Huachuang Securities·2026-01-27 05:45Investment Rating - The report maintains a "Strong Buy" rating for the company, with a target price of HKD 319.85 [2][7]. Core Insights - The company has conducted two share buybacks, demonstrating confidence in its long-term growth logic. The buybacks occurred on January 19 and 21, 2026, costing HKD 251 million and HKD 96 million, respectively, for 140,000 and 50,000 shares at average prices of HKD 179.60 and HKD 192.98 per share [2]. - The financial projections indicate significant revenue growth, with total revenue expected to reach HKD 13,038 million in 2024, growing to HKD 64,823 million by 2027, reflecting a compound annual growth rate (CAGR) of 106.9% in 2024 and 23.4% in 2027 [2][8]. - Net profit attributable to shareholders is projected to increase from HKD 3,125 million in 2024 to HKD 21,734 million in 2027, with a remarkable growth rate of 188.8% in 2024 and 24.4% in 2027 [2][8]. - The company is focusing on diversifying its IP matrix and enhancing its platform-based operational capabilities, which are expected to meet the growing demand in the collectible toy market [2][7]. Financial Summary - Total revenue (in million HKD) is forecasted as follows: 2024A: 13,038, 2025E: 37,195, 2026E: 52,533, 2027E: 64,823 [2][8]. - Net profit (in million HKD) is projected as follows: 2024A: 3,125, 2025E: 12,235, 2026E: 17,475, 2027E: 21,734 [2][8]. - Earnings per share (in HKD) are expected to rise from 2.33 in 2024 to 16.20 in 2027 [2][8]. - The price-to-earnings (P/E) ratio is projected to decrease from 84 in 2024 to 12 in 2027, indicating improved valuation as earnings grow [2][8].