Guoxin Securities·2025-11-24 14:06Investment Rating - The investment rating for the company is "Outperform the Market" [6] Core Insights - The company demonstrated strong performance in Q3, with revenue growth of 15.5% year-on-year, surpassing Bloomberg's expectation of 14.6% [11] - The Non-GAAP net profit increased significantly by 221.2% to 191.56 billion yuan, primarily due to the sale of a stake in Makemytrip [11] - The adjusted EBITDA related to the main business was 63.5 billion yuan, reflecting an 11.7% increase, which also exceeded expectations [11] Revenue Breakdown - The company's accommodation booking revenue reached 80.5 billion yuan, up 18.3%, while transportation ticketing revenue was 63.1 billion yuan, up 11.6% [12] - International platform revenue is expected to grow by 40%, with Trip.com platform hotel and flight bookings increasing over 60% [12] - Domestic revenue is estimated to have grown about 10%, with hotel night stays maintaining a growth rate of 15% [12] Profitability Analysis - The company's gross margin decreased by 0.7 percentage points year-on-year, attributed to structural impacts from the growth of Trip.com [13] - The operating profit margin (OPM) for the first three quarters showed a gradual improvement in the decline rate, indicating operational efficiency [13] - The company is expected to maintain a total revenue growth rate of over 15% despite short-term fluctuations in international travel [14] Financial Forecasts - The company is projected to achieve Non-GAAP net profits of 318 billion yuan in 2025, with a dynamic PE ratio of 11x [14] - Revenue forecasts for the upcoming years are as follows: 61.86 billion yuan in 2025, 71.40 billion yuan in 2026, and 82.24 billion yuan in 2027, reflecting a steady growth trajectory [5][15]