Western Securities(SZ:002673) Huachuang Securities·2025-11-05 11:14Investment Rating - The report maintains a "Recommend" rating for the company with a target price of 9.52 CNY [2][9]. Core Insights - The company's net profit for Q3 increased by 71% year-on-year, benefiting from market fluctuations. The return on equity (ROE) improved significantly, reaching 4.2%, up by 1.6 percentage points year-on-year [2][9]. - The overall business performance is positively correlated with market conditions, with notable growth in brokerage services, which saw a year-on-year increase of 152.3% [3][9]. - The company is progressing with its merger with Guorong Securities, which is expected to expand its business scale and development potential [9]. Financial Performance Summary - The total revenue for the reporting period, excluding other business income, was 36 billion CNY, representing a year-on-year increase of 38.4% [7]. - The net profit attributable to the parent company was 12.4 billion CNY, up 70.6% year-on-year [7]. - The company's total assets, excluding client funds, reached 820 billion CNY, an increase of 62 billion CNY year-on-year, with a net asset value of 297 billion CNY, up 14.2 billion CNY [8]. Business Segment Performance - Proprietary business revenue totaled 1.85 billion CNY, with a quarterly revenue of 590 million CNY, showing a decrease from the previous quarter [3]. - Brokerage business revenue was 980 million CNY for the quarter, reflecting a 68.5% increase quarter-on-quarter and a 152.3% increase year-on-year [3]. - Investment banking revenue was 280 million CNY, with a slight year-on-year increase [3]. Market Position and Valuation - The company’s current share price is 8.61 CNY, with a market capitalization of 38.483 billion CNY [4]. - The projected earnings per share (EPS) for 2025, 2026, and 2027 are 0.33 CNY, 0.35 CNY, and 0.38 CNY respectively, with corresponding price-to-book (PB) ratios of 1.31, 1.27, and 1.23 [10][9].