CMS·2026-01-14 01:37Investment Rating - The report maintains a "Strong Buy" rating for JD Group with a target price range of HKD 125 to 150, while the current stock price is HKD 117.4 [2][5]. Core Insights - JD Group's total revenue is expected to see a slight year-on-year increase in Q4 2025, with a projected Non-GAAP net profit of approximately 480 million yuan [1][5]. - The report highlights that the decline in revenue growth for the electric category is due to the reduction of national subsidies and a high comparative base from the previous year, while daily necessities and third-party (3P) revenues are expected to maintain double-digit growth [1][5]. - The report expresses a long-term positive outlook on the company's growth resilience under its self-operated model and strong supply chain bargaining power, which is expected to enhance profit margins [1][5]. Financial Data and Valuation - For the fiscal years 2023 to 2027, the projected main revenue (in million yuan) is as follows: 1,084,662 (2023), 1,158,819 (2024), 1,305,167 (2025E), 1,361,675 (2026E), and 1,419,895 (2027E), with year-on-year growth rates of 4%, 7%, 13%, 4%, and 4% respectively [2][6]. - The Non-GAAP net profit projections are: 35,200 (2023), 47,827 (2024), 26,428 (2025E), 32,720 (2026E), and 50,951 (2027E), with significant fluctuations in growth rates [2][6]. - The report indicates a P/E ratio forecast of 8.7 (2023), 6.4 (2024), 11.6 (2025E), 9.4 (2026E), and 6.0 (2027E) [2][9]. Stock Performance - The stock has shown an absolute performance of 9.1% over the past month, 17.6% over six months, and 20.0% over the past year [4]. - Relative performance indicates a 6.0% outperformance over one month, 2.4% over six months, but a 9.8% underperformance over the past year [4]. Business Segment Insights - The report notes that the new business segment is expected to reduce losses in Q4, with improvements in delivery volume and user experience (UE) for the food delivery service [1][5]. - The report anticipates that the food delivery business will continue to improve in 2026, with a focus on enhancing user experience [1][5]. Shareholder Information - The total share capital is 3,188 million shares, with 2,865 million shares listed in Hong Kong [3]. - The major shareholder, Max Smart Limited, holds a 9.6007% stake in the company [3]. Financial Ratios - The report provides key financial ratios, including a return on equity (ROE) of 17.8% and a debt-to-asset ratio of 57.3% [3][9]. - The projected earnings per share (EPS) for the years 2023 to 2027 are 8.34, 14.27, 5.85, 9.26, and 14.87 respectively [2][9].