Investment Rating - The report assigns a "Buy" rating to the company with a target price of HKD 79, representing a potential upside of 51% from the current price of HKD 52.25 [2][5][8]. Core Insights - The company is expected to achieve significant growth, targeting 1 million vehicle sales by 2026, with a projected revenue of RMB 1 billion and a net profit of RMB 5 billion [7][8]. - The company has a strong product pipeline with multiple new models set to launch in 2026, which will help solidify its market position and expand its market share [6][8]. - The company has demonstrated impressive sales growth, achieving a 97.3% year-on-year increase in revenue for Q3, with a net profit of RMB 1.5 billion [10]. Financial Projections - The company forecasts vehicle sales of 610,000, 970,000, and 1,260,000 units for 2025, 2026, and 2027, respectively, with corresponding revenues of RMB 68.6 billion, RMB 116.7 billion, and RMB 157.8 billion [8][9]. - The projected net profits for the same years are RMB 670 million, RMB 4.85 billion, and RMB 8.69 billion, leading to a price-to-earnings ratio of 105x, 14.4x, and 8.0x for 2025, 2026, and 2027, respectively [8][9]. Market Expansion - The company is expanding its sales channels, aiming to exceed 1,000 outlets by the end of this year and 1,500 by the end of next year, focusing on lower-tier cities to tap into the potential of the new energy vehicle market [7][8]. - The company has seen rapid growth in overseas markets, with October sales reaching 12,000 units and expectations for November orders to exceed 15,600 units [11].

Investment Rating - The report maintains a "Buy" rating for the company [12]. Core Insights - The company is experiencing accelerated growth in its core automotive business, driven by the rapid adoption of new energy vehicles in Europe, while also making significant strides in new business areas such as robotics, liquid cooling, and low-altitude economy [10][18]. Summary by Sections Company Overview - The company is a global leader in automotive exterior parts and has successfully expanded into the battery box business since 2017, becoming one of the top players in this sector. The ongoing increase in the penetration of new energy vehicles in Europe is expected to further boost the company's core business growth [3][7]. Business Performance - The company is entering a capacity harvesting phase, with operational efficiency improving and profitability on an upward trajectory. The capital expenditure peaked in 2022 at 34.1 billion, but is projected to decrease significantly in 2024, supporting future dividend increases [6][26]. Battery Box Business - As one of the largest battery box suppliers globally, the company benefits from Europe's clear carbon reduction goals and the resurgence of electric vehicle subsidies. The penetration rate of new energy vehicles in Europe is expected to reach approximately 19.6% in 2024, with significant growth anticipated in subsequent years [7][49]. New Business Ventures - The company is strategically diversifying into multiple business areas, including robotics, liquid cooling, and low-altitude economy, which are expected to create new growth trajectories. The robotics sector is projected to see significant advancements by 2025, while liquid cooling is becoming increasingly important due to rising energy efficiency demands [8][9]. Financial Projections - The company is expected to see substantial increases in net profit, with projections of 28.1 billion, 33.1 billion, and 40.6 billion for the years 2025 to 2027, respectively. The corresponding price-to-earnings ratios are forecasted to be 12.9X, 11.0X, and 8.9X [10][18].

Investment Rating - The report maintains a "Buy" rating for the company [4][9] Core Views - The company has demonstrated strong operational resilience through its multi-brand strategy, with Amer Sports reporting a 30% year-on-year revenue growth in Q3 2025, exceeding market expectations [8] - The company has adjusted its earnings forecasts for 2025-2027, projecting earnings per share of 4.69, 5.29, and 6.02 RMB respectively, down from previous estimates [3][9] - The target price is set at 112.89 HKD, based on a 22x PE valuation for 2025 [3][9] Financial Performance Summary - Revenue (in million RMB): - 2023A: 62,356 - 2024A: 70,826 - 2025E: 78,573 - 2026E: 86,489 - 2027E: 95,347 - Year-on-year growth rates: 16.2%, 13.6%, 10.9%, 10.1%, 10.2% [3][12] - Operating Profit (in million RMB): - 2023A: 15,367 - 2024A: 16,595 - 2025E: 18,143 - 2026E: 20,123 - 2027E: 22,545 - Year-on-year growth rates: 36.8%, 8.0%, 9.3%, 10.9%, 12.0% [3][12] - Net Profit Attributable to Parent Company (in million RMB): - 2023A: 10,236 - 2024A: 15,596 - 2025E: 13,175 - 2026E: 14,846 - 2027E: 16,886 - Year-on-year growth rates: 34.9%, 52.4%, -15.5%, 12.7%, 13.7% [3][12] - Earnings Per Share (in RMB): - 2023A: 3.65 - 2024A: 5.56 - 2025E: 4.69 - 2026E: 5.29 - 2027E: 6.02 [3][12] - Gross Margin: - 2023A: 62.6% - 2024A: 62.2% - 2025E: 61.9% - 2026E: 62.2% - 2027E: 62.6% [3][12] - Net Margin: - 2023A: 16.4% - 2024A: 22.0% - 2025E: 16.8% - 2026E: 17.2% - 2027E: 17.7% [3][12] - Return on Equity (ROE): - 2023A: 18.3% - 2024A: 23.4% - 2025E: 17.3% - 2026E: 17.1% - 2027E: 17.0% [3][12]

Investment Rating - The report maintains a "Buy" rating for Xiaomi Group (1810 HK) with a target price of HKD 50.00, indicating a potential upside of 28.8% from the current closing price of HKD 38.82 [1][17]. Core Insights - The automotive business turned profitable in Q3 2025, while the smartphone segment's gross margin is expected to be impacted by rising storage prices [2][7]. - Revenue for Q3 2025 reached RMB 113.121 billion, a 22% year-on-year increase, while adjusted net profit was RMB 11.311 billion, up 81% year-on-year, exceeding market expectations [8][7]. - The report anticipates a decline in smartphone gross margin due to increased storage costs, projecting a smartphone gross margin of 9.4% for 2026, down from a previous estimate of 12.1% [7][9]. Financial Overview - Revenue projections for Xiaomi Group are as follows: RMB 270.97 billion in 2023, RMB 365.91 billion in 2024, RMB 466.58 billion in 2025, RMB 534.02 billion in 2026, and RMB 599.21 billion in 2027, with respective year-on-year growth rates of -3.2%, 35.0%, 27.5%, 14.5%, and 12.2% [3][18]. - Adjusted net profit is expected to grow from RMB 17.475 billion in 2023 to RMB 46.045 billion in 2027, with significant growth in 2025 projected at RMB 44.456 billion [3][18]. - The report highlights a decrease in the expected gross margin for the smartphone segment, projecting a gross margin of 22.3% for 2025, down from previous estimates [9][20]. Market Position and Valuation - The report employs a Sum-of-the-Parts (SOTP) valuation method, estimating the total valuation for Xiaomi Group at approximately RMB 1,280.046 million for 2026, based on a P/E ratio of 23 times for the smartphone and AIoT segment and a P/S ratio of 2.0 for the automotive and AI segment [10][9]. - The automotive business is projected to face increased competition and a reduction in gross margin due to a half reduction in purchase tax and rising raw material costs [7][9].

2025 年 11 月 20 日 公司研究 评级：买入(维持) 研究所： 相关报告 《携程集团-S（9961.HK）2025Q2 财报点评：利 润强劲增长，关注国际业务长期增量（买入）*旅 游及景区*陈梦竹，张娟娟》——2025-08-31 《携程集团-S（9961.HK）2025Q1 财报点评：旅 游需求持续强劲，关注国际业务长期增量（买入） *旅游及景区*陈梦竹，张娟娟，罗婉琦》—— 2025-05-24 《携程集团-S（9961.HK）2024Q4 财报点评：延 续高质量增长，看好国际业务长期增量空间（买入） *旅游及景区*陈梦竹，张娟娟，罗婉琦》—— 事件: 证券分析师： 陈梦竹 S0350521090003 chenmz@ghzq.com.cn 证券分析师： 张娟娟 S0350523110004 zhangjj02@ghzq.com.cn ——携程集团-S（9961.HK）2025Q3 财报点评 最近一年走势 | 相对恒生指数表现 | | | 2025/11/19 | | --- | --- | --- | --- | | 表现 | 1M | 3M | 12M | | 携程集团-S | 8.0% | ...

丨证券研究报告丨 请阅读最后评级说明和重要声明 %% %% [Table_scodeMsg1] 港股研究丨公司点评丨吉利汽车（00175.HK） [Table_Title] 吉利汽车 2025 年 Q3 业绩点评：单车盈利持续 提升，极氪+领克业绩改善，业绩符合预期 报告要点 [Table_Summary] 吉利汽车发布 2025 年前三季度业绩。2025 年前三季度实现营业收入 2394.8 亿元，同比 +26.4%，总销量 217.0 万辆，同比+45.7%，实现核心归母净利润 106.2 亿元，同比+59%。新 平台赋能，吉利汽车开启产品新时代。GEA 架构支撑新车周期，极氪、领克、银河全面向好。 各品牌新能源转型顺利推进，规模效应逐步凸显将带来盈利向上弹性。公司燃油车基盘稳固， 联营企业创新出海模式持续打开海外新空间。智能化战略开启，加速提升智驾能力。整车强势 新周期下盈利具备较大弹性。 分析师及联系人 [Table_Author] 高伊楠 张扬 SAC：S0490517060001 SAC：S0490524030004 SFC：BUW101 %% %% research.95579.com 1 [T ...

Investment Rating - The investment rating for the company is "Buy" and is maintained [6]. Core Insights - In Q3 2025, the company achieved revenue of 20.38 billion, representing a year-on-year increase of 101.8% and a quarter-on-quarter increase of 11.5%. The gross margin was 20.1%, up 2.8 percentage points from the previous quarter. The net loss was 380 million, narrowing by 1.43 billion year-on-year, while the Non-GAAP net loss was 150 million, narrowing by 1.38 billion year-on-year [2][4][8]. - The company is expected to see accelerated sales growth due to its leading smart driving capabilities, a strong new vehicle cycle, channel transformation, and enhanced marketing systems. Financial improvements are anticipated from scale increases, cost reductions from platforms and technology, and the expansion of software profitability and overseas growth [2][8]. Summary by Sections Revenue and Profitability - The company reported a total delivery volume of 116,000 vehicles in Q3 2025, a year-on-year increase of 149.3% and a quarter-on-quarter increase of 12.4%. The automotive business revenue was 18.05 billion, up 105.3% year-on-year and 6.9% quarter-on-quarter, with a single vehicle revenue of 176,000, down 0.8% quarter-on-quarter. The automotive business gross margin was 13.1%, up 4.5 percentage points year-on-year [8]. - Service revenue reached 2.33 billion in Q3 2025, a year-on-year increase of 78.1% and a quarter-on-quarter increase of 67.3%. The service business gross margin was 74.6%, up 14.5 percentage points year-on-year and 21.1 percentage points quarter-on-quarter [8]. Cost Management - The company’s R&D expenses were 2.43 billion, a year-on-year increase of 48.7% and a quarter-on-quarter increase of 10.1%, with an R&D expense ratio of 11.9%. Selling and general expenses were 2.49 billion, up 52.6% year-on-year and 15.0% quarter-on-quarter, with a selling and general expense ratio of 12.2% [8]. Future Outlook - For Q4 2025, the company expects delivery volumes between 125,000 and 132,000 vehicles, representing a year-on-year growth of 36.6% to 44.3%. Revenue is projected to be between 21.5 billion and 23 billion, a year-on-year increase of 33.5% to 42.8% [8]. - The company is positioned for a strong new vehicle cycle with multiple new models expected to enhance sales. The advancements in AI technology and smart driving capabilities are anticipated to create a significant competitive advantage, with revenue projections of 77.3 billion and 130.2 billion for 2025 and 2026, respectively [8].

证券研究报告 非银金融 | 多元金融 港股|首次覆盖报告 hyzqdatemark 2025 年 11 月 20 日 证券分析师 陆韵婷 SAC：S1350525050002 luyunting@huayuanstock.com 沈晨 SAC：S1350525090002 shenchen@huayuanstock.com 市场表现： | 基本数据 | 2025 | 年 | 11 | 月 19 | | 日 | | --- | --- | --- | --- | --- | --- | --- | | 收盘价（港元） | | | | | 15.03 | | | 一年内最高/最低（港 | | | | 20.30/6.84 | | | | 元） | | | | | | | | 总市值（百万港元） | | | | | 11,942.77 | | | 流通市值（百万港元） | | | | | 11,942.77 | | | 资产负债率（%） | | | | | 46.14 | | | 资料来源：聚源数据 | | | | | | | OSL 集团(00863.HK) 投资评级： 买入（首次） ——新业务不断开拓的数字资产 ...

广告&电商略超预期，可灵收入超 3 亿元 2025 年 11 月 20 日 公司研究 分业务来看：1）线上营销服务业务略超预期：3Q25 实现收入 201 亿元，同 比+14%（vs 一致预期 198.7 亿元）。端到端生成式推荐大模型 OneRec 与 生成式强化学习出价模型 G4RL 协同提效，为国内线上营销服务收入带来约 4–5%增量；AIGC 营销素材推动消耗金额突破 30 亿元。UAX 全自动投放解 决方案在外循环的消耗渗透率达 70%以上；全站推产品的营销消耗占内循环 消耗比例提升至 65%以上。行业端，除生活服务行业外，以短剧为代表的内 容消费行业也是驱动外循环营销服务收入持续增长的主要动力。2）其他服务 （含电商）超预期：3Q25 实现收入 59 亿元，同比+41.3%（vs 一致预期 56.6 亿元）。电商 GMV 基本符合预期：电商 GMV 达 3850 亿元，同比+15.2%（vs 一致预期 3839 亿元），泛货架电商 GMV 占比超 32%。平台通过智能工具、 AIGC 素材生成能力、KOL 赋能以及多元场景运营，持续推动商家自然增长、 提升复购率并增强流量与销售转化；端到端生成式检 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [2][11] Core Views - The company has shown resilience in its external sales, with a notable recovery in overseas markets, while domestic sales are expected to stabilize [8] - The company's revenue for FY26H1 was HKD 8.045 billion, a year-on-year decrease of 3.1%, but the decline has narrowed significantly compared to previous periods [7] - The gross profit margin improved by 0.9 percentage points to 40.4%, benefiting from cost control and operational efficiency [7][8] Revenue and Profitability - The company's revenue forecast for the upcoming years is as follows: - 2024A: HKD 18.411 billion - 2025A: HKD 16.903 billion - 2026E: HKD 16.953 billion - 2027E: HKD 17.631 billion - 2028E: HKD 18.513 billion - The year-on-year growth rates for revenue are projected to be -8% for 2025A, 0% for 2026E, 4% for 2027E, and 5% for 2028E [2] - The net profit attributable to the parent company is forecasted as follows: - 2024A: HKD 2.302 billion - 2025A: HKD 2.063 billion - 2026E: HKD 2.193 billion - 2027E: HKD 2.321 billion - 2028E: HKD 2.433 billion - The year-on-year growth rates for net profit are projected to be -10% for 2025A, 6% for 2026E, 6% for 2027E, and 5% for 2028E [2] Market Performance - Domestic sales in the Chinese market for FY26H1 were HKD 4.203 billion, a year-on-year decrease of 6.5%, but the decline has significantly narrowed compared to FY25H2 [7] - Online sales showed strong performance with a year-on-year increase of 13.6%, while offline sales decreased by 12.3% [7] - The North American market revenue for FY26H1 was HKD 2.161 billion, a slight increase of 0.3%, demonstrating strong resilience amid rising international trade barriers [5] - Revenue from Europe and other markets for FY26H1 was HKD 0.765 billion, a year-on-year increase of 4.3% [5] Cost and Margin Analysis - The overall gross profit margin increased to 40.4%, benefiting from a decrease in average unit costs of key raw materials such as leather, chemicals, and steel [8] - However, the company faced increased tariff costs for exports to the United States, which rose from HKD 6.65 million to HKD 78.83 million year-on-year [8]