FF305 翌日披露報表 (股份發行人 ── 已發行股份或庫存股份變動、股份購回及/或在場内出售庫存股份) 表格類別： 股票 狀態： 新提交 公司名稱： 貝殼控股有限公司 呈交日期： 2026年3月20日 如上市發行人的已發行股份或庫存股份出現變動而須根據《香港聯合交易所有限公司（「香港聯交所」）證券上市規則》(「《主板上市規則》」)第13.25A條 / 《香港聯合交易所有限公司GEM證券 上市規則》(「《GEM上市規則》」)第17.27A條作出披露，必須填妥第一章節 。 | 第一章節 | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | | 1. 股份分類 | 不同投票權架構公司普通股 | 股份類別 | A | | 於香港聯交所上市 | 是 | | | 證券代號 (如上市) | 02423 | 說明 | | | | | | | A. 已發行股份或庫存股份變動 | | | | | | | | | | | 已發行股份（不包括庫存股份）變動 | | | 庫存股份變動 | | | | | 事件 | 已發行股份（不包括庫存股份）數 目 | ...

表格類別： 股票 狀態： 新提交 公司名稱： 貝殼控股有限公司 呈交日期： 2026年3月19日 如上市發行人的已發行股份或庫存股份出現變動而須根據《香港聯合交易所有限公司（「香港聯交所」）證券上市規則》(「《主板上市規則》」)第13.25A條 / 《香港聯合交易所有限公司GEM證券 上市規則》(「《GEM上市規則》」)第17.27A條作出披露，必須填妥第一章節 。 | 第一章節 | | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 1. 股份分類 | 不同投票權架構公司普通股 | 股份類別 | A | | | 於香港聯交所上市 | 是 | | | 證券代號 (如上市) | 02423 | 說明 | | | | | | | | A. 已發行股份或庫存股份變動 | | | | | | | | | | | | 已發行股份（不包括庫存股份）變動 | | | | 庫存股份變動 | | | | | 事件 | 已發行股份（不包括庫存股份）數 目 | | 佔有關事件前的現有已發 行股份（不包括庫存股 份）數目百分比 (註3) ...

Group 1: Beike-W Real Estate Services - Beike-W reported a net income of RMB 94.6 billion (USD 13.5 billion) for 2025, a year-on-year increase of 1.2% [3] - The net profit for 2025 was RMB 2.991 billion (USD 428 million), a decrease of 26.7% year-on-year, while the adjusted net profit was RMB 5.017 billion (USD 717 million), down 30.4% year-on-year [3] - Total transaction volume for 2025 was RMB 31,833 billion (USD 4,552 billion), a decrease of 5.0% year-on-year, with existing home transactions down 4.2% and new home transactions down 8.2% [4] - The number of stores increased by 18.5% year-on-year to 61,139, and the number of active agents grew by 4.6% to 523,009 [4] - The efficiency of existing home and new home businesses improved, with existing home business revenue decreasing by 11.3% to RMB 25 billion (USD 3.6 billion) [5] - New home business revenue decreased by 9.1% to RMB 30.6 billion (USD 4.4 billion), but profit margin increased to 25.0% [5] - Home decoration and rental services saw revenue growth, with home decoration revenue increasing by 4.4% to RMB 15.4 billion (USD 2.2 billion) and rental services revenue growing by 52.8% to RMB 21.9 billion (USD 3.1 billion) [6] - Operating expenses decreased by 5.6% to RMB 18.1 billion (USD 2.6 billion), but operating profit margin fell from 4.0% to 2.2% due to declining gross margins [7] - The company is expected to achieve revenues of RMB 87.62 billion, RMB 89.46 billion, and RMB 93.50 billion for 2026-2028, with corresponding net profits of RMB 4.83 billion, RMB 5.56 billion, and RMB 6.26 billion [8] Group 2: Coal Industry Dynamics - In January-February 2026, coal production decreased by 0.3% year-on-year, with a total output of 760 million tons [9] - The average daily coal production was 12.93 million tons, a decrease of 41,000 tons per day compared to the previous year [10] - Electricity production increased by 4.1% year-on-year, with total generation reaching 15,718 billion kWh [10] - The demand for coal from the power sector increased, with industrial power generation growing by 3.3% year-on-year [13] - The overall coal supply decreased by 0.1% year-on-year, while demand increased by 3.1% [16] - By the end of February 2026, coal inventories at production enterprises decreased by 343,000 tons to 3.738 million tons [14] - The average price of coal at northern ports in January-February was RMB 702.40 per ton, a year-on-year decrease of 5.77% [15] - The coal mining industry is expected to see price support due to ongoing geopolitical tensions and high overseas energy prices [17] - The long-term trend for coal prices is expected to be upward, driven by rising labor costs and increased environmental investments [18] Group 3: Q Tech - Q Tech reported a revenue of RMB 20.877 billion, a year-on-year increase of 29.26%, with a net profit of approximately RMB 1.494 billion, up 435.2% [20] - The company achieved significant growth in non-mobile camera module sales, with a 171.2% increase in revenue from automotive and IoT sectors [21] - The smartphone camera module sales grew by 6.2%, with a notable increase of 270.1% in periscope camera module sales [21] - Q Tech aims for non-mobile product revenue to account for over 50% of total camera module revenue in its new five-year plan [24] - The company expects to achieve revenue of RMB 23.047 billion, RMB 24.732 billion, and RMB 26.746 billion for 2026-2028, with net profits of RMB 0.801 billion, RMB 0.898 billion, and RMB 0.972 billion [24] Group 4: Macro Financial Trends - The macro funding environment is balanced and slightly loose, with a significant drop in social financing scale in February 2026 to RMB 23,792 billion [25] - The stock market shows structural differentiation in funding supply, with equity fund issuance rebounding and leveraged funds increasing [26] - The stock financing scale decreased to RMB 2.805 billion, while the limit release scale increased to RMB 56.24 billion [27]

Investment Rating - The report assigns a "Buy" rating for the company with a target price of HKD 58.83 or USD 22.52, indicating a potential upside from the current price of HKD 43.76 or USD 17.01 [9][52]. Core Insights - The company's performance in 2025 was under pressure due to a declining real estate market, with a total GTV of RMB 3.18 trillion, down 5% year-on-year, and a revenue of RMB 946 billion, up 1% year-on-year. The adjusted net profit decreased by 30% to RMB 50 billion [10][9]. - The brokerage business faced challenges from the real estate sector but managed to increase market share, with a 1% rise in market share for both existing and new homes [9][10]. - The company’s secondary business segments, including home decoration and rental services, showed robust growth, contributing RMB 67 billion in profit, a 28% increase [9][10]. - The report anticipates a recovery in profit margins starting in 2026, following a year of restructuring and cost optimization [9][10]. Financial Forecast - The forecast for adjusted net profit is RMB 72 billion in 2026, RMB 87 billion in 2027, and RMB 100 billion in 2028, representing year-on-year growth rates of 44%, 20%, and 15% respectively [9][48]. - The company’s revenue is projected to be RMB 879 billion in 2026, with a growth rate of -7.0%, followed by RMB 925 billion in 2027 and RMB 977 billion in 2028, with growth rates of 5.2% and 5.7% respectively [4][48]. - The adjusted PE ratio is expected to be 18x, leading to a valuation of RMB 1,826 billion for the company [52]. Business Performance - In 2025, the company’s adjusted operating profit margin was at a historical low of 4.5%, with expectations for recovery in 2026 as operational efficiencies improve [41][9]. - The company’s operational expenses decreased by RMB 1.1 billion compared to 2024, with a projected decline in operational expenses in 2026 due to completed organizational restructuring [41][9]. - The home decoration business generated RMB 154 billion in revenue, a 4% increase year-on-year, while the rental service business saw a significant 53% increase in revenue to RMB 219 billion [36][9].

Investment Rating - The report maintains a "Recommended" rating for the company, indicating an expectation of stock performance that will exceed market performance by 10% to 20% over the next six months [3][12]. Core Insights - The company achieved a revenue of 94.58 billion yuan in 2025, reflecting a year-on-year growth of 1.2%. However, the net profit attributable to shareholders decreased by 26.3% to 2.99 billion yuan [4][6]. - The total transaction volume for the company was 3.2 trillion yuan, down 5% year-on-year, with a significant decline in Q4, where revenue dropped by 28.7% [4][6]. - The company has initiated a share buyback plan worth 9.2 billion yuan and declared a final dividend of 3 billion yuan, resulting in a total shareholder return of 12.2 billion yuan, an increase of 9.5% year-on-year [6]. Summary by Sections Financial Performance - In 2025, the company reported a gross margin of 21.4%, a decrease of 3.2 percentage points year-on-year, while the operating expense ratio improved by 1.4 percentage points to 19.1% [6]. - The contribution margin from the existing housing business decreased by 3.9 percentage points to 39.3%, but the company managed to stabilize the contribution margin in Q4 [6][7]. - The rental service business saw a significant expansion, with a 62% year-on-year increase in managed properties, leading to a net income of 21.9 billion yuan, up 52.8% [6]. Future Projections - The company forecasts a decline in net profit for 2026 to 4.44 billion yuan, with a subsequent increase to 5.57 billion yuan in 2027 and 8.15 billion yuan in 2028 [7]. - The adjusted net profit for 2026 is projected to be 6.13 billion yuan, with growth rates of 22.2%, 14.7%, and 15.9% for the following years [7]. Valuation Metrics - The latest market valuation corresponds to a price-to-earnings (P/E) ratio of 22.2 times for 2026, decreasing to 16.7 times by 2028 [7][11]. - The report highlights the company's strong position as a leading integrated real estate transaction service platform, with significant advantages in real estate brokerage and rapid growth in rental and home decoration services [7].

FF305 翌日披露報表 (股份發行人 ── 已發行股份或庫存股份變動、股份購回及/或在場内出售庫存股份) 表格類別： 股票 狀態： 新提交 公司名稱： 貝殼控股有限公司 呈交日期： 2026年3月18日 如上市發行人的已發行股份或庫存股份出現變動而須根據《香港聯合交易所有限公司（「香港聯交所」）證券上市規則》(「《主板上市規則》」)第13.25A條 / 《香港聯合交易所有限公司GEM證券 上市規則》(「《GEM上市規則》」)第17.27A條作出披露，必須填妥第一章節 。 | 第一章節 | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | | 1. 股份分類 | 不同投票權架構公司普通股 | 股份類別 A | | | 於香港聯交所上市 | 是 | | | 證券代號 (如上市) | 02423 | 說明 | | | | | | | A. 已發行股份或庫存股份變動 | | | | | | | | | | | 已發行股份（不包括庫存股份）變動 | | | 庫存股份變動 | | | | | 事件 | 已發行股份（不包括庫存股份）數 目 | ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [2] Core Insights - The company reported a revenue of 946 billion RMB for 2025, reflecting a year-on-year growth of 1.2%, while the adjusted net profit decreased by 30.4% to 50 billion RMB [7] - Revenue growth was driven by a significant increase in leasing business income, which rose by 52.8% year-on-year, although new and second-hand housing business revenues declined by 9.1% and 11.3% respectively [7] - The company is focused on enhancing shareholder returns through dividends and share buybacks, having declared a dividend of 300 million USD and completed a buyback of 920 million USD in 2025, resulting in a total shareholder return of approximately 1.22 billion USD, an increase of over 9% year-on-year [7] - The company maintains a strong market position as a leading brokerage in the domestic market, benefiting from scale advantages and brand effects, despite the ongoing adjustment cycle in the real estate industry [7] Financial Performance Summary - The company forecasts revenues of 99,245 million RMB for 2026, with a projected growth rate of 4.93% [6] - Adjusted net profit is expected to recover to 75 billion RMB in 2026, with a corresponding PE ratio of 18.45 [7] - The company’s return on equity (ROE) is projected to improve to 8.64% in 2026, with a gradual increase in net profit expected to reach 81 billion RMB by 2028 [6][7]

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for future investment returns [4][6]. Core Insights - The company reported a revenue of 94.6 billion CNY for 2025, reflecting a year-on-year growth of 1.2%, while net profit decreased by 26.7% to 2.99 billion CNY [1]. - The fourth quarter (Q4) results showed a significant decline in revenue and net profit, with Q4 revenue at 22.2 billion CNY, down 28.7% year-on-year, and net profit down 85.7% to 0.8 billion CNY [1][2]. - The company is focusing on operational efficiency and optimizing its business model amidst ongoing pressures in the real estate market [4]. Summary by Relevant Sections Business Performance - The second-hand housing segment saw Q4 GTV and revenue of 482 billion CNY and 5.4 billion CNY, respectively, down 35.3% and 39% year-on-year. The monetization rate for the second-hand housing segment was 2.36% [2]. - The new housing segment reported Q4 GTV and revenue of 207 billion CNY and 7.3 billion CNY, down 41.7% and 44.5% year-on-year, with a monetization rate of 3.51% [2]. - The home decoration business experienced a revenue decline of 12% in Q4, with a profit margin of 28.8%. The company is adjusting its channel structure to improve efficiency [3]. - The rental business turned profitable in Q4, achieving a revenue of 5.4 billion CNY, up 18.1% year-on-year, with a profit margin of 10.4% [3]. Financial Forecasts - The company has adjusted its net profit forecasts for 2026 and 2027 to 4.35 billion CNY and 5.16 billion CNY, respectively, reflecting a decrease of 9% and 11% from previous estimates. A new forecast for 2028 is set at 5.74 billion CNY [4]. - Revenue growth rates are projected to be 20.2% for 2024, 1.2% for 2025, and negative growth of 8.4% for 2026 [5]. Valuation Metrics - The report provides various financial metrics, including an expected EPS of 0.85 CNY for 2025 and a P/E ratio of 45 [5][11]. - The company's return on equity (ROE) is projected to be 4.5% for 2025, with a gradual increase to 7.1% by 2028 [13].

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected stock price increase of over 15% within the next six months [5]. Core Insights - The company reported a total GTV of 31,833 billion yuan for 2025, a year-on-year decrease of 5.0%, with revenue of 946 billion yuan, reflecting a slight increase of 1.2% year-on-year. The net profit was 29.9 billion yuan, while the adjusted net profit reached 50.17 billion yuan [1][3]. Summary by Sections Existing Home Business - The existing home business showed resilience despite market pressures, with net income of 25 billion yuan, down 11.3% year-on-year, and GTV of 21.5 trillion yuan, down 4.2% year-on-year. The platform's strength was highlighted by a record 11% increase in transaction volume for second-hand homes, supported by cost optimization and AI efficiency improvements [1][2]. New Home Business - The new home market faced weak supply and demand, resulting in net income of 30.6 billion yuan, a decline of 9.1% year-on-year, and GTV of 890.9 billion yuan, down 8.2% year-on-year. However, the company outperformed the industry in profitability and risk control, with a profit margin of 25.0%, up 0.2 percentage points year-on-year [2]. Diversified Business - The diversified business segment became a key growth driver, with non-transaction revenue accounting for 41% of total income, a historical high. Rental income reached 21.9 billion yuan, up 52.8% year-on-year, marking the first year of profitability in this segment. Home decoration and furnishing revenue was 15.4 billion yuan, up 4.4% year-on-year [2]. Shareholder Returns - The company has committed to robust shareholder returns, with stock buybacks totaling 9.21 billion USD, a 29% increase year-on-year, and a cash dividend of 300 million USD declared for distribution in April 2026. The total return for the year was 1.2 billion USD, approximately 170% of the adjusted net profit [3]. Financial Forecast and Valuation - The company is expected to generate revenues of 85.88 billion yuan, 90.95 billion yuan, and 95.58 billion yuan for 2026, 2027, and 2028, respectively. The projected net profits for the same years are 4.56 billion yuan, 5.75 billion yuan, and 6.46 billion yuan, with corresponding P/E ratios of 31.0X, 24.6X, and 21.9X [3].

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for future investment returns [4][6]. Core Insights - The company reported a revenue of 94.6 billion yuan for 2025, a slight increase of 1.2% year-on-year, while net profit decreased by 26.7% to 2.99 billion yuan, and Non-GAAP net profit fell by 30.4% to 5.02 billion yuan [1][4]. - In Q4, the company experienced a revenue decline of 28.7% year-on-year, primarily due to high base effects from the previous year and ongoing market pressures [2]. - The second-hand housing segment saw a GTV of 482 billion yuan and revenue of 5.4 billion yuan in Q4, reflecting a year-on-year decline of 35.3% and 39% respectively [2]. - The new housing segment reported a GTV of 207 billion yuan and revenue of 7.3 billion yuan in Q4, with year-on-year declines of 41.7% and 44.5% respectively [2]. - The home decoration business showed a revenue of 3.6 billion yuan in Q4, marking a 12% decline, attributed to adjustments in channel structure [3]. - The rental business turned profitable with Q4 revenue of 5.4 billion yuan, an increase of 18.1% year-on-year, driven by a 62% growth in managed properties [3]. Summary by Sections Revenue and Profitability - The company achieved a total revenue of 94.6 billion yuan in 2025, with a net profit of 2.99 billion yuan, reflecting a decrease in profitability [1][4]. - The revenue growth rate for 2025 is projected at 1.2%, while the net profit growth rate is expected to decline by 26.3% [5]. Business Segments - The second-hand housing segment's GTV and revenue declined significantly in Q4, with a contribution margin of 40.4% remaining stable year-on-year [2]. - The new housing segment's revenue performance was weaker than GTV due to high previous year monetization rates, with a contribution margin of 28.3% showing improvement [2]. - The home decoration segment's revenue decreased for the first time, but cost structure improvements are noted [3]. - The rental segment's profitability improved significantly, with a contribution margin of 10.4% in Q4 [3]. Future Outlook - The company is expected to benefit from a recovery in the real estate market, with significant growth potential in home decoration and rental services [4]. - The net profit forecast for 2026 and 2027 is adjusted to 4.36 billion yuan and 5.16 billion yuan respectively, with a new forecast for 2028 at 5.74 billion yuan [4][5].