Investment Rating - The report maintains a "Buy" rating for the company [6] Core Insights - The employee stock ownership plan demonstrates the company's confidence in long-term development and aims to enhance employee motivation while aligning the interests of shareholders, the company, and employees [2][3] - The company achieved high-quality growth in the first three quarters of 2025, with revenue reaching 3.41 billion yuan, a year-on-year increase of 12%, and net profit attributable to shareholders of 140 million yuan, up 44% year-on-year [3] - The company continues to advance as a high-end beauty group, with a dual business strategy of proprietary and CP brands, focusing on high-end and global expansion [4] Financial Performance Summary - Revenue for 2025 is projected at 4.98 billion yuan, with a growth rate of 17.53% [5] - Net profit for 2025 is estimated at 241 million yuan, reflecting a growth rate of 118.75% [5] - Earnings per share (EPS) for 2025 is expected to be 0.62 yuan, with corresponding price-to-earnings (P/E) ratios of 33, 25, and 19 for 2025, 2026, and 2027 respectively [4][5] Business Strategy and Market Position - The company is leveraging multi-brand and multi-channel strategies to drive growth, with significant performance improvements noted across various platforms [3] - The report highlights the successful product upgrades and strong sales momentum for key brands, indicating a robust market presence [3][4] Valuation Metrics - The report provides a detailed forecast of financial metrics, including revenue, net profit, and EPS for the years 2025 to 2027, indicating a positive outlook for the company's financial health [5][10][12]

Group 1 - The report indicates that the sentiment in the market has cooled down, with a slight decrease in the proportion of rising stocks in the CSI 300 index, which remains above 50%, suggesting a cautious outlook for the near term [2] - The new stock fundraising scale has decreased month-on-month, with November 2025 seeing 11 new stocks listed and a total fundraising amount of 10.188 billion yuan, although it still maintains a level above 10 billion yuan [3] - The report predicts negative year-on-year profit growth for industries such as coal, cement, float glass, and ordinary steel, while fuel refining profits are expected to see slight positive growth [4] Group 2 - The inbound tourism market in China is entering a high-quality development phase, driven by visa-free policies and cultural outreach, with significant growth potential for leading OTA companies like Ctrip and Tongcheng Travel [5] - Ctrip is positioned as a leading OTA benefiting from the inbound tourism boom, while Tongcheng Travel is rapidly expanding its international business [5] - The report recommends a "buy" rating for Ctrip Group and maintains a "buy" rating for Tongcheng Travel, while also giving an "accumulate" rating for Zhongxin Tourism [5] Group 3 - The report highlights that China's copper smelting plants are expected to reduce production by over 10% in 2026, which is anticipated to support a bullish outlook for copper prices [6] - The copper market is facing a shortage that is affecting electrolytic copper, with imbalances in inventory potentially leading to increased tightness outside the US [6] - Recommendations include Zijin Mining, Luoyang Molybdenum, Western Mining, and Jinchuan Group, with a focus on companies like Tongling Nonferrous Metals and Jiangxi Copper [6] Group 4 - The report tracks high-frequency data on the real estate market, indicating a cumulative transaction of 706,000 new homes across 20 cities, reflecting a 13% decrease year-on-year [7] - In major cities, Beijing saw a 19% decline in new home transactions, while Shanghai and Shenzhen experienced decreases of 5% and 31%, respectively [7] - Conversely, the second-hand housing market showed a slight increase of 3.1% in transactions across 10 cities, with notable increases in Beijing, Shanghai, and Shenzhen [7]

- The report does not contain any quantitative models or factors related to construction, testing, or evaluation[1][2][3] - The report primarily focuses on market performance, fund issuance, ESG products, and ETF tracking without discussing quantitative models or factors[4][6][70] - No relevant quantitative models or factors are mentioned in the provided content[39][56][76]

- The "Market Sentiment Tracking" system includes the "Proportion of Rising Stocks Sentiment Indicator," which calculates the proportion of stocks with positive returns in the past N days within the CSI 300 Index. This indicator helps identify market sentiment by detecting market bottoms when the proportion increases and potential overheating when the proportion is high. However, it has limitations in avoiding market downturns and may miss gains during sustained market rallies[12][13][15] - The "Proportion of Rising Stocks Timing Strategy" applies two smoothing windows (N1=50, N2=35) to the sentiment indicator. When the short-term smoothed line exceeds the long-term smoothed line, it signals a bullish market view. Conversely, when the short-term line falls below the long-term line, it indicates a cautious market outlook[13][15][16] - The "Moving Average Sentiment Indicator" uses an eight-moving-average system (parameters: 8, 13, 21, 34, 55, 89, 144, 233) to assess the CSI 300 Index's trend. The indicator assigns values of -1, 0, or 1 based on the moving average range, correlating with the index's performance. A bullish signal is generated when the current price exceeds the moving average values for more than five of the eight averages[21][26] - The "PB-ROE-50 Strategy" is based on the PB-ROE pricing model and incorporates factors like SUE and ROE growth to identify stocks with expectation gaps. The strategy selects 50 stocks to form a portfolio, aiming to enhance returns by leveraging expectation differences and additional alpha factors[30][33][34] - The "Institutional Research Strategy" includes "Public Fund Research Stock Selection" and "Private Fund Research Tracking." These strategies utilize institutional research data, such as the number of times a company is researched and its pre-research performance relative to benchmarks, to identify alpha opportunities[37][39][40] - The "Leverage Ratio Negative List" introduces three leverage ratio metrics: traditional, strict, and relaxed. The relaxed leverage ratio includes additional liabilities like other current liabilities and non-current liabilities due within one year, providing more opportunities for short-selling gains compared to traditional metrics[42][43][45] - The "Financial Cost Burden Ratio" measures a company's interest payment pressure using the formula: Financial Cost Burden Ratio = Interest Expense / EBIT. This metric focuses on interest expenses post-2018, offering a clearer view of financial costs and identifying companies with high repayment pressure[46][47][48] - The "Proportion of Rising Stocks Sentiment Indicator" showed a slight month-on-month decline as of November 28, 2025, with a value above 50%, indicating cooling market sentiment[12] - The "Proportion of Rising Stocks Timing Strategy" indicated a cautious market view as the short-term smoothed line was below the long-term smoothed line in the past month[16] - The "Moving Average Sentiment Indicator" suggested the CSI 300 Index was in a non-prosperous sentiment zone as of November 28, 2025[21] - The "PB-ROE-50 Strategy" delivered negative excess returns in November 2025: -0.08% for the CSI 500 pool, -1.09% for the CSI 800 pool, and -3.26% for the entire market pool[30][34] - The "Institutional Research Strategy" showed mixed results in November 2025: the "Public Fund Research Stock Selection" achieved a 3.49% excess return relative to the CSI 800, while the "Private Fund Research Tracking" recorded a -1.36% excess return relative to the CSI 800[37][39]

Investment Rating - The report gives a "Buy" rating for Trip.com and Tongcheng Travel, and an "Accumulate" rating for Zhongxin Tourism [3][4]. Core Viewpoints - The Chinese inbound tourism market is entering a golden development period, driven by visa-free policies and cultural exports, with significant growth potential [1][20]. - The inbound tourism market has shown rapid growth since 2023, with inbound visitor numbers expected to increase from 82.03 million in 2023 to 131.90 million in 2024, a year-on-year growth of 60.8% [20]. - The report highlights the importance of optimizing visa-free policies and enhancing cultural outreach as key drivers for the growth of inbound tourism [7][9]. Summary by Sections 1. Market Potential - The Chinese inbound tourism market has a low base and significant growth potential, with historical growth lagging behind domestic and outbound tourism [19][21]. - Key source countries for inbound tourism include South Korea, Japan, and Russia for short-haul travel, while the United States is the largest long-haul source [19][50]. 2. Policy Impact - The report emphasizes the positive impact of visa-free policies, particularly in Hainan, which has significantly boosted inbound visitor numbers [19][20]. - The continuous release of visa-free policy benefits is expected to inject strong policy-driven momentum into the inbound tourism market [19][20]. 3. Cultural Influence - The integration of cultural exports with tourism is creating a virtuous cycle, enhancing China's global appeal and driving inbound tourism growth [7][19]. - The report cites Turkey as a successful example of how cultural exports can stimulate inbound tourism [7][19]. 4. Company Analysis - Trip.com is actively expanding its inbound tourism market presence and optimizing its supply chain to leverage growth opportunities [2][9]. - Tongcheng Travel is rapidly developing its international business, with significant year-on-year growth in international flight and hotel bookings expected in 2024 [2][9]. - Zhongxin Tourism, with its strong outbound tourism background, is beginning to establish its inbound tourism services, showing potential for future growth [3][9].

- The report tracks industry prosperity signals using quantitative models and indicators, focusing on coal, livestock, steel, structural materials, and fuel refining industries[9] - For the coal industry, the model uses price factors and capacity factors to estimate monthly revenue and profit growth rates. The formula is based on the monthly price index of thermal coal, which determines the sales price for the following month[10][14] - In the livestock industry, the "slaughter coefficient method" is applied to predict the supply-demand gap for pigs six months ahead. The formula is: $ \text{Slaughter Coefficient} = \frac{\text{Quarterly Pig Slaughter}}{\text{Breeding Sow Inventory (lagged 6 months)}} $ This method effectively identifies pig price upcycles based on historical data[15][16] - For the steel industry, the model incorporates comprehensive steel prices and cost indicators (e.g., iron ore, coke, coal, and scrap steel) to predict monthly profit growth and calculate per-ton profit[18][21] - In the structural materials sector, profitability changes in glass and cement manufacturing are tracked using price and cost indicators. These changes are used to design allocation signals. Additionally, manufacturing PMI and real estate sales data are analyzed to assess potential infrastructure investment expectations[24][26] - For the fuel refining and oil services industry, the model uses changes in fuel prices, crude oil prices, and cracking spreads to estimate profit growth and design allocation signals. The model also considers changes in new drilling activities[27][34][35]

- The report introduces a quantitative model for calculating IPO returns based on the formula: **Single account IPO return = min(account size, subscription limit) * winning rate * return rate** **A/B class investors full subscription return = subscription limit * A/B class offline winning rate * return rate** The winning rate considers actual offline IPO results, and the return rate is calculated using the first-day average transaction price relative to the issue price for registered IPOs, or the average transaction price on the opening day for non-registered IPOs[42][43][48] - The model evaluates IPO returns across different market segments (Main Board, ChiNext, STAR Market) and investor classes (A/B). For November 2025, the calculated IPO return rates for a 5-billion-scale account are: **Main Board:** A class: 0.037%, B class: 0.035% **ChiNext:** A class: 0.058%, B class: 0.058% **STAR Market:** A class: 0.046%, B class: 0.045%[43][44][47] - The cumulative IPO return rates for 2025 are: **A class:** 1.716% **B class:** 1.399% These values are based on a 5-billion-scale account participating in all IPOs during the year[49][50][51] - Full subscription returns for November 2025 are calculated as follows: **Main Board:** A class: 19 million yuan, B class: 17.9 million yuan **ChiNext:** A class: 31.3 million yuan, B class: 31.2 million yuan **STAR Market:** A class: 22.8 million yuan, B class: 22.6 million yuan[52][53][55]

| 总量研究 2 | | | --- | --- | | 本周观点 | 2 | | 重点报告 | 2 | | 行业研究 3 | | | 本周观点 | 3 | | 重点报告 | 4 | | 公司研究 5 | | | 重点报告 5 | | | 重点报告摘要 6 | | | 总量研究 6 | | | 行业研究 8 | | | 公司研究 10 | | 一周观点 总量研究 本周观点 | 领域 | 一周观点 | 分析师 | | --- | --- | --- | | | 市场大方向或仍处在牛市中，不过短期或进入宽幅震荡阶段。与往年牛市相比，当前指数仍然 | | | 策略 | 有相当大的上涨空间，但是在国家对于"慢牛"的政策指引之下，牛市持续的时间或许要比涨 | 张宇生 | | | 幅更加重要。不过短期来看，市场可能缺乏强力催化，叠加年末部分投资者在行为上可能趋于 | | | | 稳健，股市短期或以震荡蓄势为主。 | | | | 本周国内权益市场指数震荡下行，各类行业主题基金表现不佳，金融地产主题基金相对抗跌。 | | | 金工 | 不同投资范围的 ETF 资金均呈现流入，各宽基主题 ETF 受被动资金显著加仓，TMT 主 ...

Investment Rating - The report maintains an "Overweight" rating for the non-ferrous metals sector [6]. Core Viewpoints - The consensus among CSPT member companies to reduce copper production capacity by over 10% in 2026 indicates a significant tightening in copper supply, which is expected to drive copper prices to new highs [4][1]. - The disruptions in copper mining in 2025, including production guidance reductions from major mines, are likely to exacerbate the supply constraints [2]. - The current low processing fees (TC) for copper smelting, coupled with reliance on by-product revenues, poses profitability challenges for smelting companies [3]. Summary by Sections Production Capacity - CSPT members account for approximately 70% of China's electrolytic copper production capacity, with a total capacity of over 10 million tons per year [1]. Mining Disruptions - Significant production guidance reductions from various mines in 2025, totaling a decrease of 42,000 tons and 35,000 tons for 2025 and 2026 respectively, represent about 1.8% and 1.5% of global copper mine production [2][19]. Profitability - The processing fee (TC) for copper smelting has reached historical lows, with spot prices at -43 USD/ton and long-term contracts dropping to 0 USD/ton, forcing smelting companies to depend on by-product revenues for profitability [3][11]. Inventory Levels - Global copper inventories are at a six-year high, with LME copper at 159,000 tons and COMEX at 419,000 tons, but the distribution is uneven, leading to potential tightness outside the U.S. [3][16]. Investment Recommendations - The report recommends companies such as Zijin Mining, Luoyang Molybdenum, Western Mining, and Jincheng Mining, while also suggesting to monitor Tongling Nonferrous, Jiangxi Copper, and Yunnan Copper [4].

Investment Rating - The report maintains an "Overweight" rating for the steel and non-ferrous metals sectors [6] Core Insights - The report highlights that the profitability of the steel sector is expected to recover to historical average levels due to government policies aimed at phasing out outdated production capacity [5] - The report notes that the liquidity environment for small and medium enterprises has improved slightly, with the BCI index at 52.50, indicating a positive trend [11] - The report indicates that the total inventory of five major steel varieties is at its highest level for the same period in four years, suggesting potential supply pressures [22] Summary by Relevant Sections Liquidity - The BCI index for small and medium enterprises in November 2025 is 52.50, up 0.17% month-on-month [11] - The M1 and M2 growth rate difference was -2.0 percentage points in October 2025, down 0.80 percentage points from the previous month [11] - The current price of London gold is $4,219 per ounce, reflecting a 3.80% increase from the previous week [11] Infrastructure and Real Estate Chain - The total inventory of five major steel varieties is at a four-year high [22] - The price changes for key materials include rebar up 0.93% and cement price index up 0.22% [22] - The national average capacity utilization rate for blast furnaces is 88%, down 0.6 percentage points [43] Industrial Products Chain - The operating rate for semi-steel tires is at a five-year median [3] - Major commodity price changes include cold-rolled steel down 0.25% and copper up 1.77% [3] - The operating rate for semi-steel tires is 69.19%, down 1.88 percentage points [3] Sub-sectors - The price of tungsten concentrate has reached a new high since 2012, at 339,000 yuan per ton, up 3.04% from last week [3] - The price of electrolytic aluminum is 21,430 yuan per ton, reflecting a 0.33% increase [3] - The price of electrolytic copper is 87,480 yuan per ton, up 1.77% [3] Price Ratio Relationships - The gold-silver price ratio has reached its lowest level since August 2024, at 78 times [4] - The price ratio of rebar to iron ore is 4.08 this week [4] - The price difference between hot-rolled and rebar steel is 40 yuan per ton [4] Export Chain - The new export orders PMI for China in October 2025 is 45.90%, down 1.9 percentage points [4] - The CCFI composite index for container shipping rates is 1,121.80 points, down 0.09% [4] - The capacity utilization rate for crude steel in the U.S. is 76.90%, up 0.70 percentage points [4] Valuation Percentiles - The CSI 300 index increased by 1.64%, with industrial metals performing best at +3.46% [5] - The PB ratio for the steel sector relative to the CSI 300 is currently at 0.53, with a historical high of 0.82 [5] - The report suggests that the profitability of the steel sector is likely to recover, leading to a potential PB ratio recovery [5]