1. Report Industry Investment Rating - Not provided in the given content 2. Core Viewpoints of the Report - The "Y share" of personal pension funds is a significant initiative in the context of the national strategy for personal pension system construction, with cost advantages and tax shield effects. It can guide the transformation from "short - term funds" to "long - term funds" [3][7]. - The CSI 300 index has relatively stable dividend returns, its current valuation has a safety margin, and its future profit expectations are optimistic, making it suitable for long - term allocation [3]. - The Cathay CSI 300 Index Securities Investment Fund has outperformed the CSI 300 index in the long - term, with excellent control over tracking errors, and is a high - quality passive index fund [33]. 3. Summary by Relevant Catalogs 3.1 Personal Pension Fund "Y Share" Introduction 3.1.1 "Y Share" Policy Background: The "Cornerstone" of the Third Pillar - In the context of population aging and fiscal pressure, the construction of the personal pension system is a national strategy. The "Y share" is a standardized interface for the public fund industry to connect with the national pension strategy [7]. - It has cost advantages, with fee structures that significantly reduce long - term holding frictional costs, and tax shield effects, providing direct tax subsidies for middle - and high - income groups [7][8]. 3.1.2 "Y Share" Market Significance: Mechanism Guidance from "Short - Term Funds" to "Long - Term Funds" - For individual investors, the closed - operation mechanism of the "Y share" can lock in long - term liquidity and obtain high - equity volatility premiums. The annual contribution limit forms an annual fixed - investment rhythm, which matches the characteristics of equity - type assets [11][12]. - For the market ecosystem, personal pension account funds are long - term and stable, which can improve the A - share investor structure, reduce market volatility, and support the real economy [12]. 3.2 CSI 300 Index Introduction 3.2.1 Dividend Yield Analysis: Relatively Stable Dividend Returns - The dividend yield of the CSI 300 mostly ranges from 2.0% to 3.5%, higher than that of the CSI 500 and 1000 but lower than that of the SSE 50. It combines growth and value components, suitable for investors who prefer stable cash flows [22]. 3.2.2 Valuation Level: The Overall Valuation Level Returns to the Historical Median - Since 2021, the valuation has shown a significant downward trend. Currently, the overall valuation level of the CSI 300 is in the middle range, with a certain safety margin and medium - to long - term attractiveness [25]. 3.2.3 Profit Level: Optimistic Future Profit Expectations for the Index - The net profit has shown a steady upward trend, increasing from about 3.8 trillion in 2020 to an expected about 5.9 trillion in 2027E, with a cumulative growth of over 55%. The ROE will continue to grow in the next three years, and the index has medium - to long - term allocation value [29]. 3.3 Cathay CSI 300 Index Securities Investment Fund Analysis 3.3.1 Cathay CSI 300 Has Outperformed the CSI 300 Index in the Long - Term - Since 2020, as of December 12, 2025, the cumulative net value of Cathay CSI 300 has increased to about 1.38 times, higher than about 1.12 times of the CSI 300 index. It has achieved stable excess returns, controlled volatility and drawdowns, and has the characteristics of "high return + low volatility + strong defense" [33]. 3.3.2 Excellent Tracking Error Control of Cathay CSI 300 - The average value of the absolute value of the daily tracking deviation since 2020 is 0.05%, and the maximum value is 1.28%. The annualized tracking error has been kept within 2% since 2020 and within 1% in the past three years [40]. 3.3.3 Asset Allocation of Cathay CSI 300 - The fund has returned from active exploration to pure passive replication. The stock market value accounts for 94% - 95% of the net value, higher than the benchmark requirement. The industry weight deviation is well - controlled, making it a high - purity and tool - oriented CSI 300 index allocation vehicle [46][49]. 3.3.4 Introduction of the Current Fund Manager - Wu Zhonghao, with 3.88 years of investment experience, currently manages 18 funds with a total managed fund scale of 253.91 billion yuan as of September 30, 2025 [52].

Investment Rating - The report initiates coverage with a rating of "Buy" for the company [6][9]. Core Insights - The company, 壹网壹创, is positioned as a leading e-commerce operation service provider, focusing on beauty and personal care sectors. It has established a strong foundation over ten years and is expected to benefit from the resurgence of the e-commerce industry and AI integration, which could significantly enhance its performance [8][40]. - The company has experienced a decline in revenue and net profit from 2021 to 2024, but a strategic shift and AI implementation have led to a recovery in profitability, with a projected net profit of 1.11 billion, 1.46 billion, and 1.81 billion for 2025 to 2027, respectively [7][9][27]. - The report highlights the company's collaboration with Alibaba's AI strategy, which is anticipated to unlock new growth opportunities and enhance operational efficiency [8][55]. Summary by Sections Company Overview - 壹网壹创 was founded in 2012 and has built a reputation for providing Tmall operation agency services, initially partnering with domestic beauty brand 百雀羚. The company has expanded its portfolio to include well-known brands like Procter & Gamble and has maintained its status as a Tmall six-star service provider since 2019 [8][20]. Financial Data and Profitability Forecast - The company’s total revenue is projected to be 1,236 million in 2024, with a slight decline expected in 2025 before a recovery begins in 2026. The net profit is forecasted to grow significantly in the coming years, reflecting a turnaround in profitability [7][9]. - The report indicates that the company’s gross margin is expected to improve from 24.8% in 2024 to 30.8% by 2027, driven by operational efficiencies and AI integration [7][29]. Market Dynamics and AI Integration - The e-commerce operation sector is witnessing a resurgence, with increased demand for agency services as major brands seek to leverage online platforms. The integration of AI is seen as a critical factor in enhancing operational efficiency and expanding the client base [8][40]. - The report emphasizes that AI capabilities will allow the company to break through traditional operational limits, enabling it to manage more mid-tier brands and improve overall performance metrics [8][55]. Investment Analysis - The report provides a valuation analysis, suggesting that the company’s price-to-earnings ratio will decrease from 57 in 2025 to 35 by 2027, indicating a favorable investment opportunity as the company’s profitability improves [9][10]. - The report concludes that the company is well-positioned to capitalize on the recovery of the e-commerce sector and the benefits of AI, warranting a "Buy" rating [9].

Investment Rating - The report maintains a "Buy" rating for Alibaba Group [6][9]. Core Insights - The report emphasizes that Alibaba Cloud has emerged from its low point, with a positive outlook on its fundamentals and a consensus in the market regarding its revaluation [4][40]. - The growth of AI cloud services is expected to continue, driven by improvements in upstream chip supply and increasing penetration of AI applications [8][24]. - Alibaba is positioned as a leading cloud provider in China with a comprehensive self-developed technology stack, including chips, servers, and cloud computing systems [12][35]. Financial Data and Earnings Forecast - Revenue projections for Alibaba Group are as follows: - FY2024: 941.2 billion CNY - FY2025: 996.3 billion CNY - FY2026E: 1,038.6 billion CNY - FY2027E: 1,143.4 billion CNY - FY2028E: 1,250.6 billion CNY - Adjusted net profit forecasts are: - FY2024: 158.4 billion CNY - FY2025: 157.9 billion CNY - FY2026E: 101.9 billion CNY - FY2027E: 145.5 billion CNY - FY2028E: 183.6 billion CNY - The report anticipates a diluted earnings per share of 7.8 CNY for FY2024, increasing to 9.6 CNY by FY2028 [5][41]. AI Growth and Competitive Position - The report highlights that Alibaba Cloud's AI capabilities are expected to drive significant growth, with revenue growth rates projected at 34%, 29%, and 23% for FY2026 to FY2028 [10][40]. - Alibaba's strategy includes capturing the consumer end (C-end) market through AI applications, enhancing user engagement and data assets [12][30]. - The report notes that despite competition from ByteDance's Volcano Engine, Alibaba Cloud's comprehensive solutions and ecosystem integrity provide a competitive edge that is difficult to replicate in the short term [11][30]. Valuation and Target Price - Using the Sum-of-the-Parts (SOTP) valuation method, the target valuation for Alibaba Group is set at 34,124 billion CNY, corresponding to a target price of 203 USD per ADS and 197 HKD per share, indicating a potential upside of 34% [9][40].

Group 1: Core Insights - The report emphasizes that high dividends do not equate to high returns, particularly for operating rights REITs, where a significant portion of dividends may represent principal repayment rather than actual income [2][49] - The report introduces a simplified method for assessing actual dividend rates based on an equal principal and interest assumption, which allows for a more straightforward evaluation of REITs' dividend quality [2][52] - The current low-interest environment has led to a reassessment of REITs' value, highlighting their potential as stable cash distribution vehicles for long-term investors [2][6] Group 2: REITs Dividend Structure - As of December 23, 2025, 78 public REITs have been listed in China, with a total dividend distribution of 27.9 billion yuan, where operating rights REITs contributed 18.7 billion yuan, significantly higher than the 9.1 billion yuan from property REITs [2][17] - The dividend distribution shows a clear seasonal pattern, with peaks in April and August-September, indicating a correlation with financial reporting periods [2][24] - The actual distribution ratio for operating rights REITs reached 100.4%, while property REITs stood at 91.7%, slightly above the regulatory requirement of 90% [2][31] Group 3: Dividend Rate Analysis - The average dividend rates for property and operating rights REITs as of December 23, 2025, were 4.12% and 9.04%, respectively, reflecting a decline from their peaks in 2024 [2][42] - The report identifies that the dividend rates for different asset types within property REITs vary, with housing REITs showing lower rates compared to logistics and park REITs [2][42] - The analysis indicates that the dividend rates for operating rights REITs tend to increase as they approach maturity, due to the diminishing asset value and the need to return principal [2][50] Group 4: Comparative Value of REITs - REITs are positioned as having a structural advantage over public bond funds, with lower holding costs and favorable tax arrangements, although the quality of dividends varies significantly [2][4] - The report suggests that investors should focus on undervalued REITs with strong cash flow foundations and clear expectations for fundamental improvements [2][4] - The analysis of the tax regime indicates that REITs have a significant tax advantage compared to other public funds, with minimal tax burdens on distributions [2][11]

2025 年 12 月 24 日 REITs 分红拆解，配置价值如何？ ——低利率环境下的 REITs 价值再审视系列二 相关研究 《 见微知著，把握 REITs 产品脉络 ——公募 REITs 投资指南系列一：从 发行到上市》 2025/10/22 证券分析师 黄伟平 A0230524110002 huangwp@swsresearch.com 杨雪芳 A0230524120003 yangxf@swsresearch.com 研究支持 曹璇 A0230125070001 caoxuan@swsresearch.com 联系人 曹璇 A0230125070001 caoxuan@swsresearch.com 债 券 研 究 | 1．REITs 分红的制度基础 5 | | | --- | --- | | 1.1 可供分配金额如何计算？ 5 | | | 1.2 分红税制对比：REITs vs 股票 vs 其他公募基金 7 | | | 2．已上市 REITs 分红全景 9 | | | 2.1 季节性节奏清晰 | 10 | | 2.2 分红率筑底企稳 | 12 | | 3．REITs 分红拆解的三条思路 14 | ...

Group 1: Commercial Aerospace - Focus on core targets in manufacturing and launch sectors that may maintain stable or improving value amid cost reduction trends[3] - Key targets in satellite manufacturing include Shanghai Hanzhou, Zhenlei Technology, and Aerospace Electronics[3] - Anticipate strong merger and acquisition expectations for Aerospace Science and Technology Group due to its substantial off-balance-sheet assets[3] Group 2: Household Robotics - iRobot's bankruptcy and the acquisition of Jiamei by Chasing Technology are optimizing the landscape of the robotic vacuum industry[3] - iRobot's revenue in Q3 2025 was $146 million, with a loss of $22 million, indicating ongoing challenges[40] Group 3: Liquid Cooling Technology - Key recommended companies include Invid, which has a clear positioning advantage and has secured orders ahead of competitors[3] - The liquid cooling market is expected to grow significantly as cloud providers adopt self-developed ASIC chips, increasing demand for cooling solutions[47] Group 4: Tungsten Materials - Tungsten ore prices have surged, with 65% black tungsten ore increasing by 200.7% to 430,000 CNY per ton by December 19, 2025[65] - Recommended companies benefiting from rising tungsten prices include Zhongtung High-tech and Xiamen Tungsten[64] Group 5: Battery Technology - Zhongchuang Innovation is transitioning to a global battery leader, focusing on high-end products like 5C ultra-fast charging and high energy density batteries[3] - The company has established a comprehensive product system covering both power and energy storage applications[3]

Investment Rating - The report assigns a "Buy" rating for the company, Haibo Sichuang, as a leading player in the energy storage system integration sector, benefiting from the accelerated global energy storage market growth [8][9]. Core Insights - Haibo Sichuang focuses on energy storage, establishing itself as a leader in system integration with a projected revenue CAGR of 77% from 2022 to 2024 and a net profit CAGR of 91% during the same period. The core business driving future growth is the energy storage system [8][9]. - The global energy storage market is expected to continue its growth trend, with BNEF forecasting an additional installed capacity of 221 GWh by 2025. Key markets include China, the US, Europe, and emerging regions like the Middle East, which are all contributing to a diversified growth landscape [8][9]. - The domestic energy storage market is experiencing high growth, with independent storage accounting for 58% of the market in the first half of 2025, indicating a shift towards market-oriented operations [8][9]. Summary by Sections 1. Company Overview - Haibo Sichuang has transitioned from a battery system origin to a focus on energy storage integration, achieving a cumulative installed capacity of over 20 GWh since 2019 [19]. - The company has a concentrated ownership structure, with a core management team possessing extensive industry experience and technical expertise [1][19]. 2. Energy Storage Market - The global energy storage industry is entering a structural growth phase, with a projected CAGR of approximately 17% from 2024 to 2035 [36]. - The US energy storage market is thriving, with significant growth driven by AI computing demands leading to a power shortage, making energy storage a necessity [38][41]. - The European market is showing structural differentiation, with large-scale and commercial storage growing rapidly, while household storage faces short-term challenges [44]. 3. Competitive Advantages - The company has established a strong technological foundation, with a comprehensive lifecycle technology framework and a significant number of patents [8][9]. - Haibo Sichuang has secured deep partnerships with major state-owned enterprises, ensuring a stable order source while expanding its customer base [8][9]. - The company is accelerating its global expansion, having formed strategic partnerships with international giants like Fluence [8][9]. 4. Financial Forecast and Valuation - The company is expected to achieve revenues of 132.22 billion, 253.00 billion, and 351.49 billion yuan from 2025 to 2027, with corresponding net profits of 10.42 billion, 22.52 billion, and 31.31 billion yuan [7][9]. - The report estimates a target market capitalization of 670 billion yuan for the company, indicating a potential upside of 43.24% from its current market value [9].

Investment Rating - The report initiates coverage with a "Buy" rating for the company [1]. Core Insights - The company is a core manufacturer of electric tool components, expanding into new energy and other growth areas [6]. - The company is expected to achieve significant revenue growth driven by its electric tool components and new energy vehicle sectors [9]. - The company has established a global production and sales network, enhancing its operational efficiency and market reach [64]. Financial Data and Profit Forecast - Total revenue is projected to reach 1,230 million yuan in 2024, with a year-on-year growth rate of 31.3% [7]. - Net profit attributable to shareholders is forecasted at 154 million yuan for 2024, reflecting a growth of 26.4% [7]. - The company anticipates achieving net profits of 172 million yuan, 208 million yuan, and 261 million yuan for 2025, 2026, and 2027 respectively, with year-on-year growth rates of 11.8%, 21.5%, and 25.0% [9][71]. Business Overview - The company focuses on electric tool components and consumer electronics, with a comprehensive product matrix including smart switches, controllers, and brushless motors [18][23]. - The company has a strong customer base, with major clients contributing significantly to its revenue, including leading global companies in the electric tool industry [46][48]. - The company has established production bases in Vietnam and Mexico, which contribute to its revenue and mitigate risks associated with tariff changes [64]. Market Position and Growth Potential - The company is well-positioned to benefit from the recovery of the North American real estate market, which is expected to drive demand for electric tools [11][58]. - The electric tool industry is projected to see a recovery in 2024, with a year-on-year shipment growth of 24.8% [58]. - The company is expanding into new fields such as new energy vehicles and energy storage, which are expected to contribute to its growth starting in 2026 [66].

Investment Rating - The report maintains a "Buy" rating for the company, indicating a strong performance relative to the market [6]. Core Insights - The company has signed an acquisition agreement to purchase a multi-element injection asset group from Future Pharmaceutical for a total price of 356 million yuan, which includes both marketed and in-development products [4][6]. - The acquisition is expected to enhance the company's product structure and expand its treatment areas, contributing to a comprehensive health product and service chain covering all age groups [6]. - The market for multi-element injections is projected to reach approximately 1.8 billion yuan in 2024, with the acquired products being recommended in various clinical guidelines, enhancing their market potential [6]. Financial Data and Profit Forecast - Total revenue is forecasted to grow from 2,578 million yuan in 2024 to 4,330 million yuan by 2027, with a compound annual growth rate (CAGR) of approximately 17.9% [5][8]. - The net profit attributable to the parent company is expected to increase from 508 million yuan in 2024 to 1,013 million yuan in 2027, reflecting a CAGR of about 23% [5][8]. - Earnings per share (EPS) are projected to rise from 0.73 yuan in 2024 to 1.44 yuan in 2027 [5][8].

Investment Rating - The report initiates coverage with a "Buy" rating for the company [2][8] Core Insights - The company focuses on providing intelligent detection and assembly equipment based on machine vision and "optomechatronics" technologies, with significant growth expected in both consumer electronics and new energy sectors [7][17] - The company has established strong relationships with major clients such as Apple, Meta, and Amazon, positioning itself well in the market for smart glasses and wireless charging equipment [7][43] - The report anticipates a recovery in demand for AI quality inspection equipment in the new energy sector, particularly in solid-state battery production, which is expected to drive future growth [7][8] Financial Data and Profit Forecast - Total revenue projections for 2024 to 2027 are as follows: 371 million, 404 million, 591 million, and 683 million respectively, with growth rates of 1.7%, 9.1%, 46.2%, and 15.5% [5][8] - Net profit forecasts for the same period are 45 million, 40 million, 86 million, and 114 million, with corresponding growth rates of 1.6%, -11.0%, 115.4%, and 31.9% [5][8] - The company’s earnings per share are projected to be 0.84, 0.75, 1.61, and 2.13 respectively for the years 2024 to 2027 [5][8] Market Position and Growth Potential - The company is positioned to benefit from the expected growth in the Chinese machine vision market, projected to exceed 200 billion yuan by 2025, with a compound annual growth rate of approximately 20.76% from 2024 to 2028 [18][21] - The company has a stable revenue base from its consumer electronics segment, which currently accounts for about 80% of its income, while the new energy segment is expected to grow significantly [7][17] - The report highlights the potential for increased orders from Meta for smart glasses assembly equipment, which could significantly enhance the company's revenue streams [7][8] Competitive Landscape - The company maintains a leading position in the wireless charging and VCM detection sectors, with its products integrated into the supply chains of major clients [50][61] - The report notes that the company’s advanced detection equipment is crucial for ensuring product quality and consistency in high-volume production environments [56][61] - The anticipated growth in the solid-state battery market presents a new avenue for revenue, as the company is actively developing inspection equipment for this emerging sector [7][8]