Investment Rating - The report maintains a "Buy" rating for the company [6][4]. Core Insights - The company reported Q3 revenue of 10 billion RMB, an increase of 18.01% year-on-year and 8.99% quarter-on-quarter, with a net profit of 1.041 billion RMB, which is a decrease of 4.71% year-on-year but an increase of 31.35% quarter-on-quarter [1][2]. - The company is experiencing a global expansion, with new production facilities in Indonesia and Mexico, and plans for further projects in Egypt, positioning itself as the largest Chinese tire manufacturer in terms of overseas capacity [3][4]. - Despite short-term challenges from U.S. tariffs and operational pressures in new factories, the company is expected to secure significant EU orders in 2026, which could lead to price increases in overseas markets and long-term growth [1][4]. Summary by Sections Financial Performance - For Q1-Q3 2025, the company achieved a total revenue of 27.587 billion RMB, a year-on-year increase of 16.76%, with a net profit of 2.872 billion RMB, down 11.47% year-on-year [1][2]. - The average price of tire products increased by 7% year-on-year, while the average procurement price of raw materials decreased by 8% year-on-year [2]. Production and Sales - The company sold 21.3 million tires in Q3 2025, marking a 10% increase year-on-year and an 8% increase quarter-on-quarter [2]. - The company has planned a total overseas capacity of 9.75 million full-steel tires and 49 million semi-steel tires, making it the largest in this regard among Chinese tire manufacturers [3]. Profit Forecast and Valuation - The profit forecast for 2025-2027 has been adjusted, with expected net profits of 4 billion RMB, 4.97 billion RMB, and 6.33 billion RMB respectively, reflecting a decrease of 11% for 2025 [4][10]. - The target price for the company is set at 19.63 RMB, based on a 13x PE ratio for 2026, indicating a strong valuation relative to peers [4][11].

Investment Rating - The investment rating for the company is maintained as "Buy" with a target price of RMB 48.54 [1]. Core Insights - The company reported strong Q3 results with revenue of RMB 1.706 billion, a year-over-year increase of 115.63% and a quarter-over-quarter increase of 81.83%. The net profit attributable to shareholders was RMB 640 million, up 81.19% year-over-year and 49.07% quarter-over-quarter [1]. - The deferred revenue from the game "Supernatural" is expected to continue growing, alongside the company's ongoing AI game initiatives [1]. - The management has shifted focus towards attracting younger talent, which is anticipated to inject vitality into the company [2]. Revenue and Profitability - For the first three quarters of 2025, the company achieved a total revenue of RMB 3.368 billion, reflecting a year-over-year growth of 51.84%. The net profit attributable to shareholders was RMB 1.417 billion, up 32.31% year-over-year [1]. - The company’s Q3 gross margin was stable at 90.46%, with a slight increase of 0.64 percentage points. The sales expense ratio rose to 36.65%, an increase of 1.41 percentage points [4]. Product Development and Market Position - The company has a rich pipeline of new products, including the strategy card game "Ming Jiang Sha" and the SLG game "Five Thousand Years," which are expected to contribute to future revenue growth [3]. - Existing products like the "Journey" series and "Ball Battle" continue to perform well, with the latter expanding its user base through platforms like Douyin and WeChat [3]. Financial Forecast and Valuation - The net profit forecast for 2025 is maintained at RMB 2.26 billion, with upward adjustments for 2026 and 2027 to RMB 4.08 billion and RMB 5.07 billion, respectively [5]. - The target price has been adjusted to RMB 48.54, reflecting a 23X PE for 2026, based on the company's strong product performance and integration of AI [5].

Investment Rating - The report maintains an "Accumulate" rating for the company with a target price of RMB 6.50 [7][5]. Core Views - The company is actively optimizing its store network, which has led to short-term revenue pressure but is expected to enhance profitability in the long run [2][4]. - The company has achieved a gross margin of 29.36% in the first three quarters, reflecting a year-on-year increase of 0.23 percentage points, supported by scale advantages and supply chain optimization [3]. - The company is undergoing a digital transformation and channel optimization, which is anticipated to improve operational efficiency despite short-term revenue impacts [4]. Summary by Sections Financial Performance - In the first three quarters of 2025, the company reported revenue of RMB 7.11 billion, a year-on-year decrease of 8.5%, and a net profit attributable to shareholders of RMB 383 million, down 1.9% year-on-year [1][2]. - For Q3 2025, revenue was RMB 2.30 billion, down 10.9% year-on-year and 1.2% quarter-on-quarter, with a net profit of RMB 102 million, reflecting a year-on-year decline of 17.5% [1][2]. Cost Control and Profitability - The company has effectively controlled costs, with a sales/management expense ratio decreasing by 0.3 and 0.2 percentage points to 22.0% and 1.3%, respectively [3]. - The company reported a non-GAAP net profit of RMB 368 million in the first three quarters, an increase of 4.0% year-on-year, and a net operating cash flow of RMB 880 million, more than double the net profit [3]. Future Outlook - Revenue forecasts for 2025-2027 have been adjusted downwards by 2% for 2025, 2% for 2026, and 1% for 2027, reflecting uncertainties in downstream demand recovery [5]. - The net profit expectations have also been revised down by 8% for 2025, 7% for 2026, and 4% for 2027, with projected net profits of RMB 510 million, RMB 554 million, and RMB 590 million, respectively [5].

Investment Rating - The investment rating for the company is "Buy" for both A and H shares, maintained from previous assessments [7]. Core Insights - The company has demonstrated steady performance with a revenue of 10.086 billion RMB and a non-IFRS adjusted net profit of 1.227 billion RMB for the first three quarters of 2025, reflecting year-on-year growth of 14.4% and 10.8% respectively [1]. - The company has raised its revenue growth guidance for 2025 from 10-15% to 12-16%, indicating strong confidence in its growth prospects [1]. - The acquisition of Wuxi Bai'ao is expected to enhance the company's integrated service capabilities and international reach, aligning with its strategic focus on a comprehensive, integrated, and multi-therapy approach [3][4]. Summary by Sections Financial Performance - For the first three quarters of 2025, the company reported a gross margin of 34.2%, an increase of 0.4 percentage points year-on-year, supported by scale effects and improved capacity utilization in its CMC business [1]. - The net cash flow from operating activities reached 2.436 billion RMB, marking a year-on-year increase of 37.6% [1]. - The company’s new order intake grew by over 13% year-on-year, with a notable acceleration in the third quarter [2]. Business Segments - The laboratory services segment, as the flagship business, generated 6.004 billion RMB in revenue, up 15.0% year-on-year, with new orders increasing by over 12% [2]. - The CMC segment reported revenue of 2.293 billion RMB, reflecting a year-on-year growth of 16.0%, with new orders increasing by approximately 20% [2]. - The clinical CRO segment achieved revenue of 1.440 billion RMB, up 10.3% year-on-year, while the large molecules and CGT segment saw revenue of 336 million RMB, an 8.1% increase [2]. Acquisition Details - The company plans to acquire 82.54% of Wuxi Bai'ao for approximately 1.346 billion RMB, which is positioned as a leading CRO in structural biology [3]. - The acquisition is expected to create strong synergies, leveraging Bai'ao's advanced capabilities in structural biology and protein preparation, enhancing the company's service offerings [4]. Profit Forecast and Valuation - The projected net profits for the company from 2025 to 2027 are 1.729 billion RMB, 2.105 billion RMB, and 2.529 billion RMB respectively, with slight upward adjustments from previous estimates [5]. - The company is assigned a PE ratio of 37x for A shares and 26x for H shares in 2026, with target prices set at 43.81 RMB and 33.69 HKD respectively [5].

Investment Rating - The report maintains an investment rating of "Buy" for the company [1] Core Views - The company has shown strong performance in Q3 2025, with revenue reaching 5.148 billion RMB, a year-over-year increase of 39.34%, and a net profit of 0.229 billion RMB, up 50.72% year-over-year [1] - The company's AIoT business has returned to a growth trajectory, significantly contributing to overall revenue growth, with a 136.14% year-over-year increase in H1 2025 [3] - The company is benefiting from the AI wave, particularly through its "Operating System + Edge Intelligence" strategy, which is expected to drive future growth [1][3] Summary by Sections Financial Performance - For the first three quarters of 2025, the company reported a comprehensive gross margin of 31.72%, a decrease of 4.74 percentage points year-over-year, primarily due to the increased revenue share from lower-margin smart IoT business [2] - The operating cash flow was 4.01 billion RMB, down 13.70% year-over-year, mainly due to increased inventory [2] - As of Q3 2025, the company's contract liabilities reached 0.890 billion RMB, a growth of 52.92% from the beginning of the year, indicating a solid foundation for future revenue growth [2] Business Strategy - The company is implementing a dual-engine strategy with "AIOS + AI Box" to lead the new era of "AI-defined vehicles" [4] - The launch of the AI native vehicle operating system and the AI Box product at the IAA exhibition in Germany highlights the company's commitment to automotive intelligence [4] Profit Forecast and Valuation - The report maintains profit forecasts for 2025-2027, expecting net profits of 0.536 billion RMB, 0.647 billion RMB, and 0.838 billion RMB respectively, with corresponding EPS of 1.17, 1.40, and 1.82 RMB [5] - The target price is set at 88.55 RMB, based on a 2025 PE ratio of 76 times, reflecting confidence in the company's future growth prospects [5]

Investment Rating - The report maintains a "Buy" rating for the company with a target price of RMB 18.20 [7][5]. Core Insights - The company reported a revenue of RMB 67.72 billion for the first three quarters of 2025, a year-on-year decrease of 37.3%, while the net profit attributable to the parent company was RMB 8.82 billion, an increase of 3.1% year-on-year [1]. - The decline in revenue is attributed to high gold prices and weak consumer demand, particularly affecting franchise channel revenues, while net profit increased due to a higher proportion of high-margin products and channels [1]. - The company is focusing on quality development, implementing a multi-brand strategy, enhancing product research and development, and optimizing product structure, with "self-indulgence" and "light jewelry" products emerging as structural highlights [1]. Revenue and Profit Analysis - In Q3 2025, the company generated revenue of RMB 21.75 billion, down 16.7% year-on-year, while net profit reached RMB 2.88 billion, up 13.6% year-on-year [1]. - The gross margin for Q3 2025 was 28.5%, an increase of 1.0 percentage points year-on-year, benefiting from product structure optimization and gold price increases [3]. - The company’s franchise business revenue in Q3 2025 was RMB 9.2 billion, down 46.8% year-on-year, while online self-operated business revenue increased by 15.7% to RMB 4.52 billion [2]. Product and Channel Strategy - The company is enhancing its self-operated and e-commerce channels to counteract the weak demand for traditional gold products, with a focus on lightweight and cost-effective products [2]. - The company closed 43 stores in Q3 2025, with a net reduction of 560 stores compared to the same period last year, indicating a strategic shift towards optimizing channel quality [4]. Profit Forecast and Valuation - The profit forecast for 2025-2027 has been adjusted upwards by 5% for 2025 and 2026, and by 7% for 2027, with projected net profits of RMB 11.6 billion, RMB 12.8 billion, and RMB 14.8 billion respectively [5]. - The target price is based on a price-to-earnings (PE) ratio of 17 times for 2025, reflecting the company's position as a leading brand in the gold jewelry industry [5].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 35.19 RMB [7][5]. Core Insights - The company reported Q3 revenue of 1.559 billion RMB, a year-over-year increase of 19.62% and a quarter-over-quarter increase of 0.00%. The net profit attributable to the parent company was 220 million RMB, up 21.24% year-over-year and 3.56% quarter-over-quarter [1]. - The company has seen a slight increase in revenue growth, with Q3 revenue growth at 19.6%, compared to 10.2% in Q2. The injection molding machine exports have achieved a significant milestone with over 3,500 units delivered to the factory in Gujarat, India [2]. - The gross margin for Q3 was 33.27%, and the net margin was 14.18%, with slight declines attributed to accounting policy adjustments and increased industry competition [3]. - The company plans to invest at least 374 million RMB to enhance production capacity and order response speed, which is expected to strengthen its core competitiveness and overall profitability [4]. - The forecast for net profit attributable to the parent company for 2025-2027 is 718 million, 846 million, and 988 million RMB, respectively, with a compound annual growth rate of 17.59% [5]. Summary by Sections Financial Performance - Q3 revenue reached 1.559 billion RMB, with a year-over-year growth of 19.62% and a quarter-over-quarter growth of 0.00%. For the first three quarters of 2025, total revenue was 4.306 billion RMB, reflecting a year-over-year increase of 17.21% [1]. - The company’s Q3 gross margin was 33.27%, and net margin was 14.18%, with year-over-year declines of 1.74 and 0.18 percentage points, respectively [3]. Market Expansion - The company has made significant breakthroughs in overseas markets and with major clients, particularly in the magnesium alloy sector, which is expected to see increased demand due to its lightweight and cost advantages [2]. Investment and Growth Strategy - The company is set to invest at least 374 million RMB to enhance its production capabilities, which will support future growth and improve its competitive edge [4]. Profit Forecast and Valuation - The projected net profits for 2025, 2026, and 2027 are 718 million, 846 million, and 988 million RMB, respectively, with a compound annual growth rate of 17.59% [5]. The target price has been adjusted to 35.19 RMB, reflecting a price-to-earnings ratio of 23 for 2025 [5].

Investment Rating - The report maintains an "Accumulate/Buy" rating for both A and H shares of the company [7] Core Views - The company's net profit for the first nine months of 2025 increased by 1.1% year-on-year, with revenue growth of 2.7% and a slight decline in PPOP of 0.2% [1] - The report highlights stable credit growth and a marginal stabilization in interest margins, contributing to a recovery in profit growth momentum [1][2] - The effective tax rate has improved marginally, aiding profit growth [3] Summary by Sections Financial Performance - For the first nine months of 2025, the annualized ROA and ROE were 0.70% and 8.98%, respectively, showing a year-on-year decline of 0.06 percentage points and 0.57 percentage points [1] - The company reported a net interest margin of 1.26% for the first nine months of 2025, remaining stable compared to the first half of 2025 [2] Income Sources - Net fee and commission income increased by 8.1% year-on-year for the first nine months of 2025, while other non-interest income grew by 22.2% [3] - Investment income for Q3 was 231 billion yuan, up from 176 billion yuan in the same period last year, despite some pressure on investment-related income due to market volatility [3] Asset Quality and Capital - The non-performing loan ratio was stable at 1.24% as of Q3 2025, with a provision coverage ratio of 197% [4] - The company maintained a strong capital position, with a core Tier 1 capital adequacy ratio of 12.58% [4] Valuation and Forecast - The report forecasts net profit for 2025 to be 241.3 billion yuan, with a projected growth rate of 1.5% [5] - The target price for 2026 is set at 6.70 yuan for A shares and 5.86 HKD for H shares, with corresponding price-to-book ratios of 0.78 and 0.63 [5]

证券研究报告 成都银行 (601838 CH) 非息扰动无碍长期韧性 华泰研究 季报点评 投资评级(维持): 买入 目标价(人民币): 23.25 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 李润凌* 联系人 SAC No. S0570123090022 lirunling@htsc.com 基本数据 | 收盘价 (人民币 截至 10 月 28 日) | 18.11 | | --- | --- | | 市值 (人民币百万) | 76,758 | | 6 个月平均日成交额 (人民币百万) | 478.81 | | 52 周价格范围 (人民币) | 15.36-20.88 | 股价走势图 (10) 1 13 24 35 Oct-24 Feb-25 Jun-25 Oct-25 (%) 成都银行 沪深300 资料来源：Wind 经营预测指标与估值 | 会计年度 (人民币) | 2024 | 2 ...

Investment Rating - The report maintains a "Buy" rating for the company [7]. Core Views - The company reported a revenue of 1.382 billion RMB for the first three quarters of 2025, representing a year-on-year increase of 14.16%. The net profit attributable to the parent company was 180 million RMB, up 3.39% year-on-year [1][7]. - The company is focusing on the application of AI in various sectors, particularly in humanoid robotics and automation solutions, which is expected to open new growth opportunities [4]. Summary by Sections Financial Performance - For Q3 2025, the company achieved a revenue of 505 million RMB, a year-on-year increase of 22.18% and a quarter-on-quarter increase of 3.27%. The net profit for the same period was 53 million RMB, up 11.35% year-on-year but down 34.55% quarter-on-quarter [1][2]. - The gross margin for Q3 2025 was 35.38%, down 3.44 percentage points year-on-year and 3.04 percentage points quarter-on-quarter, primarily due to an increase in sales of lower-margin servo products [2]. Market Position and Strategy - The company holds a leading position in the domestic small PLC market with a market share of approximately 7.6% as of H1 2025, ranking first among domestic brands. The company is expanding its reach into high-end industries such as new energy and semiconductors [3]. - The company has launched new servo products in 2025, which are expected to enhance its market share in the servo product segment, which was approximately 3.9% in H1 2025, up from 3.7% in 2024 [3]. Product Development and Future Outlook - The company is actively developing key components for humanoid robots, including frameless torque motors and encoders, and is collaborating with partners to create AI and automation solutions focused on welding and sorting applications [4]. - The company has adjusted its profit forecasts for 2025-2027, lowering the net profit estimates to 261 million RMB, 294 million RMB, and 327 million RMB respectively, reflecting changes in product revenue structure and increased sales expenses due to its large customer strategy [5]. Valuation - The target price for the company is set at 63.58 RMB, based on a price-to-earnings ratio of 34 times, which is a decrease from the previous target price of 78.23 RMB [5][7].