Yin He Zheng Quan·2025-08-29 13:05Investment Rating - The report assigns a positive investment rating to the company, indicating a favorable outlook for its stock performance in the coming months [3]. Core Insights - The company is projected to experience significant revenue growth, with total revenue expected to increase from 53.29 billion to 79.93 billion over the next four years, reflecting a compound annual growth rate (CAGR) of approximately 12.47% [8]. - The net profit attributable to the parent company is forecasted to rise from 17.07 billion to 23.34 billion, indicating a strong growth trajectory [8]. - The report highlights a stable gross margin, expected to remain around 81% to 82.5%, which suggests effective cost management and pricing power [8]. - The company's cash flow from operating activities is anticipated to grow steadily, reaching 25.39 billion by 2027, which supports its financial health and ability to reinvest in growth [7]. Financial Projections - Revenue projections for various segments indicate robust growth, with accommodation bookings expected to grow from 5.59 billion in Q3 2023 to 8.30 billion by Q2 2025, representing a year-over-year growth rate of 22% [6]. - The total operating income is projected to increase from 13.75 billion in 2024 to 18.57 billion by 2027, with a consistent year-over-year growth rate [6]. - The company's EBITDA is expected to rise from 20.08 billion to 28.32 billion over the same period, reflecting operational efficiency [8]. Key Financial Ratios - The report outlines key financial ratios, including a projected return on equity (ROE) of 11.48% by 2027, indicating effective use of equity capital [8]. - The debt-to-equity ratio is expected to improve, with a net debt ratio projected to decrease significantly, indicating a strengthening balance sheet [8]. - The earnings per share (EPS) is forecasted to increase from 26.10 to 32.71, reflecting the company's profitability growth [8].