Shenwan Hongyuan Securities·2025-07-13 12:43Investment Rating - The investment rating for Tencent Holdings is maintained as "Buy" [8] Core Views - Tencent is expected to achieve operating revenue of 178.3 billion RMB in Q2 2025, representing a year-on-year growth of 11%, and an adjusted net profit of 60.2 billion RMB, reflecting a 5% increase [2] - The company continues to show healthy growth driven by new game releases and advancements in AI technology [8] - The report highlights the strong performance in gaming, advertising, and financial technology sectors, with specific growth rates projected for each segment [8] Financial Data and Profit Forecast - Revenue projections for Tencent are as follows: - 2023: 609 billion RMB - 2024: 660.3 billion RMB - 2025E: 731.1 billion RMB - 2026E: 795.5 billion RMB - 2027E: 846.5 billion RMB - Year-on-year growth rates for revenue are projected at 9.8% for 2023, 8.4% for 2024, 10.7% for 2025, 8.8% for 2026, and 6.4% for 2027 [4] - Adjusted net profit forecasts are: - 2023: 157.7 billion RMB - 2024: 222.7 billion RMB - 2025E: 250.7 billion RMB - 2026E: 281.3 billion RMB - 2027E: 309.3 billion RMB - Year-on-year growth rates for adjusted net profit are projected at 36.4% for 2023, 41.2% for 2024, 12.6% for 2025, 12.2% for 2026, and 10.0% for 2027 [4] Revenue Breakdown - The expected revenue breakdown for Q2 2025 includes: - Online gaming revenue growth of 14% year-on-year - Advertising revenue growth of 17% year-on-year - Financial technology and enterprise services revenue growth of 5% year-on-year [8] - The report emphasizes the contribution of new game titles and AI enhancements to revenue growth [8] Valuation - The target price for Tencent is set at 673 HKD, indicating an upside potential of 35.5% from the current price [8] - The SOTP (Sum of the Parts) valuation method estimates the total market value of Tencent at approximately 561.73 billion RMB [10]