Investment Rating - The report maintains a "Buy" rating for the company [2][7][17] Core Insights - The company's performance is under pressure but shows potential for improvement in emerging business profit margins [7] - The total transaction volume (GTV) for 2025 is projected at 31.8 trillion yuan, a decrease of 5% year-on-year, with net income of 94.6 billion yuan, reflecting a growth of 1.2% [7] - The company emphasizes long-term shareholder returns, with a total of 1.2 billion USD allocated for share buybacks and cash dividends, a 9% increase year-on-year [7] Financial Data and Profit Forecast - Revenue projections for the years 2024 to 2028 are as follows: - 2024: 93,457 million yuan - 2025: 94,580 million yuan - 2026E: 86,976 million yuan (down 8.04% year-on-year) - 2027E: 89,777 million yuan (up 3.22% year-on-year) - 2028E: 94,436 million yuan (up 5.19% year-on-year) [6][8] - Net profit attributable to ordinary shareholders is forecasted as follows: - 2024: 4,065 million yuan - 2025: 2,994 million yuan (down 26.35% year-on-year) - 2026E: 3,907 million yuan (up 30.50% year-on-year) - 2027E: 4,474 million yuan (up 14.51% year-on-year) - 2028E: 5,086 million yuan (up 13.68% year-on-year) [6][8] - The company’s return on equity (ROE) is projected to improve from 5.70% in 2024 to 6.37% in 2028 [6] Business Segment Performance - The real estate brokerage segment saw a decline in GTV, with a 4.2% drop in existing home transactions and an 8.2% drop in new home transactions for 2025 [7] - The home decoration and rental segments showed significant growth, with revenues increasing by 4.4% and 53% respectively, indicating improved profitability [7]
贝壳-W（02423）：业绩承压未来向好，新兴业务利润率改善