Investment Rating - The report maintains a "Strong Buy" rating for the company [4]. Core Views - The company reported Q1 2025 revenue of 13.83 billion yuan, a year-on-year increase of 16.2%, and a NON-GAAP net profit of 4.19 billion yuan, up 3.3%, both slightly exceeding market expectations. Domestic leisure travel demand has shown steady improvement, while outbound and international business continues to grow significantly, supported by optimized overseas marketing expenses [1][8]. - The long-term outlook remains positive due to the vast growth potential in overseas markets, with expectations of continued performance improvement as international operations mature and profitability enhances [1][8]. Financial Data and Valuation - Revenue projections for the company are as follows: - 2023: 44.51 billion yuan - 2024: 53.29 billion yuan (+20%) - 2025E: 61.81 billion yuan (+16%) - 2026E: 70.80 billion yuan (+15%) - 2027E: 80.91 billion yuan (+14%) [3][11]. - The company’s net profit is projected to grow significantly, with estimates of 9.92 billion yuan in 2023, reaching 23.99 billion yuan by 2027, reflecting a compound annual growth rate of 13% [3][11]. - The adjusted earnings per share (EPS) are expected to increase from 19.11 yuan in 2023 to 37.56 yuan in 2027 [3][11]. - The company’s price-to-earnings (PE) ratio is projected to decrease from 24.2 in 2023 to 12.3 in 2027, indicating improving valuation metrics over time [3][12]. Business Performance - The company’s revenue breakdown for Q1 2025 includes: - Accommodation bookings: 5.54 billion yuan (+23.2%) - Transportation ticketing: 5.42 billion yuan (+8.4%) - Travel vacation: 0.95 billion yuan (+7.2%) - Business travel management: 0.57 billion yuan (+12.1%) - Other businesses: 1.37 billion yuan (+33.0%) [8]. - The overall gross margin for the reporting period was 80.4%, slightly down by 0.8 percentage points, while the operating profit margin (OPM) was 29.2%, exceeding the expected 27.5% [8]. Market Outlook - The company’s outbound and international business continues to show high growth, with outbound hotel and flight bookings exceeding 120% of pre-pandemic levels, and international OTA platform bookings increasing by over 60% year-on-year [8]. - The report anticipates a 15%-20% growth in outbound business for 2025, driven by high-margin outbound operations [8].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 591 (USD 76) [6][3] Core Insights - The company reported a 16% year-on-year increase in revenue for Q1 2025, aligning with market expectations, while adjusted net profit rose by 3%, exceeding market expectations by 9% due to lower-than-expected marketing expenses [2][3] - Domestic hotel bookings showed a robust growth of 20% year-on-year during the May Day holiday, while cross-border orders increased by 30%, with inbound bookings surging by 150% [3][2] - The company is expected to continue outperforming the overall tourism market in Q2, benefiting from a stable supply and user engagement [3][2] Financial Performance Summary - Q1 2025 net revenue reached RMB 13.9 billion, a 16% increase year-on-year, with accommodation bookings up 23% and transportation ticketing revenue up 8% [2][3] - Gross profit increased by 15% year-on-year, with a gross margin of 80%, down 1 percentage point from the previous year [2][3] - Adjusted net profit for Q1 2025 was RMB 4.2 billion, maintaining a net profit margin above 30% [2][3] Business Segment Analysis - Domestic business remains strong, with double-digit growth in hotel night stays and a narrowing decline in Average Daily Rate (ADR) expected in Q2 [3][2] - International OTA hotel and flight bookings grew over 60% year-on-year, with significant contributions from the Asia-Pacific region [3][2] - The company anticipates that international business will account for over 20% of total revenue in the medium to long term, expanding into the Middle East and Europe [3][2] Financial Forecasts and Valuation - The company has adjusted its revenue and profit forecasts for 2025, projecting a 15% year-on-year revenue growth, with accommodation bookings expected to grow by 16% and transportation bookings by 9% [3][2] - The target price corresponds to a 20x price-to-earnings ratio for 2025 [3][2] - The company has repurchased USD 84 million worth of shares year-to-date, with a remaining buyback capacity of USD 516 million [3][2]

Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 591 (USD 76) [3][6][23] Core Insights - The company reported a 16% year-on-year increase in revenue for Q1 2025, aligning with market expectations, while adjusted net profit rose by 3%, exceeding expectations by 9% due to lower-than-expected marketing expenses [2][3] - Domestic hotel bookings showed a robust growth of 20% year-on-year during the May Day holiday, and international bookings are expected to maintain high growth rates, contributing to long-term revenue support [3][4] - The company is adjusting its revenue and profit forecasts for 2025, projecting a 15% year-on-year revenue growth, with accommodation bookings expected to grow by 16% and transportation bookings by 9% [3][5] Financial Performance Summary - Q1 2025 net revenue reached RMB 139 billion, a 16% increase year-on-year, with accommodation bookings up 23% and transportation ticketing revenue up 8% [2][3] - Adjusted net profit for Q1 2025 was RMB 42 billion, reflecting a 3% increase year-on-year, with a net profit margin maintained above 30% [2][3] - The company expects continued growth in Q2, benefiting from a stable supply and user engagement, with international OTA business projected to maintain high growth rates [3][5] Business Outlook - The domestic business outlook remains stable, while international operations are in an investment phase, with expectations for revenue growth to outpace the overall tourism market [3][4] - The company plans to expand its market presence from Asia-Pacific to the Middle East and Europe, with international business expected to contribute over 20% of total revenue in the medium to long term [3][5] Shareholder Returns - The company has repurchased USD 84 million worth of shares year-to-date, with a remaining buyback capacity of USD 516 million, indicating a commitment to shareholder returns [3][5]

Investment Rating - The report maintains a "Buy" rating for the company with a target price adjusted from HKD 605 to HKD 591, indicating a potential upside of 16.9% [1][13]. Core Insights - The company reported first-quarter results that exceeded market expectations, with a revenue of RMB 13.8 billion, reflecting a year-on-year growth of 16%. The adjusted net profit increased by 3% to RMB 4.2 billion, surpassing market forecasts by 10% [5][6]. - The demand for leisure travel remains strong, with expectations for a 14% revenue growth in the second quarter. The company anticipates stable growth in business volume as the competitive landscape improves [5][6]. - Adjustments to revenue and profit forecasts were made due to anticipated impacts from tariff disruptions on outbound business travel [1][5]. Financial Performance Summary - **Revenue Forecasts**: The total revenue for 2025 is projected at RMB 61.694 billion, with a growth rate of 15.6%. This is a slight decrease from previous estimates [4]. - **Profitability Metrics**: The adjusted operating profit for 2025 is expected to be RMB 18.084 billion, with an adjusted net profit of RMB 17.927 billion, reflecting a net profit margin of 29.1% [4][14]. - **Segment Performance**: The hotel accommodation segment is projected to generate RMB 25.946 billion in 2025, while transportation ticketing is expected to contribute RMB 22.261 billion [4][8]. Market Position and Trends - The company's market capitalization stands at approximately HKD 330.23 billion, with a 52-week high of HKD 586.00 and a low of HKD 310.20 [3]. - The average daily trading volume is reported at 3.20 million shares, indicating active market participation [3]. Future Outlook - The company expects continued growth in hotel and transportation segments, with hotel nights in mainland China projected to increase by 10-15% and outbound hotel nights by 15-20% in the upcoming quarters [5][8]. - The competitive landscape is expected to ease some pressure on monetization, allowing for more stable profit margins moving forward [5].

Investment Rating - The report maintains a "Buy" rating for the company with a target price adjusted from HKD 605 to HKD 591, indicating a potential upside of 16.9% [1][13]. Core Insights - The company reported first-quarter results that exceeded market expectations, with a revenue of RMB 138 billion, reflecting a year-on-year growth of 16%. The adjusted net profit increased by 3% to RMB 42 billion, surpassing market forecasts by 10% [5][6]. - The demand for leisure travel remains robust, with expectations for a 14% revenue growth in the second quarter. The company anticipates stable growth in business volume as the competitive landscape improves [5][6]. - Adjustments to revenue and profit forecasts were made due to anticipated impacts from tariff disruptions on business travel outbound demand [1][5]. Financial Performance Summary - **Revenue Forecasts**: - 2025E: RMB 61,694 million (down 1.0% from previous forecast) - 2026E: RMB 69,889 million (down 1.6%) - 2027E: RMB 78,816 million (down 2.2%) [4]. - **Profitability Metrics**: - Adjusted operating profit for 2025E is projected at RMB 18,084 million, with an adjusted operating profit margin of 29.3% [4]. - Adjusted net profit for 2025E is expected to be RMB 17,927 million, with a net profit margin of 29.1% [4]. - **Market Position**: - The company’s market capitalization is approximately HKD 330.23 billion, with a 52-week high of HKD 586.00 and a low of HKD 310.20 [3][6]. Earnings Performance Overview - The first quarter of 2025 showed a revenue increase in various segments: - Hotel accommodation: RMB 5,541 million (up 23% year-on-year) - Transportation ticketing: RMB 5,418 million (up 8%) - Vacation services: RMB 947 million (up 7%) - Corporate travel: RMB 573 million (up 12%) [6]. - The company’s gross profit for the first quarter was RMB 11,125 million, with a gross profit margin of 80.3% [6]. Future Outlook - For the second quarter of 2025, the company expects: - Hotel accommodation revenue to reach RMB 6,000 million (up 17%) - Transportation ticketing revenue to be around RMB 5,300 million (up 9%) - Total revenue projected at RMB 14,600 million (up 14%) [8]. - The company is also focusing on maintaining a competitive edge in the market, with expectations of stable growth in business volume as the industry recovers [5][6].

Investment Rating - The investment rating for the company is "Outperform the Market" [5] Core Views - The company demonstrated steady revenue growth in Q1 2025, with a revenue of 138.3 billion yuan, representing a year-on-year increase of 16.2%. However, the profit margin decreased compared to the previous year [1][9] - The company is strategically increasing investments in international platforms while maintaining flexibility in marketing strategies, which is expected to enhance growth opportunities [3][12] - The company is leveraging the recovery in inbound tourism and the growth of outbound travel, with significant increases in hotel bookings and international travel reservations [2][10] Revenue Breakdown - In Q1 2025, the company reported accommodation booking revenue of 55.4 billion yuan (+23.2%), transportation ticketing revenue of 54.2 billion yuan (+8.4%), and other income sources showing substantial growth [2][10] - Domestic hotel bookings continue to grow, with a double-digit increase in room nights, while outbound travel bookings have recovered over 120%, outpacing industry capacity growth [2][10] - The international platform saw a booking increase of over 60%, driven by favorable visa policies and a significant rise in inbound tourism [2][10] Profitability Analysis - The company's gross profit margin decreased by 0.8 percentage points year-on-year in Q1 2025, attributed to increased personnel costs and strategic investments in international expansion [3][11] - The sales expense ratio for Q1 was 21.4%, which is below the annual budget, indicating a flexible approach to marketing expenditures [3][11] - The company expects profit growth to lag behind revenue growth in the short term due to margin pressures, with a projected CAGR of 11% for profits versus 15% for revenue over the next three years [12] Financial Forecasts and Valuation - The company forecasts Non-GAAP net profits of 182 billion yuan, 209 billion yuan, and 244 billion yuan for 2025, 2026, and 2027 respectively, with corresponding dynamic PE ratios of 19, 16, and 14 times [12][19] - Revenue is expected to grow significantly, with projections of 61.6 billion yuan in 2025, 71.1 billion yuan in 2026, and 81.9 billion yuan in 2027, reflecting a robust growth trajectory [4][19] - The company maintains a strong cash flow position and is proposing an additional share buyback plan, indicating a commitment to shareholder returns [12]

证券研究报告 | 2025年05月21日 亿回购额度基础上提议新增港股回购计划。整体上公司作为国内领先在线旅 游龙头，基本盘稳健且护城河深厚，良好的现金流下股东回报态度更积极， 新业务打开中线成长空间，参考海外龙头值得享估值溢价，维持"优于大市"。 | 盈利预测和财务指标 | 2023 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 44,510 | 53,294 | 61,627 | 71,093 | 81,870 | | (+/-%) | 122.1% | 19.7% | 15.6% | 15.4% | 15.2% | | 经调整净利润(百万元) | 13071 | 18041 | 18241 | 20938 | 24442 | | (+/-%) | 910.1% | 38.0% | 1.1% | 14.8% | 16.7% | | 每股收益（元） | 18.32 | 25.28 | 25.56 | 29.34 | 34.25 | | EBIT Margin | 46.3% | 33. ...

国内旅游需求稳健，酒店价格下滑有望收窄 1)国内酒店：1Q25公司住宿预订收入55.4亿元，同增23%，超市场预期1.4%;1Q25国内酒店预订量同增 接近20%，需求稳健。今年五一公司国内酒店预订量同增20%，酒店ADR基本和去年持平，节假日出行 需求旺盛。该行预计2Q25公司国内酒店间夜量维持中低两位数同比增长;2)国内交通：公司预计2Q25机 票、火车票预订量同增中低个位数，该行预计收入同比有望持平。 泰国需求尚未回暖，旅游目的地分流 智通财经APP获悉，中金发布研报称，基本维持携程集团-S(09961)25/26年收入预期，考虑到费控好于 预期，上调25/26年非通用准则净利润预测3%/3%至164和189亿元。维持跑赢行业评级，该行维持美股 和港股的目标价75.9美元和588.5港元，对应美股和港股的2025年非通用准则市盈率估值24倍和24倍，较 当前股价分别有13%和14%的上行空间，公司目前交易于美股21倍和18倍，港股21倍和18倍的25/26年非 通用准则市盈率。 中金主要观点如下： 1Q25非通用准则净利润高于一致预期 公司公布1Q25业绩：收入同增16%至138亿元，符合一致预期;非通 ...

Investment Rating - The report maintains a "BUY" rating for Trip.com Group (TCOM), with a target price of US$70.00, indicating a potential upside of 10.4% from the current price of US$63.38 [2][16]. Core Insights - Trip.com Group reported a total revenue of RMB13.9 billion for 1Q25, reflecting a 16% year-over-year growth, which aligns with forecasts and consensus estimates. The non-GAAP operating income was RMB4.0 billion, exceeding expectations by 7% due to optimized sales and marketing expenditures [1]. - The company is on track with its overseas expansion strategy, which is expected to enhance long-term value despite potential short-term earnings pressure from increased investments [1]. - The report anticipates resilient revenue growth in 2Q25, projecting a total revenue of RMB14.6 billion, representing a 15% year-over-year increase [7]. Financial Performance - For FY25E, total revenue is projected at RMB61.5 billion, with a year-over-year growth of 15.2%. The adjusted net profit is expected to be RMB17.8 billion, reflecting a slight decline of 1.3% compared to FY24A [8][10]. - The non-GAAP operating profit margin for 1Q25 was reported at 29.2%, which is 1.7 percentage points better than consensus estimates, driven by effective cost management [7][9]. - The company’s gross profit margin for 1Q25 was 80.3%, slightly below consensus expectations, indicating a need for continued focus on cost efficiency as revenue contributions from Trip.com increase [7][9]. Market Position and Growth - Trip.com’s domestic business showed strong booking volume growth, with hotel bookings increasing by approximately 10-15% year-over-year in 2Q25, while outbound bookings surpassed 120% of 2019 levels in 1Q25 [7]. - The international segment accounted for 13% of total revenue in 1Q25, with over 50% year-over-year growth, suggesting a robust recovery and expansion in overseas markets [7]. - The company is expected to maintain its investment strategy to support international growth, particularly in emerging markets like Japan, Malaysia, and Thailand, while also investing in new markets such as the Middle East and Europe [7].

｜ 2025年5月21日星期三 ｜ NO.1 斗鱼一季度毛利润1.14亿元，实现同比环比双增长 5月20日，斗鱼发布2025年第一季度财报。该季度斗鱼总收入9.47亿元，其中创新业务、广告及其他收 入3.83亿元，同比增长60.2%。一季度毛利润为1.14亿元，同比增长4.1%，环比增长62.6%，运营亏损额 2610万元，同比减少84.3%。公司一季度调整后净亏损2090万元，同比缩窄75.6%。本季度斗鱼平均移 动端MAU（月活跃用户数）为4140万人，平均付费用户×为290万人，ARPPU（每付费用户平均收入） 为216元。 点评：斗鱼2025年第一季度财报表现出一定的结构性修复迹象。尤其是创新业务与广告收入同比增长超 六成，展现出公司在直播主业承压下通过多元化探索获得的营收韧性。在直播行业整体增速放缓的大背 景下，斗鱼正优化成本结构、发力创新业务、提升用户变现能力，以此努力寻找转型突破口。 NO.2 巴黎世家任命新创意总监 5月20日， 全球高端精品巨头开云集团与Balenciaga （巴黎世家）共同宣布，任命Pierpaolo Piccioli为 Balenciaga新任创意总监，自2025年7月1 ...