证券研究报告 邮储银行 (601658 CH/1658 HK) 信贷结构优化，息差环比下行 9 月末总资产、贷款、存款增速分别为+11.1%、+10.0%、+8.1%，较 6 月 末+0.3pct、-0.1pct、-0.3pct。三季度公司新增贷款 1197 亿元，对公为主要 发力方向，"五篇大文章"加快推动。9 月末公司涉农贷款余额 2.47 万亿 元，普惠型小微企业贷款余额 1.75 万亿元，本年累计投放金额均超过 1 万 亿元。公司完善科技金融专业服务体系。在北京、上海、江苏、浙江、安徽、 深圳 6 家分行设立科技金融事业部，9 月底科技贷款余额突破 9400 亿元。 此外消费经营贷贴息落地后，公司 9 月贴息领域经营贷款投放金额同比增长 超 10%。1-9 月净息差为 1.68%，较 H1-2bp，年内累计下降 19bp。 业务增长稳定，关注中收跃升计划 从营收驱动看，公司各项业务增长较为稳定。25Q1-3 利息净收入同比-2.1%， 较 H1+0.6pct，主因生息资产增速提升。中收同比+11.5%，占营收比例同 比提升 0.8pct 至 8.7%，其中公司板块是核心增长引擎，公司中收同比增速 37 ...

Investment Rating - The investment rating for the company is maintained as "Buy" with a target price of RMB 25.90 [1][7]. Core Views - The report highlights the long-term value release from the integration of the industrial chain, with a focus on optimizing the synergy between gas volume and price [2][3]. - The company has seen a significant increase in unloading volumes at the Zhoushan receiving station, enhancing its role as a strategic hub in the energy supply chain [3]. - The privatization of New World Energy is progressing efficiently, which is expected to unlock collaborative value and enhance resource integration [4]. Summary by Sections Financial Performance - In Q3, the company achieved revenue of RMB 29.865 billion, a year-over-year decrease of 5.9% and a quarter-over-quarter decrease of 7.5%. The core net profit was RMB 1.041 billion, down 6.9% year-over-year and down 37% quarter-over-quarter [1]. - For the first three quarters of 2025, the company reported revenue of RMB 95.856 billion, a year-over-year decrease of 2.9%, and a core net profit of RMB 3.777 billion, a year-over-year decrease of 1.0% [1]. Sales Volume and Pricing - Total sales gas volume for the first three quarters was 30.20 billion cubic meters, an increase of 5.2% year-over-year. Platform trading gas volume was 3.95 billion cubic meters, down 2.8% year-over-year [2]. - Retail gas volume was 19.19 billion cubic meters, up 2.0% year-over-year, indicating stable demand in the retail segment [2]. Strategic Developments - The unloading volume at the Zhoushan station reached 1.98 million tons in the first three quarters, a year-over-year increase of 14.2%, showcasing the station's growing importance in the LNG import landscape [3]. - The privatization transaction for New World Energy is expected to enhance the company's position as an A+H listed entity, which will strengthen the synergy between resources, facilities, and management [4]. Profit Forecast and Valuation - The company maintains its profit forecast for 2025-2027, projecting net profits of RMB 5.265 billion, RMB 5.717 billion, and RMB 6.270 billion respectively, with a compound annual growth rate of 7% [5]. - The target price has been adjusted to RMB 25.90 based on a 14x PE for 2026, reflecting the anticipated long-term value from industrial chain integration [5].

证券研究报告 港股通 中国国航 (601111 CH/753 HK) 公司盈利或充分受益行业景气改善 华泰研究 季报点评 2025 年 10 月 31 日│中国内地/中国香港 航空运输 公司公布 9M25 业绩：收入 1298.26 亿元，同增 1.3%；归母净利润 18.70 亿元，同增 37.3%。其中三季度公司实现收入 490.69 亿元，同增 0.9%； 归母净利润 36.76 亿元，同降 11.3%。公司 3Q25 净利低于我们预期的 43.4 亿元，或由于 3Q 成本小幅超预期。往后展望，我们认为近期票价同比转正 有望在 4Q 延续。中长期行业供给增速或将保持低位，叠加反内卷和收益管 理精进，收益水平有望改善，同时油价下跌有望降低航司成本压力。公司拥 有优质航线，有望更为充分地兑现盈利弹性。维持"买入"。 3Q 客座率表现稳健，收益水平承压 3Q25 旺季公司运力投放较为谨慎，客座率有所提升。供/需分别同增 1.9%/3.6%，客座率为 82.3%，同增 1.3pct。其中国内线供给同比稍有收缩， 同降 0.6%，客座率同增 1.3pct 至 83.7%；国际线增速逐步回落，供给同增 9.3%，为 ...

Investment Rating - The investment rating for the company is maintained as "Buy" with a target price of RMB 41.46 [1][5]. Core Views - The company reported a revenue of RMB 3.49 billion for the first three quarters of 2025, a year-on-year decrease of 16.66%, while the net profit attributable to the parent company was RMB 455 million, an increase of 2.16% year-on-year. The decline in revenue was primarily due to reduced fair value changes in Q3 2025 [1][5]. - Short-term performance is impacted by the financial IT industry's demand recovery and extended project implementation cycles. However, medium to long-term growth is expected from the core system replacement phase in financial innovation and the expansion of virtual asset and AI innovation businesses [1][2][5]. Revenue and Cost Management - The company's revenue for Q3 2025 was RMB 1.06 billion, down 21.33% year-on-year, with a net profit of RMB 195 million, down 53.17% year-on-year. The decrease in net profit was significantly larger than the revenue decline, mainly due to reduced fair value change income [1][2]. - The company has been focusing on cost control, with expenses decreasing by 15.97% in the first three quarters and 16.83% in Q3. Sales, management, and R&D expenses also saw significant reductions [2]. Business Segment Performance - Revenue from various business segments mostly declined, with asset management and risk control services experiencing the largest drops of 28.23% and 36.90% respectively. However, new products are creating new opportunities as financial innovation penetrates core business systems [3][4]. - The company’s virtual asset business in Hong Kong is rapidly developing, providing incremental demand for IT system construction. The company has also embraced AI, launching several applications that enhance customer value and open new market opportunities [4]. Profit Forecast and Valuation - Due to the company's revenue situation and slower-than-expected industry demand recovery, the forecast for net profit attributable to the parent company for 2025-2027 has been revised down to RMB 1.11 billion, RMB 1.26 billion, and RMB 1.46 billion respectively, reflecting a decrease of 15.43%, 15.59%, and 17.40% from previous estimates [5][11]. - The target price has been adjusted to RMB 41.46 based on a PE ratio of 71 times for 2025, down from a previous target of RMB 53.23, primarily due to the decline in industry average valuation levels and the company's profit levels [5].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of RMB 12.02, corresponding to a 2025 target PB of 0.68 times [7][5]. Core Insights - The company has shown stable performance with a slight increase in profit growth, with a year-on-year increase in net profit and operating income of 2.8% and 4.0% respectively for the first nine months of 2025 [1]. - Non-interest income has demonstrated strong resilience, with a year-on-year growth of 10.1% in the first three quarters of 2025, driven by a significant increase in investment income [3]. - The company has improved its credit quality, with a stable non-performing loan (NPL) ratio of 1.18% and an increase in the provision coverage ratio to 255% [4]. Summary by Sections Financial Performance - For the first nine months of 2025, the annualized ROE and ROA were 10.04% and 0.74%, reflecting a slight decline of 0.35 percentage points and 0.01 percentage points year-on-year respectively [1]. - The company reported a net interest margin of 1.16% for the first nine months, benefiting from optimized funding costs [2]. Loan and Deposit Growth - As of September 2025, total assets, loans, and deposits grew by 2.5%, 2.0%, and 3.0% respectively compared to June 2025, indicating a slight acceleration in credit issuance [2]. - The company has focused on supporting the real economy, with significant growth in technology loans (16.3%), green loans (8.9%), and manufacturing loans (10.1%) [2]. Non-Interest Income and Taxation - The company’s non-interest income accounted for 31.9% of total revenue, with a year-on-year increase of 3.0 percentage points [3]. - The effective tax rate decreased significantly by 83.1% quarter-on-quarter, contributing positively to profit release [3]. Asset Quality and Provisions - The NPL generation rate improved slightly, with a quarterly NPL generation rate of 0.91%, down 83 basis points from the previous quarter [4]. - The company’s credit impairment has increased, with an annualized credit cost of 1.47%, reflecting a year-on-year increase of 15 basis points [4]. Valuation Metrics - The forecast for net profit for 2025-2027 is RMB 242 billion, RMB 253 billion, and RMB 268 billion, with corresponding year-on-year growth rates of 2.8%, 4.6%, and 5.9% [5]. - The estimated PB for 2025 is 0.53 times, compared to a peer average of 0.72 times [5].

证券研究报告 兴业银行 (601166 CH) 沈娟 研究员 SAC No. S0570514040002 SFC No. BPN843 贺雅亭 研究员 heyating@htsc.com +(86) 10 6321 1166 蒲葭依 研究员 SAC No. S0570525090001 SFC No. BVL774 中收增速改善支撑业绩韧性 2025 年 10 月 31 日│中国内地 全国性股份制银行 目标价(人民币): 27.08 李润凌* 研究员 SAC No. S0570525100006 lirunling@htsc.com 基本数据 | 收盘价 (人民币 截至 10 月 30 日) | 20.03 | | --- | --- | | 市值 (人民币百万) | 423,892 | | 6 个月平均日成交额 (人民币百万) | 1,686 | | 52 周价格范围 (人民币) | 17.76-25.14 | 股价走势图 (8) 5 18 31 44 Oct-24 Mar-25 Jun-25 Oct-25 (%) 兴业银行 沪深300 资料来源：Wind 经营预测指标与估值 | 会计年度 (人民币) | ...

Investment Rating - The report maintains a "Buy" rating for Roblox with a target price of $166.94, slightly up from the previous target of $165.33 [5][24]. Core Insights - Roblox's Q3 2025 performance exceeded expectations, with bookings revenue of $1.92 billion, up 70.3% year-over-year, and GAAP revenue of $1.36 billion, up 48% year-over-year [1][5]. - The increase in revenue is attributed to the success of new hit games following the popularity of "Grow a Garden," which has significantly boosted user engagement on the platform [1][4]. - The company has raised its full-year bookings revenue guidance to a midpoint of $6.59 billion, up from the previous guidance of $5.92 billion [1][4]. Summary by Sections Q3 Performance - Daily Active Users (DAU) reached 152 million, a 70.4% year-over-year increase, driven by new hit games like "Steal a Brainrot" [2]. - The platform's peak concurrent users hit a historical high of 45 million in August, with significant growth in the Asia-Pacific and emerging markets [2]. - The number of paying users increased by 87% year-over-year, although the overall DAU revenue per user remained flat due to lower spending in certain regions [2]. Developer Ecosystem - The number of games with over 10 million DAU increased to seven, with five of these games created in the last 12 months [2]. - The growth rate of games outside the top ten has risen from 47% in Q2 to 58% in Q3, indicating a healthy creator ecosystem [2]. Recent Updates and Innovations - Roblox announced an increase in developer revenue share by 8.5%, which is expected to enhance the developer's share of bookings revenue by approximately 2% [3]. - The introduction of "Roblox Moment," a feature for users to create and share short video clips, aims to enhance user engagement and drive traffic within the platform [3]. - Significant advancements in AI tools were showcased, including the ability to generate 4D objects and real-time voice translation, which are expected to improve game development efficiency [3]. Financial Forecast and Valuation - The report projects an increase in bookings revenue for 2025-2027, with estimates raised by 10.5%, 7.7%, and 7.5% to $6.6 billion, $7.74 billion, and $9.01 billion respectively [4][22]. - Operating profit forecasts for 2025-2027 are projected at -$1.28 billion, -$1.18 billion, and -$0.95 billion, reflecting a slight improvement in loss reduction [4][22]. - The valuation is based on a 17x EV/bookings multiple for 2025, which is higher than the average of comparable companies, reflecting Roblox's strong growth potential [24][25].

证券研究报告 中国中免 (601888 CH/1880 HK) 港股通 政策优化助力离岛免税企稳回升 华泰研究 季报点评 2025 年 10 月 31 日│中国内地/中国香港 旅游综合 中国中免发布三季报：3Q 收入 117.11 亿元/yoy-0.38%，归母净利 4.52 亿 元/yoy-28.9%，扣非归母净利 4.41 亿元/yoy-30.6%，扣非归母净利率 3.8%/yoy-1.6pct。Q1-Q3 收入 398.62 亿元/yoy-7.3%，归母净利 30.52 亿 元/yoy-22.1%，扣非归母净利 30.36 亿元/yoy-21.6%，扣非归母净利率 7.6%/yoy-1.4pct。公司拟首次开展中期分红，9M25 合计分红 5.17 亿元， 占 9M25 归母净利的 16.95%。需求企稳叠加海南多元刺激政策带动离岛免 税销售边际回暖，3Q 公司整体收入降幅环比收窄 8.1pct。公司加速推进战 略转型、拓宽边界以激发需求端活力，市内免税店落地有条不紊；政策组合 拳利好下，长期有望受益于海南封关带来的部分可选品类回流与客流增量。 维持"买入"评级。 3Q25 海南离岛免税延续边际回暖 据 ...

证券研究报告 战略注重海外，全球化产能释放驱动成长 25H1 海外市场收入占比在 24 年的 50.8%基础上稳步提升至 51.9%，海外 关税波动对公司影响有限，一方面目前北美客户承担关税，另一方面公司较 早卡位墨西哥产能布局，凭借海外产能逐步释放的优势，公司有望加速获取 北美客户增量订单。此外，公司马来西亚基地 24 年 6 月完成厂房交付开启 量产，全面投产后将形成铝合金"熔炼-压铸-加工"的垂直整合能力。 打造汽车+机器人双擎，已完成对于卓尔博收购 爱柯迪 (600933 CH) 毛利率明显提升驱动 Q3 业绩超预期 | 华泰研究 | | | 季报点评 | 投资评级(维持): | 买入 | | --- | --- | --- | --- | --- | --- | | 2025 年 | 10 月 | 31 日│中国内地 | 汽车零部件 | 目标价(人民币): | 33.77 | 爱柯迪发布三季报：Q3 实现营收 18.60 亿元（yoy+7.86%，qoq+4.28%）， 归母净利 3.22 亿元（yoy+10.36%，qoq+2.04%），扣非归母净利 2.97 亿 元（yoy+12.80%，qoq ...

Investment Rating - The investment rating for the company is maintained at "Buy" [1] Core Views - The demand for sugar substitutes is still under pressure, but there is potential for recovery in the future [3] - The company reported a significant decline in revenue and net profit for Q3, with revenue at 1.1 billion RMB (down 27% year-on-year) and net profit at 56.77 million RMB (down 65% year-on-year) [1][4] - Despite the current challenges, the report anticipates a gradual recovery in the sugar substitute market due to supply-side support and cost factors [4] Summary by Sections Financial Performance - In Q3, the company achieved revenue of 1.1 billion RMB (down 27% year-on-year, down 4% quarter-on-quarter) and a net profit of 56.77 million RMB (down 65% year-on-year, down 38% quarter-on-quarter) [1] - For the first three quarters of 2025, the company reported revenue of 3.54 billion RMB (down 12% year-on-year) and a net profit of 390 million RMB (down 4% year-on-year) [1] Price and Margin Analysis - The average prices for sugar substitutes have increased year-on-year, with specific increases for various products: Trichloro-sucrose +70%, Acesulfame -3%, Methyl-maltose +21%, and Maltose-ethyl +18% [2] - The company's gross margin for the first three quarters of 2025 improved by 1.3 percentage points to 21.5% due to the increase in product prices [2] Market Outlook - The export volume of Trichloro-sucrose decreased by 41% year-on-year in September 2025, indicating pressure on overseas demand [3] - The report expects a gradual recovery in the sugar substitute market as domestic demand improves and supply-side coordination strengthens among major companies [3] Profit Forecast and Valuation - The profit forecasts for 2025-2027 have been revised downwards, with net profits projected at 470 million RMB, 670 million RMB, and 770 million RMB respectively, reflecting a significant reduction from previous estimates [4] - The target price for the company is set at 21.58 RMB, based on a 26 times PE ratio for 2025 [4]