Core Viewpoint - Company is initiating coverage on Crystal International with a "Buy" rating and a target price of HKD 7.38, corresponding to a 12x PE for 2025 [1] Group 1: Company Overview - Crystal International is a leading global garment manufacturer with over 20 factories in Vietnam, China, Cambodia, Bangladesh, and Sri Lanka, benefiting from ample overseas production capacity [1] - The company has a long-standing partnership with Uniqlo, spanning nearly 30 years, which supports stable revenue growth [3] Group 2: Market Position and Strategy - The global sportswear market is projected to grow at a CAGR of 6.3% from 2024 to 2028, reaching USD 313.1 billion, indicating a favorable environment for the company [2] - Crystal International has entered the sportswear segment through the acquisition of Vista in 2016 and is now supplying major clients like Adidas, Nike, and Lululemon, which enhances its market share [2] Group 3: Financial Performance and Projections - The company's revenue share from sportswear is expected to increase from 9.6% in 2018 to 22.5% in 2024, with gross margin improving from 18.6% to 19.7% during the same period [3] - The company plans to increase its workforce by 10,000 to a total of 75,000 employees, maintaining a high productivity level of USD 33,000 per employee [3] Group 4: Competitive Advantage - Crystal International's "Co-creation" model enhances its ODM capabilities, allowing for deeper involvement in client design processes, which strengthens customer loyalty and market share [2] - The company benefits from a global production footprint and a high percentage of overseas employees (84%), positioning it well to capitalize on the trend of concentrated sportswear suppliers [3] Group 5: Valuation and Earnings Forecast - The company forecasts net profits to grow by 15.7%, 15.1%, and 11.6% from 2025 to 2027, reaching USD 230 million, USD 270 million, and USD 300 million respectively [4] - A target price of HKD 7.38 is set based on a 12x PE for 2025, reflecting a slight discount due to the company's later entry into the high-growth segment [4]

Investment Rating - The report initiates coverage on Crystal International, assigning a "Buy" rating with a target price of HKD 7.38, corresponding to a 12x PE for 2025E [1][7]. Core Views - Crystal International is a leading global garment manufacturer with over 30 years of deep collaboration with Uniqlo, operating more than 20 factories across Vietnam, China, Cambodia, Bangladesh, and Sri Lanka, ensuring ample overseas production capacity [1][22]. - The company has strategically entered the sportswear segment through the acquisition of Vista in 2016, enhancing its self-sufficiency in fabric production and expanding its client base to include major brands like Adidas, Nike, and Lululemon [2][17]. - The report anticipates a significant increase in the company's dividend payout ratio from 31.5% in 2021 to 70.1% by 2024, reflecting a commitment to enhancing shareholder returns [1][20]. Summary by Sections Company Overview - Crystal International, established in 1970, has diversified its product offerings to include sweaters, casual wear, denim, underwear, and sportswear, delivering over 470 million garments annually [17][22]. - The company has a robust global presence with production facilities in various countries, which mitigates risks associated with trade uncertainties [21][22]. Market Position and Growth Potential - The global sportswear market is projected to grow at a CAGR of 6.3% from 2024 to 2028, reaching USD 313.1 billion, indicating a favorable environment for the company's growth [2][18]. - Crystal International's unique "Co-creation" model allows for deep involvement in clients' R&D and design processes, strengthening its ODM capabilities and customer loyalty [2][18]. Financial Performance and Projections - The report forecasts net profits for Crystal International to grow by 15.7%, 15.1%, and 11.6% from 2025 to 2027, reaching USD 2.3 billion, USD 2.7 billion, and USD 3.0 billion respectively [5][17]. - The company's revenue from sportswear is expected to increase from 9.6% to 22.5% of total revenue between 2018 and 2024, with a corresponding rise in gross margin from 18.6% to 19.7% [3][19]. Competitive Advantages - Crystal International's long-standing relationship with its largest client, maintaining a stable revenue contribution of around 30%, reduces dependency risks [4][21]. - The company benefits from a significant overseas workforce (84%) and a diversified production base, which enhances its competitive edge in the global market [4][21].

茲提述(i)晶苑國際集團有限公司（「本公司」）日期為二零二五年六月三十日的公告（「該公 告」），內容有關與客戶應收款項保理計劃有關的主要交易；及(ii)本公司日期為二零二五年七 月二十二日的公告（「延遲公告」），內容有關延遲寄發該通函。除另有所述外，本公告所用 詞彙與該公告及延遲公告所界定者具有相同涵義。 香港交易及結算所有限公司及香港聯合交易所有限公司對本公告的內容概不負責，對其準 確性或完整性亦不發表任何聲明，並明確表示，概不對因公告全部或任何部份內容而產生 或因倚賴該等內容而引致的任何損失承擔任何責任。 進一步延遲寄發有關與客戶應收款項保理計劃有關的 主要交易的通函 誠如延遲公告所述，且香港聯交所已授予本公司豁免嚴格遵守上市規則第 14.41(a)條的規定， 由於本公司需要更多時間編製及確定該通函所載若干資料，因此預期該通函的寄發日期將延期 至二零二五年八月十二日當日或之前的日期。 由於本公司需要更多時間編製及確定該通函所載若干資料，因此預期該通函的寄發日期進一步 延期至二零二五年八月二十九日當日或之前的日期。 承董事會命 晶苑國際集團有限公司 主席 羅樂風 香港，二零二五年八月十二日 於本公告日期，董 ...

FF301 第 1 頁 共 10 頁 v 1.1.1 股份發行人及根據《上市規則》第十九B章上市的香港預託證券發行人的證券變動月報表 截至月份: 2025年7月31日 狀態: 新提交 致：香港交易及結算所有限公司 公司名稱: Crystal International Group Limited 呈交日期: 2025年8月1日 I. 法定/註冊股本變動 | 1. 股份分類 | 普通股 | 股份類別 | 不適用 | | | 於香港聯交所上市 (註1) | | 是 | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 證券代號 (如上市) | 02232 | 說明 | | | | | | | | | | | 法定/註冊股份數目 | | | 面值 | | | 法定/註冊股本 | | | 上月底結存 | | | 3,500,000,000 | HKD | | 0.01 | HKD | | 35,000,000 | | 增加 / 減少 (-) | | | | | | | HKD | | | | 本月底結存 | | | 3,500,000, ...

香港交易及結算所有限公司及香港聯合交易所有限公司對本文件的內容概不負 責，對其準確性或完整性亦不發表任何聲明，並明確表示，概不對因本文件全 部或任何部份內容而產生或因倚賴該等內容而引致的任何損失承擔任何責任 。 主席 羅樂風 香港，二零二五年八月一日 於本公告日期，本公司董事會包括執行董事羅樂風先生、羅蔡玉清女士、羅正 亮 先 生 、 黃 星 華 先 生 及 羅 正 豪 先 生 ； 非 執 行 董 事 王 志 輝 先 生 及 L E E K ea n Ph i M a rk先生；及獨立非執行董事張家騏先生、麥永森先生 、黃紹基先生及麥鄧碧 儀女士。 董事會會議召開日期 晶苑國際集團有限公司(「本公司 」)董事會(「董事會 」)謹此宣佈，本公 司 將 於 二 零 二 五 年 八 月 二 十 日 ( 星 期 三 ) 舉 行 董 事 會 會 議 ， 藉 以 （ 其 中 包 括）批准本公司及其附屬公司截至二零二五年六月三十日止六個月的中期 業績及其發佈，以及考慮派付中期股息(如有)。 承董事會命 晶苑國際集團有限公 司 * 僅供識別 ...

Group 1: Macro Policy Insights - The Central Political Bureau meeting on July 30 emphasized the need for continuous and stable macro policies to support high-quality development in the context of the 15th Five-Year Plan preparation [1][20][22] - The meeting highlighted the importance of domestic demand as a key driver, with the introduction of a parenting subsidy program amounting to approximately 90 billion yuan, marking a significant direct cash subsidy to the public [1][21] - The meeting also indicated a shift in focus towards urban renewal as a new policy goal, alongside enhancing the attractiveness and inclusivity of the domestic capital market [1][22] Group 2: Credit Market Analysis - The credit market is expected to experience a stable supply in the second half of the year, with favorable liquidity conditions supporting the bond market [2][24][25] - There is a discussion around the potential risks of credit spread compression, with a focus on the need for liquidity management and position adjustments [2][25] - The credit market has shown resilience, with limited widening of credit spreads despite recent market adjustments, suggesting a cautious outlook for the third quarter [2][25] Group 3: Chemical Industry Developments - Recent policies aimed at addressing "involution" in the chemical industry include stricter cost regulation and adjustments to pricing mechanisms, indicating a shift towards more sustainable competition [3][28] - The analysis of various sub-sectors within the chemical industry suggests that those with high concentration and significant losses are more likely to be targeted for policy interventions [3][28][29] - Key sub-sectors identified for potential breakthroughs include soda ash, polyurethane, and organic silicon, which meet multiple criteria for policy focus [3][29] Group 4: Food and Beverage Sector Insights - The recent listing of Jiyuan Group, a leading supplier of HMB raw materials, highlights the growth potential in the muscle health market, driven by increasing demand from aging populations [30][31] - The company is projected to achieve a revenue growth of 12.3% in 2024, with a significant portion of its income derived from overseas markets [30][31] - The focus on innovative nutritional products positions the company well within the expanding sports nutrition and joint health segments [30][33]

Group 1: Macro Strategy and Market Overview - The upcoming third round of trade talks between China and the US is expected to focus on energy and rare earth materials, with potential extensions of negotiation deadlines [2] - A-shares saw slight increases across major indices, with the CSI 500 and ChiNext rising by 3.28% and 2.76% respectively [2] - The central bank's net fund injection was 109.5 billion yuan, indicating a slight rebound in short-term interest rates [2] - The US dollar index showed a slight decline, closing at 97.67, down 0.8% week-on-week, while the RMB appreciated by 0.18% [2] Group 2: Fixed Income and Debt Market - The Southbound Bond Connect is expected to facilitate investment in Chinese dollar bonds, with a focus on city investment bonds benefiting from local debt policies [4] - The Hong Kong bond market has a total outstanding amount of 19.55 billion USD in HKD bonds and 17.32 billion USD in offshore RMB bonds [4] - The outlook for Chinese dollar bonds remains positive, with expected continued good returns due to narrowing yield spreads and favorable policies [4][33] Group 3: Coal Industry Insights - Domestic coal social inventory decreased in June 2025, leading to a rebound in coal prices, with expectations for port prices to reach 700-750 yuan per ton [9] - The government aims for coal production to reach approximately 4.8 billion tons in 2025, with potential adjustments in production capacity to ensure supply [9] Group 4: Company-Specific Analysis - Wei Shi Jia Jie (00856) is expected to benefit significantly from the AI and cross-border payment sectors, with projected revenue growth from 63.7 billion yuan in 2020 to 81.1 billion yuan in 2024 [11] - The company is positioned to capture growth in the Southeast Asian ICT market, which is projected to reach approximately 415 billion USD by 2028 [11] - The company anticipates a significant increase in net profit from 830 million yuan in 2023 to 958 million yuan in 2024, reflecting a growth rate of 14.09% [11][15] Group 5: Construction and Materials Sector - Su Jiao Ke (300284) reported a revenue decline of 13.75% in H1 2025, but is transitioning towards becoming a "think tank technology enterprise" with a focus on new business areas [16] - The company has developed five cloud platforms aimed at enhancing its service offerings in urban safety and low-altitude economy [16] Group 6: Chemical Industry Trends - The proportion of public funds holding basic chemical stocks has slightly decreased, with a shift towards mid-cap stocks [15] - The chemical sector has seen a notable increase in the holding ratio of leading stocks, indicating a preference for smaller-cap stocks [15]

Investment Rating - The report maintains a "Buy" rating for the company with a target price yet to be specified [5][4]. Core Insights - The company is expected to benefit from increasing brand client penetration and a strong recovery in business from key clients, which will drive internal growth opportunities [1]. - The company has sufficient production capacity to meet the growing order volume, with an expansion planned for mid-2024 to support efficient production in 2025 [2]. - The company is actively addressing external risks such as tariffs and policy changes, particularly in relation to the U.S. government's new policies, which may positively impact its operations in Vietnam [3]. Summary by Sections Brand Client Penetration - The company collaborates closely with influential apparel brands, enhancing its market share and developing new product categories to meet market demands [1]. - The company has achieved certifications for various upstream fabrics from brand clients, strengthening long-term partnerships through vertical integration [1]. Production Capacity and Profitability - The company plans to maintain strict cost control and optimize resource allocation to ensure profit growth outpaces revenue growth [2]. - Capital expenditures for 2025 are expected to focus on upgrading automation, expanding apparel production, and building fabric factories [2]. - The company aims to provide stable and increasing returns to shareholders through consistent dividend payments, supported by robust cash flow [2]. External Environment and Risk Management - The company is preparing for potential impacts from changing tariffs and policies, particularly in light of recent trade agreements involving Southeast Asian countries [3]. - The strategic positioning in Vietnam is anticipated to enhance order stability and production capacity amid evolving tariff policies [3]. Financial Projections - Revenue projections for 2025-2027 are estimated at $2.74 billion, $3.011 billion, and $3.3 billion respectively, with net profits of $230 million, $270 million, and $310 million [4]. - Corresponding EPS estimates are $0.08, $0.09, and $0.11 for the same period [4].

Investment Rating - The report maintains a strong buy recommendation for key companies in the industry, including Jingyuan International, Shenzhou International, and Huali Group, based on their growth potential and market positioning [4][34]. Core Insights - The industry is experiencing a marginal improvement in revenue growth for leading manufacturers, with a positive outlook for NIKE as inventory and channel conditions improve, suggesting a potential for sequential sales growth [1][3]. - The U.S. retail market has shown signs of recovery, with a positive growth trend in terminal retail sales and stable inventory levels, while Southeast Asian textile exports remain robust [2][11]. - New product launches from major international brands in sports fashion and outdoor segments are expected to increase, with a focus on market feedback for these new offerings [15][17]. Summary by Sections Industry Prosperity Analysis - Demand Side: U.S. terminal retail sales have shown recovery in Q2 2025, with healthy inventory levels. Vietnam's textile exports increased by 16% year-on-year in June 2025, while footwear exports decreased by 3% [2][13]. - Industry Trends: Major international brands are gradually launching new products in July, with an emphasis on monitoring market responses [15]. Supply Chain Tracking - Brand Side: NIKE's revenue for FY25Q4 was $11.1 billion, down 12% year-on-year, but inventory clearance and channel expansion are progressing well, with expectations for sequential improvement in sales [3][17]. - Manufacturing Side: Revenue growth for leading manufacturers showed marginal improvement in June, with specific companies reporting varied performance, such as Yuyuan's manufacturing business up by 9.4% and Yuchi's outdoor footwear revenue up by 23% [24][29]. Investment Recommendations - Jingyuan International is recommended for its diverse product range and operational efficiency, with a current market valuation corresponding to a PE of 8.5X for 2025 [4][34]. - Shenzhou International is highlighted for its recovery in capacity utilization and production efficiency, with a market valuation corresponding to a PE of 12X for 2025 [4][34]. - Huali Group is noted for its optimized customer structure and ongoing capacity expansion, with a market valuation corresponding to a PE of 15X for 2025 [4][34].

Core Viewpoint - Crystal International is a global leader in garment manufacturing, focusing on the sportswear segment to drive growth [1] Group 1: Company Overview - Crystal International is a pioneer in the global garment manufacturing industry, with a diverse product matrix including casual wear, sportswear, denim, intimate apparel, and knitwear [1] - The company acquired Vista in 2016, successfully entering the sportswear and outdoor apparel sectors, which has accelerated revenue growth [1] - The company has established deep partnerships with major brands such as Uniqlo, GAP, Levi's, and Under Armour [1] - As a family-owned business, the controlling shareholders hold 76.5% of the company, ensuring stable management and succession [1] - The company has strong operating cash flow and an increasing dividend payout ratio [1] Group 2: Industry Outlook - The global garment manufacturing industry is expected to reach approximately $518.1 billion in 2024, with a compound annual growth rate (CAGR) of 0.6% over the past five years [1] - The sportswear segment is identified as a high-potential area with strong growth certainty, characterized by better profitability and higher concentration across the supply chain [1] Group 3: Competitive Landscape - The current landscape shows a high dependency on the U.S. for garment exports, but there is a clear trend towards overseas production [2] - Rising tariff costs are prompting manufacturers to establish overseas capacities, enhancing competitive advantages for those with such capabilities [2] - Secondary suppliers are expected to capture a larger market share as the industry undergoes consolidation [2] Group 4: Strategic Initiatives - Crystal International has a well-rounded strategy focusing on good positioning, deep supply chain engagement, and a diversified product offering [2] - The company has established a global production network, allowing for local capacity support and flexible production adjustments [2] - Cost reduction and efficiency improvements are being achieved through early overseas capacity investments and enhanced automation [2] Group 5: Future Growth and Profitability - The company is pursuing vertical integration to shorten lead times, reduce costs, and enhance production stability, which is expected to increase order volumes and profitability [3] - Revenue growth is projected to remain in double digits over the next three years, driven by existing customer expansion and new customer acquisition in the sportswear segment [3] - Profitability is anticipated to improve due to cost reductions from automation and vertical integration, with net profits expected to reach $230 million, $260 million, and $300 million from 2025 to 2027, respectively [3]