Investment Rating - The report maintains a rating of "Buy" for CICC, with a target price of HKD 27.20, corresponding to a 1.2x PB for 2025 [6][9]. Core Views - The merger with Dongxing Securities and China Cinda is expected to significantly enhance CICC's overall strength, with synergies anticipated mainly in expanding the customer base and improving asset efficiency [2][9]. - The merger is projected to elevate CICC's ranking in the industry from 8th to 3rd or 4th, with combined net revenue, net profit, total assets, and net assets expected to rank 3rd, 6th, 4th, and 4th respectively in the industry [9]. - The integration is expected to strengthen various business segments, particularly self-operated income, which is anticipated to rise to 3rd place, and improve capital utilization efficiency [9]. Financial Summary - Total revenue is projected to decline from HKD 22,990 million in 2023 to HKD 21,333 million in 2024, before increasing to HKD 25,176 million in 2025, representing an 18.01% growth [5][10]. - Net profit is expected to decrease from HKD 6,156 million in 2023 to HKD 5,694 million in 2024, followed by a significant increase to HKD 8,000 million in 2025, reflecting a 40.50% growth [5][10]. - The PE ratio is forecasted to decrease from 13.56 in 2023 to 10.43 in 2025, indicating a potential undervaluation [5][10]. Market Data - CICC's current stock price is HKD 18.96, with a market capitalization of HKD 91,525 million and a 52-week price range of HKD 11.74 to HKD 23.54 [6][9]. - The average PB ratio for comparable companies is 0.99 for 2024, while CICC's PB is projected at 0.90, suggesting a competitive valuation [12].
中金公司（03908）：吸并预案公布，一流投行建设加速推进