研究报告 Research Report 25 Nov 2025 石药集团 CSPC Pharmaceutical Group (1093 HK) 9M25 业绩回顾：成药各板块收入环比改善；关注管线对外授权机会 9M25 Results Review: Sales from All Finished Drug Segments Improved Q-Q; Eyes on Out-Licensing Opportunities 评级 优于大市 OUTPERFORM 现价 HK$7.77 目标价 HK$11.34 HTI ESG 3.0-2.5-3.5 E-S-G: 0-5, (Please refer to the Appendix for ESG comments) 市值 HK$89.53bn / US$11.51bn 日交易额 (3 个月均值) US$174.59mn 发行股票数目 11,522mn 自由流通股 (%) 68% 1 年股价最高最低值 HK$11.48-HK$4.34 注：现价 HK$7.77 为 2025 年 11 月 25 日收盘价 资料来源： Factset 1mth 3mth 12m ...

2025 年 11 月 25 日 公司研究 ——文远知行-W（0800.HK）25Q3 业绩点评报告 要点 事件：公司于 2025 年 11 月 24 日发布截至 2025 年 9 月 30 日 25Q3 业绩。 业绩：1）营业收入大幅增长：25Q3 公司收入 1.71 亿元，同比增长 144%。 各业务板块收入方面，产品营收 0.79 亿元，同比大幅增长 429%，产品收入 增长主要系 robotaxi 和 robobus 销量增长；服务收入 0.92 亿元，同比增长 67%，服务收入增长主要系智能数据和辅助驾驶运营支持服务收入增长。 Robotaxi 相关业务营收 3,530 万元，同比增长 761%。2）盈利能力提升： FY25Q3 公司实现毛利润 0.56 亿元，同比大幅增长 1133.55%，毛利率同比增 长 26.41pct 至 32.93%，主要系去年同期 ADAS 研发成本较高以及计提存货 跌价准备；净亏损 3.07 亿元，同比收窄 70.53%。 L4业务：海外Robotaxi商业化落地提速，车队开启规模化运营。25Q3 Robotaxi相关业务营收3,530万元，同比增长761%。公司已获 ...

需求回暖，带动业绩加速增长 BOSS 直聘-W(2076) BOSS 直聘 2025Q3 业绩点评 | [姓名table_Authors] | 电话 | 邮箱 | 登记编号 | | --- | --- | --- | --- | | 刘越男(分析师) | 021-38677706 | liuyuenan@gtht.com | S0880516030003 | | 于清泰(分析师) | 021-38022689 | yuqingtai@gtht.com | S0880519100001 | 本报告导读： 收入业绩均超预期，需求改善驱动明显回暖，营销投放克制情况下依然完成规模增 长目标。 投资要点： | 财务摘要(百万人民币) | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入 | 5,952.03 | 7,355.68 | 8,251.03 | 9,168.45 | 10,088.60 | | (+/-)% | 31.94% | 23.58% | 12.17% | 11.12% | 10.0 ...

Investment Rating - The report maintains a "Buy" rating for the company [4]. Core Views - The company has shown improvement in profitability and is expected to benefit from industry differentiation, leading to a positive outlook for future performance [4]. - The report highlights that the company achieved a revenue of 11.1% year-on-year growth in Q3 2025, with an adjusted net profit increase of 5% [4]. - The report anticipates continued improvement in Q4 performance due to the positive effects of industry-wide price increases and a focus on reducing competition [4]. Financial Data and Profit Forecast - Revenue projections for the company are as follows: - 2023: 38,419 million - 2024: 44,281 million - 2025E: 48,669 million - 2026E: 54,593 million - 2027E: 61,181 million - Year-on-year growth rates for revenue are projected at 9% for 2023, 15% for 2024, 10% for 2025, 12% for 2026, and 12% for 2027 [4]. - Adjusted net profit forecasts are as follows: - 2025E: 95.40 billion - 2026E: 101.49 billion - 2027E: 113.99 billion - The adjusted net profit growth rates are projected at -6% for 2025, 6% for 2026, and 12% for 2027 [4]. - The report notes a significant increase in business volume, with Q3 2025 achieving 95.73 billion items, a 9.8% year-on-year growth [4]. Market Position and Competitive Landscape - The report indicates that the express delivery industry is experiencing a decline in growth rates, with varying performance among competitors [4]. - The company is expected to regain market share and profitability as the industry landscape evolves, supported by its strong asset base and scale advantages [4]. - The report emphasizes the company's ability to maintain a competitive edge through continuous investment and operational efficiency improvements [4].

Investment Rating - The investment rating for the company is "Buy" and is maintained [2] Core Insights - The company reported a 5% growth in adjusted net profit for Q3 2025, with total revenue reaching 11.86 billion yuan, a year-on-year increase of 11.1% [5][8] - The express delivery industry is experiencing stable growth, with the company maintaining its market share and achieving a volume of 9.6 billion parcels in Q3, a 9.8% increase year-on-year [6] - The company aims to balance service quality, business scale, and profitability, with projected net profits of 9.28 billion yuan, 10.09 billion yuan, and 10.91 billion yuan for 2025-2027, representing year-on-year growth rates of 5.3%, 8.7%, and 8.1% respectively [8] Financial Performance Summary - For Q3 2025, the company's operating costs were 8.91 billion yuan, a year-on-year increase of 21.4%, while gross profit was 2.96 billion yuan, down 11.4% year-on-year [7] - The company's earnings per share (EPS) for 2025 is projected to be 11.54 yuan, with a price-to-earnings (P/E) ratio of 11.75 [10][11] - The company’s total revenue for 2025 is estimated at 48.94 billion yuan, reflecting a growth rate of 10.53% [10]

Investment Rating - The report maintains a "Buy" rating for ZTO Express (02057) [2] Core Views - The company reported a Q3 2025 revenue of 11.865 billion yuan, a year-on-year increase of 11.1%, and an adjusted net profit of 2.506 billion yuan, up 5% year-on-year, aligning with expectations [7] - The report highlights that the company's volume and profit both increased in Q3, driven by industry-wide efforts to reduce competition and improve pricing, suggesting continued improvement in Q4 [7] - The report notes a downward trend in the express delivery industry's growth rate, with ZTO Express expected to gain market share and improve profitability amid increasing industry differentiation [7] - The profit forecast for ZTO Express has been raised, with adjusted net profit estimates for 2025-2027 now at 9.54 billion, 10.15 billion, and 11.40 billion yuan respectively, reflecting a year-on-year growth of -6%, 6%, and 12% [7] Financial Data and Profit Forecast - Revenue projections for ZTO Express are as follows: - 2023: 38.419 billion yuan - 2024: 44.281 billion yuan - 2025E: 48.669 billion yuan - 2026E: 54.593 billion yuan - 2027E: 61.181 billion yuan - Adjusted net profit forecasts are: - 2023: 9.006 billion yuan - 2024: 10.150 billion yuan - 2025E: 9.540 billion yuan - 2026E: 10.149 billion yuan - 2027E: 11.399 billion yuan - The report indicates a net asset return rate of 14.52% for 2023, projected to decline to 13.33% in 2024, before gradually increasing to 15.27% by 2027 [6][7]

2025 年 11 月 25 日 | 朱吉翔 | | | --- | --- | | H70138@capital.com.tw | | | 目标价(港币) | 55.0 | 公司基本资讯 | 产业别 | | | | 电子 | | --- | --- | --- | --- | --- | | H 股价(2025/11/24) | | | | 38.66 | | 恒生指数(2025/11/24) | | | 25,716.5 | | | 股价 12 个月高/低 | | 60.15/27.2 | | | | 总发行股数(百万) | | | 26,043.33 | | | H 股数(百万) | | | 21,531.78 | | | H 市值(亿元) | | | 5,127.34 | | | | 方舟信托(香港) | | | | | 主要股东 | | | 有限公司 | | | | | | (23.93%) | | | 每股净值(元) | | | | 10.20 | | 股价/账面净值 | | | | 3.79 | | 一个月 | 三个月 | | | 一年 | | 股价涨跌(%) 38.07% | -27.74 | ...

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Insights - The company achieved a strong same-store revenue growth of 28% year-on-year in Q3 2025, with total revenue reaching 5.8 billion yuan, exceeding the company's guidance of 25-28% [7] - The overseas segment showed significant growth, with overseas revenue increasing by 28.6% year-on-year, and the company plans to slow down the opening of new stores to focus on quality [7] - The TOP TOY division experienced remarkable growth, with revenue increasing by 111.5% year-on-year in Q3 2025 [7] - The company expects Q4 2025 revenue growth to be in the range of 25-30%, with same-store growth in both China and the U.S. projected to accelerate [7] Financial Performance Summary - Total revenue projections for the company are as follows: 2023A: 11,473 million yuan, 2024A: 16,994 million yuan, 2025E: 21,305 million yuan, 2026E: 25,961 million yuan, and 2027E: 30,963 million yuan, with year-on-year growth rates of 13.76%, 48.12%, 25.37%, 21.85%, and 19.27% respectively [1] - The adjusted net profit for 2025 is projected to be 2,901 million yuan, with a year-on-year growth of 6.61% [1] - The company's EPS is expected to be 1.83 yuan in 2025, with a P/E ratio of 18.58 based on the latest diluted earnings [1]

C o m p a n y U p d a t e C h i n a R e s e a r c h D e p t . 2025 年 11 月 25 日 沈嘉婕 | H70455@capital.com.tw | | --- | | 目标价(港币) 65 | 公司基本资讯 | 产业别 | | | 汽车 | | --- | --- | --- | --- | | H 股价(2025/11/24) | | | 50.00 | | 恒生指数(2025/11/24) | | | 25,716.5 | | 股价 12 个月高/低 | | | 73.5/27.7 | | 总发行股数(百万) | | | 1,421.81 | | H 股数(百万) | | | 1,131.05 | | H 市值(亿元) | | | 347.61 | | 主要股东 | | | 陈爱玲(27.07%) | | 每股净值(元) | | | 9.73 | | 股价/账面净值 | | | 5.14 | | 一个月 | | 三个月 一年 | | | 股价涨跌(%) | 61.03% | -26.42 -13.79 | | 近期评等 | 出刊日期 | ...

Investment Rating - The report maintains a "Strong Buy" investment rating for the company [3][6]. Core Views - The company reported a revenue of 28.4 billion yuan in Q3 2025, representing an 8.2% year-on-year increase, with a gross profit of 18.2 billion yuan, up 10.3% year-on-year, and a net profit attributable to shareholders of 8.6 billion yuan, which is a 31.8% increase year-on-year [1][2]. - The company has a strong cash position with net cash of 153.2 billion yuan and operating cash flow of 12.9 billion yuan in Q3 2025, reflecting a 21.7% year-on-year growth [1]. - The classic games segment performed well, contributing to a revenue of 23.3 billion yuan in Q3 2025, a year-on-year increase of 11.8%, driven by self-developed games and several agency games [6][8]. - The company has a rich pipeline of upcoming games, including titles that have already gained traction in both domestic and international markets [6][8]. - The report anticipates that the company's net profit attributable to shareholders will reach 35.1 billion yuan, 38.5 billion yuan, and 42.5 billion yuan for the years 2025, 2026, and 2027, respectively [6][8]. Financial Data and Valuation - The total revenue forecast for the company is projected to grow from 103.5 billion yuan in 2023 to 130.1 billion yuan in 2027, with a compound annual growth rate (CAGR) of approximately 7% [2][9]. - The net profit is expected to grow from 29.4 billion yuan in 2023 to 42.5 billion yuan in 2027, reflecting a CAGR of around 10% [2][9]. - The report highlights a decrease in the price-to-earnings (PE) ratio from 20.6 in 2023 to 14.2 in 2027, indicating an attractive valuation over the forecast period [2][9]. Shareholder Information - The company has a total share capital of 3.168 billion shares, with a market capitalization of 67.35 billion Hong Kong dollars [3][6]. - The major shareholder, Shining Globe International Limited, holds a 45.17% stake in the company [3].