Guoxin Securities·2026-03-05 05:45Investment Rating - The investment rating for the company is "Outperform the Market" [5] Core Views - The company demonstrated resilient growth in Q4 2025, with revenue reaching 15.4 billion CNY, a year-on-year increase of 20.8%, surpassing Bloomberg's consensus estimate of 16.7% [1][9] - The company's Non-GAAP net profit for Q4 was 3.48 billion CNY, reflecting a 14.7% increase, also exceeding expectations [1][9] - The overall performance in Q4 was strong, with the overseas Trip.com platform maintaining high growth rates during peak season, indicating effective market share acquisition [1][9] - The company is focusing on optimizing user experience and enhancing revenue from transportation services, while domestic hotel prices have stabilized [2][10] - Regulatory developments regarding antitrust investigations and the impact of AI technology on the OTA business model are key areas of focus [3][11] Revenue Breakdown - In Q4 2025, accommodation booking revenue was 6.29 billion CNY (+21.4%), transportation ticketing revenue was 5.37 billion CNY (+12.3%), and vacation revenue was 1.06 billion CNY (+21.4%) [2][10] - Domestic revenue is estimated to have grown at a high single-digit rate, with hotel night growth between 10-15% [2][10] - The Trip.com platform saw a 60% increase in hotel and flight bookings, contributing to a rise in sales expense ratio to 28.1% [2][10] Financial Forecasts - For 2025, the company expects total revenue of 62.4 billion CNY (+17.1%) and Non-GAAP net profit of 31.84 billion CNY, which includes non-recurring investment gains of 19.9 billion CNY from the sale of Makemytrip shares [1][9] - The forecast for Non-GAAP net profit for 2026 and 2027 has been adjusted to 20 billion CNY and 23 billion CNY, respectively, reflecting a cautious outlook due to regulatory concerns and AI impacts [4][12] - The company maintains a robust buyback program with a total of 5 billion USD, which supports shareholder returns [3][11]