[Table_MainInfo] 公司研究/房地产/房地产 证券研究报告 金地集团（600383）公司季报点评 2024 年 11 月 15 日 [Table_InvestInfo] 投资评级 优于大市 维持 | --- | --- | |-----------------------------------------------------------|-------------| | 股票数据 | | | 11 [ Table_StockInfo 月 14 日收盘价（元） ] | 5.53 | | 52 周股价波动（元） | 2.89-6.76 | | 总股本 / 流通 A 股（百万股） | 4515/4515 | | 总市值 / 流通市值（百万元） | 24966/24966 | | 相关研究 | | | [Table_ReportInfo] 《毛利率承压，减值计提影响经营业绩》 | | | 2024.09.13 | | | 《结算下滑影响当期增速，坚守财务安全线》 | | | 2024.03.22 | | 市场表现 [Table_QuoteInfo] -46.22% -32.22% -18.22% ...

Investment Rating - The investment rating for Guotou Electric Power is "Outperform the Market" [1] Core Views - The introduction of social security strategic investment accelerates the development of clean energy and enhances the stability of the capital market. Guotou Electric Power is a comprehensive power generation company under the National Development Investment Group, sharing hydropower development rights in the Yalong River Basin with Chuan Investment Energy [4] - As of Q3 2024, the company has an installed capacity of 42.54 million kilowatts, with hydropower, thermal power, and wind/solar power capacities of 21.30 million, 13.20 million, and 8.03 million kilowatts respectively. The net profit attributable to shareholders for Q1-3 2023/24 was 6.7 billion and 6.6 billion yuan, representing year-on-year growth of 64% and 9% [4] - The company signed a strategic cooperation agreement with the social security fund in September 2024, planning to raise 7 billion yuan at a price of 12.72 yuan per share, corresponding to the issuance of 550 million shares, approximately 7.4% of the total share capital before issuance [4] Summary by Sections Market Performance - Guotou Electric Power's stock performance has shown a decline of 2.92% compared to the Haidong Composite Index, with a relative performance of -14.3% over the past month [2][3] Hydropower and Renewable Energy - The Yalong River hydropower segment has seen an increase in electricity generation, with 79.9 billion kWh and 71.5 billion kWh for hydropower and Yalong River respectively, year-on-year growth of 15.6% and 16.1%. The on-grid electricity prices have decreased by 2.2% and 1.9% respectively [5] - The company is advancing the integrated layout of hydropower, wind, and solar energy, with a planned installed capacity of 78 million kilowatts in the Yalong River hydropower and wind-solar base [5] Thermal Power - The company focuses on the construction of clean and efficient large thermal power units, with 64% of its operational thermal power being million-kilowatt units. The profitability of the thermal power segment is supported by capacity pricing [6] Profit Forecast and Valuation - The company is expected to achieve net profits attributable to shareholders of 7.5 billion, 8.5 billion, and 9.5 billion yuan for 2024-2026, with corresponding EPS of 1.00, 1.14, and 1.28 yuan. The estimated dividend yield for 2024 is 3.2% [7] - The reasonable value range for the company is estimated to be between 17.10 and 19.38 yuan, based on a PE ratio of 15-17 times for 2025 [7][14] Financial Performance - The company's revenue for 2023 is projected at 56.71 billion yuan, with a year-on-year growth of 12.3%. The net profit for 2023 is expected to be 6.71 billion yuan, reflecting a significant increase of 64.3% [8][15] - The gross profit margin is expected to improve from 36.1% in 2023 to 40.6% by 2026 [15] Shareholder Returns - According to the company's shareholder return plan, it aims to distribute at least 55% of the annual distributable profits in cash from 2024 to 2026 [7]

Investment Rating - The report assigns an "Outperform" rating to the company, indicating a positive outlook on its future performance [4] Core Views - The company is a leading domestic AI technology service provider, leveraging large language models, NLP, deep machine learning, and cloud computing to offer Model-as-a-Service (MaaS) and Business-as-a-Service (BaaS) solutions [1] - MaaS focuses on decision-making AI, helping businesses digitize their KYC and KYP processes, while BaaS uses generative AI for intelligent customer interaction and transaction facilitation [1] - The company's services are widely applied across industries such as banking, consumer finance, insurance, e-commerce, automotive, logistics, and energy [1] Financial Performance - In 2023, the company achieved revenue of approximately RMB 2.68 billion, a 31% YoY increase, with MaaS revenue at RMB 891 million (17% YoY growth) and BaaS revenue at RMB 1.79 billion (38% YoY growth) [2] - The company maintained a high gross margin of 73% in 2023, with operating profit reaching RMB 347 million, a 48% YoY increase [4] - In H1 2024, revenue grew 6% YoY to RMB 1.32 billion, with BaaS revenue increasing 11% YoY to RMB 900 million, while MaaS revenue declined 2% YoY to RMB 421 million [4] Business Segments - MaaS is the company's core business, generating stable cash flow through model output and evaluation services, with over 7,000 clients and 165 core clients in H1 2024 [6] - BaaS is the company's second growth curve, utilizing generative AI for intelligent marketing and operations, supporting over 50 million daily intelligent voice communications with a semantic understanding accuracy rate exceeding 97% [7] - BaaS financial cloud revenue grew 20% YoY in H1 2024, while BaaS insurance cloud revenue declined 3% YoY [4] Market Potential - The company is expanding its BaaS model into new sectors such as healthcare, with plans to deploy multi-modal AvatarGPT in non-financial retail scenarios like hotels, malls, and airports [8] - The company expects BaaS to facilitate transactions exceeding RMB 200 billion, with increasing bargaining power as user data and profiles expand [8] Share Repurchase - The company expanded its share repurchase plan to HKD 375 million, demonstrating confidence in its business prospects and commitment to creating shareholder value [10] Valuation and Forecast - The report forecasts 2024-2026 revenue of RMB 2.89 billion, RMB 3.26 billion, and RMB 3.76 billion, with YoY growth rates of 7.92%, 12.56%, and 15.48%, respectively [11] - Net profit is expected to be RMB 291 million, RMB 387 million, and RMB 495 million for 2024-2026, with EPS of RMB 0.59, RMB 0.79, and RMB 1.01 [11] - The company's 2025E PE is estimated at 18-20x, with a fair value range of HKD 15.44-17.15 [11]

[Table_MainInfo] 公司研究/汽车与零配件/汽车 证券研究报告 零跑汽车（9863）公司公告点评 2024 年 11 月 15 日 | --- | --- | |----------------------------------------------------------------|------------------------| | 股票数据 | | | 1 [ 1 T 月 ab 1 le 4 _ 日 S 收 to 盘 ck 价 I （ nf 港 o ] 币） | 32.20 | | 52 周股价波动（港币） | 18.64-42.20 | | 总股本/流通股本（百万股） | 1337/1116 | | 总市值 / 流通市值（百万港币） | 43050/35949 | | 相关研究 | | | [ 《 Ta 经 b 营 le 稳 _R 健 e 向 po 好 r ， tIn 智 fo 驾 ] | 投入加大，全方位与 | | Stellantis 开展合作》 2024.08.16 | | | 《零跑汽车（ 09863 | ）：厚积薄发，轻资产出 | | 海加速推进》 2024.07.16 ...

Investment Rating - The report assigns an "Outperform" rating to the company [1] Core Views - The company is positioned as a "luxury home textile" brand with a clear equity structure and stable growth [4] - The company has maintained steady revenue growth and profitability, with a high dividend yield and low volatility [4] - The home textile industry is a mature market, and the concentration of leading companies is expected to increase [5] - The company's revenue growth is more stable compared to peers, reflecting a focus on quality growth and prudent management [5] - The company is expected to achieve net profits of 517 million, 561 million, and 606 million yuan in 2024, 2025, and 2026, respectively, with a reasonable valuation range of 8.03-9.26 yuan per share [6] Company Overview - The company was founded in 1994 and is a comprehensive home textile enterprise with five brands and five production and logistics bases [13] - The company's actual controller, Lin Guofang, holds 39.8% of the shares, and the second-largest shareholder, Chen Guohong, holds 14.6% [13] - The company's offline channels consist of both self-operated and franchised stores, with 498 self-operated stores and 1,033 franchised stores as of the first half of 2024 [15] Financial Performance - The company's revenue in 2023 was 3.03 billion yuan, with a CAGR of 4.4% from 2014 to 2023 [18] - The company's gross margin in 2023 was 55.6%, and its net profit margin was 18.9% [19] - The company's dividend payout ratio has been increasing since 2018, reaching 95.1% in 2023, with a dividend yield of around 7.0% [20] Industry Analysis - The home textile industry in China is a mature market with a size of 256.7 billion yuan in 2023, expected to grow at a CAGR of 2.1% from 2023 to 2029 [22] - The concentration of the home textile market in China is expected to increase, with leading companies likely to gain market share through natural selection and proactive changes [22] - The top five companies in the home textile market have a combined market share of around 7.0%, with room for further concentration compared to developed countries [23] Competitive Landscape - The company's revenue growth is more stable compared to peers, with a CAGR of 4.9% from 2014 to 2023, lower than some competitors but with less volatility [32] - The company's gross margin and net profit margin are significantly higher than its peers, maintaining a gross margin of over 50% [32] - The company's operating cash flow is strong, with a cash content of net profit consistently above 100%, reflecting excellent cash generation capabilities [34] Valuation and Forecast - The company's valuation is relatively stable, with a median PE (FY1) of 12.6X from 2024 to 2023 [21] - The company's EPS is expected to be 0.62, 0.67, and 0.72 yuan in 2024, 2025, and 2026, respectively [37] - The company's dividend yield is expected to be 6.9%, 7.5%, and 7.6% in 2024, 2025, and 2026, respectively [41]

| --- | --- | --- | |--------------------------------------------------------------------------------------------------------------------------------|------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- ...

Investment Rating - The investment rating for the company is "Outperform the Market" and is maintained [1]. Core Views - The report highlights that the company is facing short-term operational pressure, but the duty-free business continues to expand [1][10]. - The company operates 79 large retail stores across seven major economic regions in China, actively expanding its footprint in shopping centers and outlets [10]. - The report projects revenue for 2024-2026 to be 111 billion, 122 billion, and 131 billion respectively, with corresponding year-on-year growth rates of -9.3%, 9.8%, and 7.6% [10]. Financial Performance Summary - In Q3 2024, the company achieved revenue of 2.464 billion yuan, a year-on-year decrease of 14.61%, while the net profit attributable to shareholders was 134 million yuan, an increase of 2.53% [5][6]. - The gross profit margin for Q3 2024 was 38.29%, down 1.09 percentage points from the previous year [6][8]. - For the first three quarters of 2024, total revenue was 8.5 billion yuan, a decrease of 8.27% year-on-year, with a gross profit margin of 40.17% [6][10]. Business Segment Analysis - By business segment in the first three quarters of 2024, department store revenue was 3.242 billion yuan (down 15.45%), shopping center revenue was 2.254 billion yuan (down 1.58%), outlet revenue was 1.650 billion yuan (up 4.37%), specialty store revenue was 1.078 billion yuan (down 4.97%), and duty-free revenue was 204 million yuan (up 68.62%) [7][11]. - Regionally, South China saw revenue of 312 million yuan (up 13.64%), Northeast China 365 million yuan (up 7.91%), East China 455 million yuan (down 2.93%), and Southwest China 1.753 billion yuan (down 14.75%) [7][12]. Expense and Profitability Analysis - The company's expense ratio increased by 2.63 percentage points in Q3 2024, with a sales expense ratio of 16.35% and a management expense ratio of 13.02% [8]. - The net profit attributable to shareholders for Q3 2024 was 134 million yuan, with a significant drop in non-recurring net profit by 70.54% [8][10]. Earnings Forecast and Valuation - The report estimates earnings per share (EPS) for 2024 to be 0.47 yuan, with a projected price-to-earnings (P/E) ratio of 25-30 times for 2025, leading to a reasonable value range of 15.63 to 18.75 yuan per share [10][15]. - The company is expected to maintain a net profit margin of around 4.9% to 6.4% over the next few years, with a return on equity projected to rise from 2.7% in 2024 to 3.9% in 2026 [15][16].

[Table_MainInfo] 公司研究/信息服务 证券研究报告 甲骨文（ORCL.N）公司研究报告 2024 年 11 月 14 日 [Table_InvestInfo] | --- | --- | |--------------------------------------------------------------|---------------| | 股票数据 | | | 1 [ 1 T 月 ab 1 le 4 _ 日 S 收 to 盘 c （ kI 美 nf 元 o ] ） | 189.63 | | 52 周股价波动（美元） | 99.26-178.61 | | 总股本/流通 A 股（百万股） | 2771/2771 | | 总/流通市值（百万美元） | 480835/480835 | | 市场表现 | | [Table_QuoteInfo] | --- | --- | --- | --- | |--------------------------|-------|-------|-------| | 沪深 300 对比 | 1M | 2M | 3M | | 绝对涨幅（%） | 2.84 | ...

[Table_AuthorInfo] | --- | --- | |----------------------------------------------------------------------------------------------------------------------|------------------| | 股票数据 | | | 1 [ 1 T 月 ab 1 l 3 e 日 _S 收 t 盘 o 价 ck （ In H f K o D ] ） | 7.06 | | 52 周股价波动（HKD） | 4.01-7.55 | | 总股本（亿股） | 43.19 | | 总市值/流通市值（亿元 HKD ） | 312/312 | | 相关研究 | | | [ 《 T 统 a 一 bl 企 e_ 业 R 中 e 国 p （ o 0 r 2 t 2 In 0） fo 半 ] 续维持良好成长性，盈利能力大幅修复》 2024.08.11 | 年报点评：饮料继 | | 《2023 年年报点评：盈利能力&分红提升，期 待 24 年收入增速复苏》 2024.03.08 | | | 《单三季度 ...

[Table_MainInfo] 公司研究/金融/银行 证券研究报告 交通银行（601328）公司季报点评 2024 年 11 月 14 日 [Table_InvestInfo] 投资评级 优于大市 维持 | --- | --- | |---------------------------------------------------------------------|---------------------------------| | 股票数据 | | | [ 11 Table_StockInfo 月 13 日收盘价（元） ] | 7.09 | | 52 周股价波动（元） 股本结构 | 5.60-8.06 | | [ 总股本（ Table_CapitalInfo 百万股） ] | 74263 | | 流通 A 股（百万股） | 39251 | | B 股 /H 股（百万股） 相关研究 | 0/35012 | | [Table_ReportInfo] 《交通银行 24H1 上升，对公不良率显著下降》 | 业绩点评：净息差环比 | | 《交通银行 24Q1 | 2024.09.10 业绩点评：资产质量持 ...