of new real estate policies [3] Group 5: Consumer Sector Trends - The average price of live pigs has decreased by 3.9%, while the wholesale price of pork has dropped by 0.4% [3] - The white liquor market shows a slight recovery in wholesale price index, with a 5.1% decrease in the price of Feitian Moutai [3] Group 6: Midstream Manufacturing and Engineering - The foreign contracting engineering business has seen a 7.9% year-on-year growth in completed amounts for the first ten months of 2025, with a robust backlog of orders [3] - The macroeconomic environment has led to a general increase in metal prices, with COMEX gold prices rising by 4.8% [3]

Group 1 - The North Exchange 50 Index increased by 0.75%, while trading volume decreased by 25.68% compared to the previous week [7][18][19] - The technology sector showed signs of recovery, particularly in AI, satellite, robotics, and solid-state industries, although overall market trading volume shrank [7][10] - The North Exchange 50 Index will undergo adjustments on December 15, with three companies, including Development Technology, Gobi Jia, and Wantong Hydraulic, being added [7][10] Group 2 - This week, one new stock, Nant Technology, was listed with a first-day price increase of 183.03%, bringing the total number of listed companies on the North Exchange to 285 [33][34] - The North Exchange's individual stock performance showed 137 stocks rising and 144 falling, resulting in a rise-to-fall ratio of 0.95 [39][40] - The top gainers included Tianrun Technology and Iron Tuo Machinery, while the top losers were Dapeng Industrial and *ST Yunchuang [39][40] Group 3 - The North Exchange's trading volume was 30.36 billion shares, a decrease of 26.14% week-on-week, with a total trading value of 665.70 billion yuan [26][30] - The margin financing balance on the North Exchange was 7.472 billion yuan, down by 289 million yuan from the previous week [30] - The new third board saw eight new listings and 71 delistings, with planned financing of 70 million yuan and completed financing of 45 million yuan [52][54]

Investment Rating - The industry investment rating is "Overweight," indicating a positive outlook for the sector compared to the overall market performance [5][22]. Core Insights - The report highlights that core consumer brands in the gaming and entertainment sectors, such as Giant Network, Huatuo, and Bubble Mart, have reached a price-to-earnings (PE) ratio of less than 20x for 2026, providing a significant safety margin. The structural consumption dividend from young domestic users willing to pay for enjoyment remains intact, suggesting a favorable investment opportunity at this time [5][6]. Summary by Relevant Sections Gaming Sector - The gaming industry is experiencing a demographic shift with Generation Z users accounting for 65% of the market. The potential of female-oriented gaming segments is still underestimated. The overseas market expansion is expected to unlock further growth potential. The report emphasizes the resilience of leading companies in managing product cycles and suggests focusing on Giant Network, which has a strong daily active user (DAU) base and potential for IP development [6][7]. Trendy Toys - Bubble Mart is viewed as having overly pessimistic expectations regarding single IPs. The expansion of IPs and geographical reach (especially in Europe and North America) is seen as a cornerstone for mid-term growth. The company has 171 overseas stores, with significant room for growth in North America and Europe. The report anticipates that the upcoming holiday season will boost sales and social engagement for new IPs [7][8]. Music Sector - The valuation of Tencent's music companies is projected to average a PE of 17x for 2026. The demand for subscription-based music services among young users is stable, and the report suggests that the market is currently undervaluing this segment. It notes a clear segmentation in music consumption, with Tencent focusing on premium content and community engagement, while competitors like Soda Music target the low-cost segment [8][9]. Other Entertainment Companies - The report mentions that companies like Red Child City are expected to show high growth with low PE ratios. The Hong Kong internet sector is also highlighted, with Alibaba Cloud validating AI narratives and anticipating growth from AI applications and chip production [9][10]. AI and Technology Integration - The report discusses the integration of AI in various applications, including advertising and video content. Companies like Tencent and Alibaba are working on enhancing their chatbot capabilities to create a more integrated ecosystem for advertising, e-commerce, and lifestyle services. The potential for AI applications in gaming and robotics is also noted for the years 2026-2027 [10][11].

Investment Rating - The report maintains a "Buy" rating for the company [2] Core Insights - The company reported a 1.4% year-on-year increase in revenue to 8.93 billion RMB for the first half of FY2025/26, with a net profit growth of 5.3% to 1.19 billion RMB, indicating a consistent high-quality growth trend [7] - The company has achieved eight consecutive years of profit growth outpacing revenue growth since its strategic transformation in 2018, showcasing strong operational quality and resilience [7] - The main business segment, down jackets, showed robust growth with an 8.3% increase in revenue to 6.57 billion RMB, accounting for 73.6% of total revenue [7] - The company has a strong retail network expansion, with self-operated and franchise revenues growing by 6.6% and 7.9% respectively [7] Financial Data and Profit Forecast - Revenue projections for FY2024 to FY2028 are as follows: 23.21 billion RMB, 25.90 billion RMB, 28.47 billion RMB, 31.27 billion RMB, and 34.21 billion RMB, with corresponding growth rates of 38%, 12%, 10%, 10%, and 9% [6] - Net profit forecasts for the same period are: 3.07 billion RMB, 3.51 billion RMB, 3.90 billion RMB, 4.34 billion RMB, and 4.75 billion RMB, with growth rates of 44%, 14%, 11%, 11%, and 10% [6] - The company’s gross margin is projected to be around 57.5% to 59.6% over the forecast period [6] Operational Efficiency - The company has significantly improved its operational efficiency, with inventory turnover days reduced by 11 days to 178 days compared to the previous year [7] - Cash and cash equivalents reached approximately 3 billion RMB, with net cash increasing by 38.8% year-on-year to about 10.3 billion RMB [7]

Group 1 - The North Exchange 50 index increased by 0.75%, while trading volume decreased by 25.68% compared to the previous week [6][22][30] - The adjustment plan for the North Exchange 50 and the specialized index will take effect on December 15, with three companies entering the North Exchange 50 index: Kai Fa Technology, Ge Bi Jia, and Wan Tong Hydraulic [11][22] - The market sentiment for the North Exchange has significantly weakened, reflected in the declining trading share and reduced correlation with the Shanghai and Shenzhen indices [11][14][15] Group 2 - This week, one new stock, Nan Te Technology, was listed with a first-day price increase of 183.03%, bringing the total number of listed companies on the North Exchange to 285 [37][38] - The North Exchange's PE (TTM) average is 82.18 times, with a median of 40.60 times, indicating a valuation adjustment in the market [28][29] - The North Exchange's trading volume was 30.36 billion shares, a decrease of 26.14% from the previous week, with a total trading value of 665.70 billion yuan [30][34] Group 3 - In the North Exchange, 137 stocks rose while 144 fell, resulting in a decline ratio of 0.95, with Tianrun Technology and Tietuo Machinery leading the gains [43][45] - The top five stocks by weekly turnover included Dapeng Industrial and Tietuo Machinery, with significant fluctuations in their trading performance [50][51] - The new third board saw eight new listings and 71 delistings this week, with a total of 5,995 companies currently listed [56][58]

Group 1: Market Overview - The US labor market shows signs of weakness, with an average weekly job loss of 13,500 positions over the past four weeks, up from 2,500 previously, leading to increased expectations for a Fed rate cut[4] - The probability of a 25 basis point rate cut in December has risen to 86.40%, up from 71.00% the previous week[4] - The US dollar index has fallen below 100, indicating a weaker dollar, while most equity markets have seen gains, with the A-share index rising across all but convertible bond indices[4] Group 2: Capital Flows - Both domestic and foreign capital have significantly flowed into the Chinese stock market, with foreign capital inflows of $22.57 million and domestic inflows of $30.41 million over the past week[4] - In the past week, global funds have seen a net inflow into money market funds, with emerging markets receiving more inflows than developed markets[4] Group 3: Valuation Metrics - The valuation of the Shanghai Composite Index is at the 84.2% percentile compared to the S&P 500 and CAC 40, indicating relatively high valuation but still lower than US equities[4] - The risk-adjusted returns for the Shanghai Composite have improved, with its percentile rising from 83% to 88%[4] Group 4: Economic Indicators - The US manufacturing PMI for October has weakened to 48.7, indicating economic cooling, while inflation expectations have declined[4] - In China, investment data continues to weaken, but CPI and PPI show signs of recovery, confirming further recovery signals[4] Group 5: Risk Sentiment - The S&P 500 closed at 6849.09, above the 20-day moving average, with a decrease in implied volatility, indicating improved market sentiment[4] - In the A-share market, there is a cautious attitude reflected in the options market, with significant reductions in positions for call options below 4950[4]

Investment Rating - The report maintains a "Positive" rating for the real estate and property management sectors [4][38]. Core Views - The report highlights two major opportunities: the rise of favorable policies for quality housing and the potential revaluation of consumer-oriented commercial real estate assets due to the current monetary easing cycle [4][38]. - It suggests that while the real estate market continues to stabilize, core cities are expected to recover sooner [4][38]. Industry Data Summary New Housing Transaction Volume - In the week of November 22-28, 2025, 34 key cities saw a total new housing transaction volume of 2.52 million square meters, a decrease of 1.7% week-on-week [6][9]. - Year-on-year, November transactions in these cities dropped by 35%, with first and second-tier cities down by 33.4% and third and fourth-tier cities down by 51.4% [9][10]. Second-hand Housing Transaction Volume - In the same week, 13 cities recorded a total second-hand housing transaction volume of 1.16 million square meters, an increase of 4.2% week-on-week [14][15]. - Year-to-date, the total transaction volume for second-hand housing is 5.37 million square meters, reflecting a year-on-year increase of 0.7% [14][15]. Inventory and Supply - In the week of November 22-28, 2025, 15 cities had a total of 1.37 million square meters of new housing launched, with a transaction volume of 1.03 million square meters, resulting in a transaction-to-launch ratio of 0.75 [24][30]. - The total available residential area in these cities was 89.846 million square meters, a 0.4% increase week-on-week [24][30]. Policy and News Tracking Real Estate Industry - The National Development and Reform Commission is promoting the expansion of REITs to include hotels and commercial offices [33][34]. - The China Securities Regulatory Commission has initiated a pilot program for commercial real estate REITs [33][35]. Company Announcements - New City Holdings successfully issued a private REIT with a scale of 616 million yuan [38][41]. - China Jinmao announced plans to sell 100% equity of its Sanya tourism business for 2.27 billion yuan [38][41].

Investment Rating - The report maintains an "Outperform" rating for the company [7][6]. Core Views - The company is advancing its waterproof segment by acquiring Tangshan and Suzhou Yuanda Hongyu, enhancing its regional competitiveness and market share [7]. - The acquisition is deemed reasonably valued, with Tangshan Yuanda Hongyu's price-to-book (PB) ratio at 0.9 times and price-to-earnings (PE) ratio at 4.9 times based on 2024 net profit [7]. - The company is expected to see a recovery in waterproof demand by 2026, which may lead to significant profit elasticity [7]. Financial Data and Profit Forecast - Total revenue is projected to be 25,821 million yuan in 2024, with a slight increase to 25,997 million yuan in 2025, and further growth to 30,551 million yuan by 2027 [6]. - The net profit attributable to the parent company is forecasted to be 3,647 million yuan in 2024, decreasing to 3,516 million yuan in 2025, and then increasing to 4,802 million yuan by 2027 [6]. - The company's return on equity (ROE) is expected to improve from 9.6% in 2025 to 14.3% by 2027 [6]. Market Data - As of November 28, 2025, the closing price of the company's stock is 25.31 yuan, with a market capitalization of 42,761 million yuan [2]. - The company has a dividend yield of 3.42%, and its price-to-earnings ratio is projected to be 12 for 2025, decreasing to 9 by 2027 [2][6].