Guoxin Securities·2025-12-24 08:04Investment Rating - The investment rating for the company is "Outperform the Market" [5][61]. Core Viewpoints - The merger of CICC with Dongxing Securities and Xinda Securities is expected to significantly enhance CICC's capital strength, business network, and overall competitiveness, aligning with policy directions and creating long-term value [1][11]. - Post-merger, CICC's total assets are projected to exceed 1 trillion yuan, with a 48% increase in net assets attributable to shareholders, elevating its industry ranking to 4th place [1][12]. - The merger is anticipated to boost CICC's revenue by approximately 32% and net profit by about 45% by 2025, improving its industry rankings to 3rd and 6th respectively [1][12]. Summary by Relevant Sections Mergers and Acquisitions - The merger is seen as a strategic move to consolidate resources and enhance long-term value through reasonable valuation, advantageous pricing, and potential synergies [7][11]. - The integration is expected to create significant operational synergies, particularly in capital utilization, wealth management, and investment banking [2][21]. Financial Projections - Revenue projections for CICC are as follows: 22,990 million yuan in 2023, 21,333 million yuan in 2024, and an estimated 26,901 million yuan in 2025, reflecting a growth rate of 26.1% [4]. - Net profit is expected to rise from 6,156 million yuan in 2023 to 8,233 million yuan in 2025, marking a growth of 44.6% [4]. Business Synergies - The merger will enhance wealth management capabilities, increasing the number of business outlets by approximately 80% to over 400, and expanding the customer base by over 50% to more than 14 million [2][37]. - The investment banking team will grow by over 300 personnel, allowing for better coverage of leading enterprises and international business [2][46]. Strategic Goals - CICC aims to become a comprehensive modern investment bank by 2025, focusing on integrating human resources, capital, and data to enhance global reach and service capabilities [3][61]. - The merger is a critical catalyst for accelerating CICC's strategic goals and significantly improving its competitive edge and international influence [3][61].