GF SECURITIES·2026-01-16 14:15Investment Rating - The investment rating for Tencent Holdings (00700.HK) is "Buy" with a current price of 617.50 HKD and a fair value estimate of 744.46 HKD [2]. Core Insights - The report emphasizes that advertising and gaming continue to show strong momentum, with significant investments in AI infrastructure [3][7]. - The forecast for Q4 2025 anticipates revenue of 1,947 billion RMB, representing a year-over-year growth of 13% [7]. - The report projects that Tencent's revenue will reach 7,522 billion RMB in 2025 and 8,290 billion RMB in 2026, with corresponding growth rates of 13.9% and 10.2% respectively [7][24]. Financial Projections - Revenue (in billion RMB): - 2023A: 6,090 - 2024A: 6,603 - 2025E: 7,522 - 2026E: 8,290 - 2027E: 8,973 - Growth Rates (%): - 2023A: 9.8% - 2024A: 8.4% - 2025E: 13.9% - 2026E: 10.2% - 2027E: 8.2% [4]. - Adjusted Net Profit (in billion RMB): - 2023A: 1,577 - 2024A: 2,227 - 2025E: 2,564 - 2026E: 2,929 - 2027E: 3,235 - Growth Rates (%): - 2023A: 36.4% - 2024A: 41.2% - 2025E: 15.1% - 2026E: 14.2% - 2027E: 10.5% [4]. Business Segment Performance - Gaming revenue for Q4 2025 is expected to reach 574 billion RMB, with a year-over-year growth of 17% [7]. - Social network revenue is projected at 324 billion RMB for Q4 2025, reflecting a 9% year-over-year increase [7]. - Marketing services revenue is anticipated to be 421 billion RMB for Q4 2025, showing a 20% year-over-year growth [7]. Valuation Methodology - The report employs a Sum-of-the-Parts (SOTP) valuation method, estimating the fair value of Tencent's core business at 6.35 trillion HKD, leading to a total fair value of 744.46 HKD per share [24][27].