携 程 分 期 购 携携携携携携携携程程程程程程程程伴伴伴伴伴伴伴伴君君君君君君君君游游游游游游游游，，，，，，，，建建建建建建建建行行行行行行行行分分分分分分分分期期期期期期期期优优优优优优优优 新新新新新新新新春春春春春春春春福福福福福福福福满满满满满满满满路路路路路路路路，，，，，，，，乐乐乐乐乐乐乐乐途途途途途途途途无无无无无无无无止止止止止止止止休休休休休休休休 "携程旅行"APP 使用62开头龙卡信用卡 分期购物 至高满减350元 更有 至高12期分期0分期利息 （（0分期利息时，近似折算年化利率（单利）为0%）） 赶快行动起来！ 此刻就出发吧！ 活 动 详 情 *活动期间，活动名额如下：满500元减25元总名额不少于 7750名 、满2000元减100元总名额不少于 2500名 、满7000元减350元总名额不少于 2000名 。满减名额 在收银台支付的先后顺序进行排序 ，额满即止；具体满减情况请以收银台显示为准。 *参与此活动的用户如提前终止分期，中国建设银行有权从其信用卡账户中扣回已享受的满减优惠。 活 动 细 则 活动时间 2025年1月1日10:00:00 至2025年6月30日23:5 ...

Core Insights - The article discusses the importance of due diligence in financial decision-making, emphasizing that individuals should not rely solely on provided information for investment actions [2]. Group 1 - The content includes general news and publications, personal analysis, and opinions intended for educational and research purposes [2]. - It highlights that the information is not directed personally to any individual and does not consider specific financial situations or needs [2]. - The website may include advertisements and promotional content, with potential compensation from third parties [2]. Group 2 - The article mentions that cryptocurrencies and contracts for difference (CFDs) are complex instruments with a high risk of losing money [2]. - It encourages individuals to perform their own research before making investment decisions and to avoid investing in instruments that are not fully understood [2].

Brokerage Recommendations and ABR - Trip com currently has an average brokerage recommendation ABR of 1 13 on a scale of 1 to 5 Strong Buy to Strong Sell calculated based on the actual recommendations made by 19 brokerage firms An ABR of 1 13 approximates between Strong Buy and Buy [2] - Of the 19 recommendations that derive the current ABR 17 are Strong Buy and one is Buy Strong Buy and Buy respectively account for 89 5 and 5 3 of all recommendations [2] - Brokerage recommendations often have a strong positive bias due to the vested interest of brokerage firms in the stocks they cover For every Strong Sell recommendation brokerage firms assign five Strong Buy recommendations [5] Zacks Rank and Earnings Estimate Revisions - The Zacks Rank is a quantitative model designed to harness the power of earnings estimate revisions and is displayed in whole numbers 1 to 5 unlike the ABR which is displayed in decimals [8] - Earnings estimate revisions are at the core of the Zacks Rank and empirical research shows a strong correlation between trends in earnings estimate revisions and near term stock price movements [10] - The Zacks Rank is always timely in predicting future stock prices as it quickly reflects the revisions made by brokerage analysts to their earnings estimates [11] Trip com s Earnings Prospects - The Zacks Consensus Estimate for Trip com s current year earnings has increased 12 3 over the past month to 3 71 indicating growing optimism among analysts about the company s earnings prospects [12] - The recent change in the consensus estimate along with three other factors related to earnings estimates has resulted in a Zacks Rank 1 Strong Buy for Trip com [13] - The Buy equivalent ABR for Trip com may serve as a useful guide for investors considering the company s strong earnings estimate revisions and Zacks Rank [13]

Core Viewpoint - Trip.com Group Limited (TCOM) has shown exceptional year-to-date performance, significantly outperforming the leisure and recreation services industry and the broader consumer discretionary sector [1][2]. Stock Performance - TCOM stock has increased by 81.2% year-to-date, compared to the industry growth of 22.6% and the S&P 500's 26.7% [1]. - As of the latest close, TCOM stock was priced at $65.25, below its 52-week high of $69.67 and above its 52-week low of $32.42 [2]. - TCOM has outperformed competitors such as Carnival Corporation (CCL), Norwegian Cruise Line Holdings (NCLH), and Live Nation Entertainment (LYV), which saw gains of 40.3%, 41.5%, and 47.1% respectively [2]. Technical Indicators - TCOM stock is trading above its 50-day moving average of $62.66 and its 200-day moving average of $51.23, indicating strong market sentiment [7]. Market Factors - The travel market is showing resilience, with a recovery in consumer confidence and increased demand for diverse travel experiences [8]. - Domestic and cross-border travel in China has seen significant growth, with travel bookings during the National Day holiday exceeding pre-pandemic levels [8]. - Outbound travel is also on the rise, with international flight market activity reaching about 80% of pre-pandemic levels and outbound hotel and air ticket bookings increasing to 120% of 2019 levels [10]. Consumer Trends - There is a notable shift in consumer preferences towards family travel, food, culture, and seasonal experiences, particularly among younger travelers [9]. - Travel bookings from lower-tier cities have surged, with increases of 100% and 300% from Tier 4 and Tier 5 cities respectively during the National Day holiday [12]. Technological Investments - TCOM is investing heavily in technology and AI to enhance user experience and operational efficiency, with AI reducing coding time for engineers by 15-30% [13][14]. - The company aims to improve customer service and content generation accuracy through AI integration [14]. Strategic Initiatives - TCOM is focused on innovation and collaboration with partners to enhance product offerings and customer loyalty [15]. - The company supports domestic hotels in increasing visibility and demand from international markets, with international bookings rising over 60% year-over-year [16]. Earnings Estimates - The Zacks Consensus Estimate for TCOM's 2024 earnings has increased, indicating a growth of 35.4% year-over-year, with 2025 estimates also trending upward [18]. - TCOM has consistently beaten earnings estimates, with an average surprise of 42.8% over the last four quarters [18]. Valuation - TCOM is currently valued at a premium compared to the industry average, with a forward 12-month price-to-sales ratio of 5.05X, higher than the industry's 2.40X [19]. Investment Outlook - TCOM is well-positioned for continued success due to a resilient travel market, strong outbound travel growth, and technological advancements [20]. - The company presents an attractive investment opportunity in the booming travel and tourism sector, currently holding a Zacks Rank 1 (Strong Buy) [21].

Investment Rating and Target Price - The report initiates coverage on Trip.com Group (9961 HK) with a "Buy" rating and a target price of HKD 582.2 [1] - The target price is based on an 18x PE multiple for 2025, reflecting a discount to the peer average of 21.9x due to recent valuation increases in US peers [6] Core Investment Thesis - Trip.com is a global leader in the OTA (Online Travel Agency) industry, with a strong position in China's high-end travel market and rapid global expansion [1] - The company benefits from increasing online penetration in domestic travel and structural growth in outbound travel, with its international platform Trip.com in a rapid growth phase [1] - Domestic market stability, rising profitability from outbound travel, and operational efficiency improvements are expected to drive sustained profit growth [1] Market Outlook and Industry Trends - Domestic tourism in China has recovered to 92% of 2019 levels in terms of trips and 100% in terms of revenue as of Q3 2024, with outbound and inbound travel expected to reach 80% of 2019 levels by 2024 [2] - China's tourism online penetration rate was 37% in 2022, significantly lower than the global average of 66%, indicating room for OTA platforms to outperform the broader tourism market [2] - Outbound travel is expected to benefit from international flight capacity recovery and policy support, with structural growth driven by expanding travel radius and increasing penetration in lower-tier cities [2] Accommodation Business - Trip.com has a strong foothold in China's high-star hotel market, with a stable supply chain and high user stickiness in high-tier cities [3] - The company's accommodation business is expected to maintain high growth from 2024-2026, driven by further online penetration in domestic hotels and rapid growth in overseas hotel bookings [3] - Trip.com's ADR (Average Daily Rate) and Take Rate are expected to remain stable, supporting revenue growth [3] Transportation Business - Transportation services, a key traffic driver for Trip.com, accounted for 56% of China's online air ticket booking market in 2019 [4] - Domestic transportation growth is expected to align with industry trends, while outbound travel demand is expected to drive higher-margin international ticket sales [4] - The business model relies on cross-selling to higher-margin accommodation and travel services, with over 30% of transportation users converting to other services as of H1 2024 [80] Financial Performance and Valuation - Revenue is forecasted to grow at a CAGR of 17% from 2024-2026, reaching RMB 72.5 billion in 2026, with adjusted net profit growing at a CAGR of 22% to RMB 23.6 billion [6] - The company's adjusted net profit margin improved significantly to 29.4% in 2023, up from 7.0% in 2022, driven by strong revenue recovery and cost control [45] - Trip.com's EV/EBITDA multiple is expected to decline from 11.3x in 2024 to 7.3x in 2026, reflecting improving profitability and cash flow [8] International Expansion - Trip.com's international platform, Trip.com, is in a rapid growth phase, with international OTA platform revenue growing 60% YoY in Q3 2024 [34] - The company aims to increase the contribution of international business to 40-50% of total revenue, leveraging its strong position in the Asia-Pacific region and growing outbound demand from China [72] Competitive Positioning - Trip.com maintains a strong competitive position in China's high-end travel market, with a differentiated brand image compared to competitors like Meituan and Tongcheng, which focus on lower-tier markets [21] - The company's high ADR (Average Daily Rate) in the accommodation segment, averaging RMB 331, is significantly higher than competitors, supporting its leading position in GMV (Gross Merchandise Value) [68]

Investment Rating - The report maintains a "Buy" rating for both the US-listed (TCOM) and Hong Kong-listed (09961 HK) shares of Trip com Group [5] Core Views - Trip com Group reported strong 3Q24 results with net revenue of RMB 15 9 billion (+16% YoY +32% QoQ) and non-GAAP net profit of RMB 6 billion (+22% YoY) [2] - The company's gross margin improved by 0 3 percentage points YoY to 82 4% in 3Q24 [2] - Outbound travel recovery led the industry with overseas hotel and flight bookings reaching 120% of pre-pandemic levels in 2019 [3] - International OTA platform hotel and flight bookings grew over 60% YoY with APAC bookings up more than 70% [3] Business Segment Performance - Accommodation revenue grew 22% YoY to RMB 6 8 billion in 3Q24 [2] - Transportation revenue increased 5% YoY to RMB 5 7 billion in 3Q24 [2] - Package tour revenue rose 17% YoY to RMB 1 6 billion in 3Q24 [2] - Corporate travel revenue grew 11% YoY to RMB 656 million in 3Q24 [2] Financial Projections - Non-GAAP net profit is forecasted to grow 32% 21% and 16% in 2024 2025 and 2026 respectively reaching RMB 24 2 billion by 2026 [3] - Revenue is expected to grow at a CAGR of 15 7% from 2024 to 2026 reaching RMB 69 6 billion in 2026 [4] - The company plans to enhance shareholder returns in 2025 potentially combining share buybacks with dividends [3] Valuation - The report assigns a 16X PE multiple for 2025 valuing the US-listed shares at $67 44/ADS and HK-listed shares at HK$524 87/share [3] Key Financial Metrics - ROE is projected to improve from 11 4% in 2024 to 12 0% in 2025-2026 [10] - Net margin is expected to remain stable at around 31 5% from 2024 to 2026 [10] - The company's cash position is forecasted to grow from RMB 43 4 billion in 2024 to RMB 76 5 billion in 2026 [8]

Investment Rating - Buy (Maintained) [1] Core Views - Trip com Group-S (09961 HK) reported strong Q3 2024 results with net revenue of RMB 15 9 billion up 16% YoY and adjusted EBITDA of RMB 5 7 billion with a margin of 36% up 2pct YoY Adjusted net income attributable to shareholders was RMB 6 billion up 22% YoY both exceeding Bloomberg consensus [1] - Domestic hotel ADR showed signs of stabilization with the YoY decline narrowing from double digits to low single digits in Q3 2024 The company's hotel occupancy rate in Q4 has surpassed the same period in 2023 and is expected to achieve better YoY growth in domestic hotel revenue [2] - Outbound travel continued to grow strongly with international flight capacity recovering to 80% of 2019 levels and outbound hotel and flight bookings reaching 120% of 2019 levels The company is expected to maintain rapid growth in outbound travel as international flights further recover [2] - Trip com the company's international platform saw significant growth in Q3 2024 with flight and hotel bookings increasing over 60% YoY contributing approximately 9% to total revenue Bookings from the Asia-Pacific region grew over 70% YoY Trip com has become the top OTA app in markets including South Korea Singapore Malaysia and Thailand [3] - Inbound travel also grew rapidly with inbound hotel bookings increasing approximately 100% YoY in Q3 2024 The expansion of visa-free policies is expected to further drive Trip com's growth [3] - Despite ongoing investments in international operations the company's Q3 2024 gross margin remained stable at 82% and adjusted operating profit margin increased by 2 3pct YoY to 34% exceeding expectations [3] Financial Forecasts and Valuation - Revenue is projected to grow from RMB 52 947 million in 2024E to RMB 67 055 million in 2026E with YoY growth rates of 18 96% 15 06% and 10 07% respectively [1] - Net income attributable to shareholders is expected to increase from RMB 16 680 million in 2024E to RMB 20 134 million in 2026E with YoY growth rates of 68 18% 10 20% and 9 54% respectively [1] - Non-GAAP net income attributable to shareholders is forecasted to grow from RMB 17 553 million in 2024E to RMB 20 945 million in 2026E with YoY growth rates of 34 29% 9 33% and 9 14% respectively [1] - EPS is projected to increase from RMB 24 40 in 2024E to RMB 29 46 in 2026E [1] - The company's P/E ratio based on the latest diluted EPS is expected to decrease from 19 06x in 2024E to 15 79x in 2026E [1] Market and Financial Data - The stock's closing price was HKD 500 00 with a 52-week range of HKD 251 40 to HKD 548 50 [6] - The company's market capitalization was HKD 341 763 89 million with a P/B ratio of 2 46x [6] - Total assets are projected to grow from RMB 247 738 51 million in 2024E to RMB 304 491 75 million in 2026E [11] - Net cash flow from operating activities is expected to increase from RMB 20 860 13 million in 2024E to RMB 23 885 32 million in 2026E [11]

Investment Rating - The investment rating for the company is "Buy" (maintained) [2] Core Views - The report highlights that the company's Q3 2024 performance significantly exceeded expectations, driven by strong growth in international business [2] - The company's revenue for Q3 2024 reached 15.9 billion HKD, representing a year-over-year increase of 15.5%, slightly above Bloomberg consensus expectations [2] - Non-GAAP net profit for Q3 2024 was 6 billion HKD, up 21.7% year-over-year, and significantly higher than Bloomberg consensus expectations by 24.9% [2] - The report emphasizes that outbound and international business remain the main drivers of the company's performance growth, with international hotel and flight bookings surpassing 60% year-over-year growth [2] Financial Performance Summary - Q3 2024 revenue by segment: - Accommodation booking revenue: 6.8 billion HKD (yoy +21.7%) - Transportation ticketing revenue: 5.7 billion HKD (yoy +5.3%) - Vacation business revenue: 1.6 billion HKD (yoy +17.3%) - Business travel management revenue: 660 million HKD (yoy +11.0%) - Other business revenue: 1.2 billion HKD (yoy +40.9%) [2] - The company expects revenues of 52.8 billion, 60.7 billion, and 69.3 billion HKD for 2024, 2025, and 2026, respectively, with year-over-year growth rates of 18.4%, 15.1%, and 14.1% [4][6] - The projected adjusted net profits for 2024, 2025, and 2026 are 17.7 billion, 19.8 billion, and 23 billion HKD, respectively, with year-over-year growth rates of 35.7%, 11.4%, and 16.4% [4][6] Key Financial Metrics - Major financial indicators for 2023A, 2024E, 2025E, and 2026E: - Revenue: 44.6 billion, 52.8 billion, 60.7 billion, 69.3 billion HKD - Non-IFRS net profit: 13.1 billion, 17.7 billion, 19.8 billion, 23 billion HKD - Gross margin: 82% for 2024E and 2025E, 81% for 2026E - P/E ratio: 26.2 for 2023A, decreasing to 14.9 by 2026E [4][6]

Investment Rating - The report maintains a "Buy" rating for Trip.com Group (9961 HK/TCOM US) with an updated target price of HKD 571 (9961 HK) and USD 73 (TCOM US) based on a 16x 2025 P/E ratio [1][3][6] Core Views - Trip com Group s 3Q24 net profit exceeded expectations by 40 25 compared to the report s and market estimates respectively driven by improved operational efficiency and effective cost control [1][2] - The company s domestic hotel ADR decline narrowed to low single digits while supply increased by approximately 7 YoY International hotel and air ticket bookings exceeded 2019 levels by over 20 [1][2] - The report is optimistic about Trip com s steady growth prospects in 2025 with expected revenue growth of 16 and adjusted net profit margins maintaining above 30 [3] Business Segment Highlights - **Accommodation Booking**: Domestic hotel ADR decline narrowed to low single digits compared to a double digit decline in 2Q24 Domestic platform hotel supply grew 6 7 YoY [2] - **Transportation Ticketing**: Revenue growth accelerated significantly compared to previous quarters contributing 36 of total revenue [2] - **Package Tours**: Revenue reached RMB 1 56 billion up 17 52 YoY QoQ recovering to 95 of 3Q19 levels Outbound package tour revenue grew over 100 YoY [2] - **Corporate Travel**: Revenue increased 11 4 YoY QoQ to RMB 660 million with continued growth in customer numbers [2] International Business - Outbound hotel and air ticket bookings exceeded 2019 levels by 20 while international passenger traffic recovered to 93 of 3Q19 levels [3] - Trip com s international OTA platform saw over 60 YoY growth in hotel and air ticket bookings with the Asia Pacific region accounting for approximately 70 of bookings Inbound hotel bookings grew 100 YoY [3] - International OTA platform revenue contributed 9 to the group s total revenue with cross selling rates from air tickets to hotels continuing to improve [3] Financial Forecasts - Revenue is expected to grow 16 YoY in 2025 driven by domestic supply advantages and higher user spending post pandemic 3Q24 user spending increased 20 compared to pre pandemic levels [3] - Adjusted net profit is projected to maintain above 30 with AI driven operational efficiency improvements [3] - Key financial metrics for 2025E include revenue of RMB 61 18 billion adjusted net profit of RMB 21 7 billion and an adjusted net profit margin of 35 5 [5][13] Valuation - The target price is based on a 16x 2025 P/E ratio reflecting confidence in the company s growth trajectory and profitability [3][6] - The report highlights Trip com s strong market position and operational efficiency as key drivers for its valuation [3]

Investment Rating - The investment rating for the company is "Outperform the Market" [4][18]. Core Insights - The company reported a 22% year-on-year increase in adjusted net profit for Q3 2024, exceeding Bloomberg consensus expectations. Revenue for Q3 reached 15.87 billion yuan, a 15.5% increase, also surpassing expectations [2][7]. - The domestic business is showing strong performance during the peak season, with significant growth in hotel bookings and international travel. The company is expected to continue expanding its market share in the domestic hotel sector [2][8]. - The international business is recovering rapidly, with outbound flight and hotel bookings surpassing 120% of 2019 levels, indicating a strong competitive advantage [2][8]. Financial Performance Summary - For 2024, the company expects revenues of 52.93 billion yuan, with a year-on-year growth of 18.9%. The adjusted net profit is projected to be 17.36 billion yuan, reflecting a 32.8% increase [3][14]. - The company’s EBITDA for Q3 was 5.68 billion yuan, a 22.9% increase, indicating improved operational efficiency and cost management [2][7]. - The company’s earnings per share (EPS) for 2024 is estimated at 25.40 yuan, with a price-to-earnings (P/E) ratio of 18.2 [3][14]. Business Segment Performance - Accommodation booking revenue reached 6.80 billion yuan, up 22%, while transportation ticketing revenue was 5.65 billion yuan, a 5% increase. The travel vacation segment generated 1.56 billion yuan, reflecting a 17% increase [2][8]. - The company is focusing on enhancing its international platform, with plans to increase marketing investments in Q4 to capitalize on the overseas travel peak season [2][8]. Future Outlook - The company has revised its revenue forecasts for 2024-2026 to 52.93 billion, 61.71 billion, and 71.25 billion yuan, respectively, indicating a positive growth trajectory [2][8]. - The adjusted net profit estimates for the same period have been increased to 17.36 billion, 19.72 billion, and 22.90 billion yuan, respectively, reflecting strong operational performance [2][8].