Tianfeng Securities·2025-10-31 08:22Investment Rating - The investment rating for the company is "Buy" with a target price not specified [8]. Core Views - The company's Q3 2025 net profit was 32.4 billion, which met expectations, while revenue reached 104.9 billion, showing a year-on-year increase of 5.7%. However, net profit decreased by 12.16% year-on-year [1]. - The total oil and gas production in Q3 2025 was 194 million barrels of oil equivalent (mmboe), reflecting a year-on-year increase of 7.9%, with oil and gas production increasing by 7.1% and 10.4% respectively [2]. - The cost per barrel of oil for Q1-Q3 2025 was $27.35, a decrease of $0.79 year-on-year, but there was a slight increase of $1.31 per barrel in Q3 due to production declines caused by typhoons [3]. - The realized oil price in Q3 2025 was $66.62 per barrel, with a discount of $1.6 compared to Brent, showing a year-on-year narrowing of the discount but a slight widening compared to the previous quarter. The realized natural gas price remained stable at 1.96 yuan per cubic meter [4]. - Operating cash flow for Q1-Q3 2025 was 171.7 billion, down 6% year-on-year, while capital expenditure was 86 billion, down 10% year-on-year, with a full-year capital expenditure plan of 125-135 billion [5]. Financial Data Summary - The company's projected net profits for 2025, 2026, and 2027 are 128.3 billion, 133.1 billion, and 135.8 billion respectively, corresponding to a price-to-earnings (P/E) ratio of 10 and 6.9 times based on the stock price as of October 30, 2025. The dividend yield is projected at 4.5% and 6.6% for 2025 [5]. - The financial data for the years 2023 to 2027 shows a projected revenue of 404.9 billion in 2025, with a growth rate of -3.72%. The EBITDA for 2025 is estimated at 278.6 billion, with a net profit of 128.3 billion [6]. - The company's earnings per share (EPS) for 2025 is projected to be 2.70 yuan, with a P/E ratio of 10.01 and a price-to-book (P/B) ratio of 2.73 [6].