同程旅行（00780）：核心OTA增长亮眼，关注国际业务发展

Investment Rating - The report maintains a "Buy" rating for the company [1][8]. Core Insights - The core online travel platform shows robust growth, with international business performance being particularly strong. In Q2 2025, the core online travel platform achieved revenue of 4 billion yuan (up 14% year-on-year) and an operating profit margin of 26.7% (up 2.4 percentage points year-on-year) [5]. - The company reported total revenue of 4.7 billion yuan in Q2 2025, representing a year-on-year increase of 10%, and an adjusted net profit of 780 million yuan (up 18% year-on-year), with an adjusted net profit margin of 16.6% (up 1.1 percentage points year-on-year) [4][5]. Revenue Breakdown - Transportation ticketing revenue reached 1.9 billion yuan (up 8% year-on-year), benefiting from a diverse range of value-added products and services, with international ticket sales growing nearly 30% year-on-year [5]. - Accommodation bookings generated 1.4 billion yuan (up 15% year-on-year), supported by steady growth in business volume and improved monetization capabilities [5]. - Other revenue sources totaled 760 million yuan (up 28% year-on-year), primarily driven by strong performance in hotel management, with over 2,700 hotels currently operating and an additional 1,500 hotels in preparation [5]. User Metrics - The average monthly paying user count reached 46.4 million (up 9.2% year-on-year), with a total of 252 million annual paying users (up 10.2% year-on-year) [5]. - The number of registered users residing in non-first-tier cities in China exceeded 87%, with approximately 69% of new paying users from non-first-tier cities in Q2 2025, reinforcing the platform's position in the mass market [5]. Financial Forecasts - The company is projected to benefit from the release of domestic travel demand, increased penetration in lower-tier markets, international business expansion, and user growth driven by online and offline traffic cultivation. Revenue forecasts for 2025-2027 are adjusted to 19.3 billion yuan, 21.9 billion yuan, and 24.4 billion yuan, respectively, with net profits of 2.8 billion yuan, 3.2 billion yuan, and 3.7 billion yuan [6][7].