NSC(SH:601990) Huachuang Securities·2025-12-25 11:47Investment Rating - The report gives a "Buy" rating for Nanjing Securities with a target price of 9.45 RMB [1][6]. Core Views - Nanjing Securities, as a state-owned broker in Nanjing, leverages its local government background to enhance resource collaboration and has a stable shareholding structure [6][7]. - The company's return on equity (ROE) is currently below the industry average but shows potential for improvement due to increasing leverage and a favorable debt structure [8][29]. - The business layout is dominated by capital-intensive operations, with a significant portion of revenue coming from proprietary trading, which aligns well with industry trends [6][10]. Financial Summary - Total revenue is projected to grow from 3,147 million RMB in 2024 to 3,894 million RMB in 2027, with a compound annual growth rate (CAGR) of approximately 7% [2]. - Net profit attributable to shareholders is expected to increase from 1,002 million RMB in 2024 to 1,462 million RMB in 2027, reflecting a CAGR of about 7% [2]. - Earnings per share (EPS) is forecasted to rise from 0.27 RMB in 2024 to 0.40 RMB in 2027 [2]. Business Performance - The company has a high reliance on capital-intensive business, with an average revenue contribution of 69.1% from such operations from 2022 to 2024, significantly above the industry average of 49% [6][21]. - The brokerage business is transitioning towards wealth management, with expected net income from this segment to reach 7.78 million RMB in 2025 [9]. - Investment banking revenue is projected to decline slightly, with net income expected to be 1.67 million RMB in 2025 [9]. Leverage and Profitability - The financial leverage of Nanjing Securities has increased from 2.51X in 2022 to 3.76X in 2025, narrowing the gap with industry averages [8][38]. - The company's annualized ROE for the first three quarters of 2025 is reported at 6.8%, which is 1.8 percentage points lower than the industry average, indicating room for improvement [29][38]. Valuation and Investment Recommendation - The report suggests a price-to-book (PB) ratio of 1.8 for the year 2026, leading to a target price of 9.45 RMB based on the expected performance and capital strength post-equity financing [10][8]. - The anticipated capital increase of 5 billion RMB is expected to significantly enhance the company's capital strength and support business development [8][10].