Hua Yuan Zheng Quan·2025-11-10 07:10Investment Rating - The investment rating for the company is "Accumulate" (maintained) [6] Core Views - The company has experienced significant growth in Q3, with overseas expansion beginning to yield benefits [6] - The revenue for Q3 reached 25.033 billion yuan, a year-on-year increase of 1.27%, while net profit attributable to shareholders was 2.004 billion yuan, up 76.01% year-on-year [8] - The increase in profit outpaced revenue growth, primarily due to improved gross margins and reduced expense ratios [8] Financial Performance Summary - Revenue projections for the company are as follows: - 2023: 33.757 billion yuan - 2024: 34.217 billion yuan (growth rate: 1.36%) - 2025E: 35.516 billion yuan (growth rate: 3.80%) - 2026E: 41.130 billion yuan (growth rate: 15.80%) - 2027E: 44.951 billion yuan (growth rate: 9.29%) [7] - Net profit attributable to shareholders is projected as: - 2023: 2.762 billion yuan - 2024: 2.416 billion yuan (decline: -12.52%) - 2025E: 3.422 billion yuan (growth rate: 41.62%) - 2026E: 4.125 billion yuan (growth rate: 20.55%) - 2027E: 4.566 billion yuan (growth rate: 10.67%) [7] - The company's gross margin for Q3 was 30.53%, an increase of 5.79 percentage points year-on-year [8] Market Performance - The closing price of the company's stock on November 6, 2025, was 22.79 yuan, with a market capitalization of 47,380.31 million yuan [4] - The stock has seen a one-year high of 23.20 yuan and a low of 11.35 yuan [4]