Investment Rating - The report maintains a "Buy" rating for Sands China (1928) with a target price of HKD 25.11, representing a potential upside of 27.9% from the current price of HKD 19.63 [3][5]. Core Insights - The new promotional strategies are beginning to show results, with expectations for continued market share and EBITDA growth. The company is projected to achieve EBITDA of USD 2.7 to 2.8 billion in the short term [5][6]. - The third quarter of 2025 saw net income increase by 7.3% year-on-year and 6.1% quarter-on-quarter, reaching USD 1.9 billion, recovering to 90% of 2019 levels [5]. - The company holds approximately USD 1.13 billion in cash, with net debt reduced to USD 5.79 billion [5]. Financial Summary - Revenue Forecast: - 2023: USD 6,534 million - 2024: USD 7,080 million (8.4% increase) - 2025: USD 7,356 million (3.9% increase) - 2026: USD 8,010 million (8.9% increase) - 2027: USD 8,476 million (5.8% increase) [4][6] - EBITDA Forecast: - 2023: USD 2,225 million - 2024: USD 2,329 million (4.7% increase) - 2025: USD 2,321 million (-0.4% decrease) - 2026: USD 2,595 million (11.8% increase) - 2027: USD 2,793 million (7.6% increase) [4][6] - Net Profit Forecast: - 2023: USD 692 million - 2024: USD 1,045 million (51.0% increase) - 2025: USD 1,004 million (-4.0% decrease) - 2026: USD 1,303 million (29.8% increase) - 2027: USD 1,432 million (9.9% increase) [4][6] - Earnings Per Share (EPS): - 2023: 15.86 cents - 2024: 19.99 cents - 2025: 12.40 cents - 2026: 16.09 cents - 2027: 17.69 cents [4][6] - Dividend Per Share: - 2024: 3.2 cents - 2025: 3.7 cents - 2026: 4.8 cents - 2027: 5.3 cents [4][6] Market Performance - The company has regained market share in the mid-market and gaming machine segments, reaching 25.4%, with a year-on-year increase of 0.5% and a quarter-on-quarter increase of 1.4% [5]. - The performance of various casinos includes: - Venetian Macao: USD 692 million - Londoner: USD 686 million - Parisian: USD 218 million - Four Seasons: USD 206 million - Sands Macao: USD 72 million [5].
金沙中国有限公司（01928）：新的推广策略开始见效，预计未来市场份额和EBITDA将能继续提升