Guohai Securities·2025-10-17 10:51Investment Rating - The report maintains a "Buy" rating for JD Group-SW (9618.HK) [1][8] Core Insights - JD Group is expected to achieve total revenue of 295.9 billion yuan in Q3 2025, representing a year-over-year growth of 13.6%. Product revenue is projected at 224.8 billion yuan (YoY +9.9%), while service revenue is expected to reach 71.1 billion yuan (YoY +27.5%) [4][7] - The report anticipates a Non-GAAP net profit of 4.3 billion yuan for Q3 2025, a significant decrease of 68% year-over-year, with a Non-GAAP net profit margin dropping by 3.6 percentage points to 1.4% [4][7] - JD Retail's revenue is projected to grow by 10% year-over-year to 247.9 billion yuan, with a core GMV growth of 10% and an operating profit margin increase of 0.3 percentage points to 5.5% [4][7] - The logistics segment is expected to see revenue growth of 11% year-over-year, reaching 49.3 billion yuan, benefiting from the overall growth of the express delivery market [4][7] Financial Forecasts - For 2025-2027, the revenue forecasts are adjusted to 1,325.3 billion yuan, 1,420.0 billion yuan, and 1,512.8 billion yuan respectively. The corresponding net profits are projected at 22.0 billion yuan, 37.7 billion yuan, and 51.5 billion yuan [7][8] - The report estimates a diluted EPS of 7.31 yuan for 2025, increasing to 16.93 yuan by 2027 [6][8] - The target market capitalization for JD Group in 2026 is set at 565.2 billion yuan, corresponding to a target price of 177 yuan per share [7][8]