Orient Securities·2025-09-08 11:06Investment Rating - The report maintains a "Buy" rating for the company with a target price of 129.77 HKD, based on a reasonable valuation of 793 billion HKD [2][11]. Core Insights - The company's revenue for Q2 2025 was slightly below expectations, with a year-on-year growth of 11.7%, while adjusted net profit significantly underperformed expectations due to intensified competition in the food delivery sector and increased subsidy expenditures, impacting performance by approximately 10 billion [9]. - The report anticipates that the competitive landscape will remain challenging in Q3, with expectations of a shift from positive to negative core local business profits due to increased subsidy efforts [9]. - New business segments showed better-than-expected revenue growth, with a year-on-year increase of 22.8% to 26.5 billion CNY, although losses are expected to widen [9]. Financial Summary - The company's projected financials for 2025 include: - Revenue: 368,284 million CNY, a 9.09% increase year-on-year - Operating profit: -9,746 million CNY - Net profit attributable to the parent company: -9,523 million CNY - Earnings per share: -1.56 CNY [3][10]. - The gross margin is expected to be 32.27%, with a net margin of -2.59% for 2025 [3][10]. Valuation Breakdown - The valuation is based on a segment analysis: - Food delivery and flash purchase business is expected to generate a tax-adjusted operating profit of 6.4 billion CNY in 2026, with a corresponding market value of 218.5 billion HKD [12][13]. - The hotel and travel business is projected to achieve a tax-adjusted operating profit of 23.7 billion CNY in 2026, leading to a market value of 440.9 billion HKD [12][13]. - New business segments are expected to generate revenue of 121.7 billion CNY in 2026, with a market value of 133.6 billion HKD [12][13].