携程集团-S（09961）：国际业务延续高增长，关注反垄断调查进展

[Table_Title] 【广发商社&海外】携程网(TCOM)/ 携程集团-S(09961.HK) | [Table_单位Finance] :人民币百万元 | 2024A | 2025A | 2026E | 2027E | 2028E | | --- | --- | --- | --- | --- | --- | | 主营收入 | 53,294 | 62,409 | 71,522 | 81,541 | 92,694 | | ） 增长率（ % | 19.7% | 17.1% | 14.6% | 14.0% | 13.7% | | EBITDA | 17,613 | 37,939 | 18,510 | 23,380 | 26,441 | | 归母净利 NonGAAP | 18,041 | 31,839 | 20,094 | 22,986 | 25,993 | | 增长率（%） | - | 76.5% | -36.9% | 14.4% | 13.1% | | NonGAAP EPS(元/股) | 26.39 | 44.62 | 28.71 | 32.84 | 37.13 | | NonGAAP PE | 18.1 ...