Investment Rating - The report maintains a "Strong Buy" rating for the company [4]. Core Views - The company reported Q1 2025 revenue of 13.83 billion yuan, a year-on-year increase of 16.2%, and a NON-GAAP net profit of 4.19 billion yuan, up 3.3%, both slightly exceeding market expectations. Domestic leisure travel demand has shown steady improvement, while outbound and international business continues to grow significantly, supported by optimized overseas marketing expenses [1][8]. - The long-term outlook remains positive due to the vast growth potential in overseas markets, with expectations of continued performance improvement as international operations mature and profitability enhances [1][8]. Financial Data and Valuation - Revenue projections for the company are as follows: - 2023: 44.51 billion yuan - 2024: 53.29 billion yuan (+20%) - 2025E: 61.81 billion yuan (+16%) - 2026E: 70.80 billion yuan (+15%) - 2027E: 80.91 billion yuan (+14%) [3][11]. - The company’s net profit is projected to grow significantly, with estimates of 9.92 billion yuan in 2023, reaching 23.99 billion yuan by 2027, reflecting a compound annual growth rate of 13% [3][11]. - The adjusted earnings per share (EPS) are expected to increase from 19.11 yuan in 2023 to 37.56 yuan in 2027 [3][11]. - The company’s price-to-earnings (PE) ratio is projected to decrease from 24.2 in 2023 to 12.3 in 2027, indicating improving valuation metrics over time [3][12]. Business Performance - The company’s revenue breakdown for Q1 2025 includes: - Accommodation bookings: 5.54 billion yuan (+23.2%) - Transportation ticketing: 5.42 billion yuan (+8.4%) - Travel vacation: 0.95 billion yuan (+7.2%) - Business travel management: 0.57 billion yuan (+12.1%) - Other businesses: 1.37 billion yuan (+33.0%) [8]. - The overall gross margin for the reporting period was 80.4%, slightly down by 0.8 percentage points, while the operating profit margin (OPM) was 29.2%, exceeding the expected 27.5% [8]. Market Outlook - The company’s outbound and international business continues to show high growth, with outbound hotel and flight bookings exceeding 120% of pre-pandemic levels, and international OTA platform bookings increasing by over 60% year-on-year [8]. - The report anticipates a 15%-20% growth in outbound business for 2025, driven by high-margin outbound operations [8].

Investment Rating - The investment rating for the company is "Buy" with a target price of HKD 5.43 [9][10]. Core Insights - The company reported a total revenue of RMB 16.3 billion for 2HFY25, representing a year-on-year growth of 16.0%, which exceeded the consensus expectation of 12.6%. However, the adjusted net profit of RMB 970 million was below the expected RMB 1.1 billion, indicating that future profit growth will rely on organic business growth as the impact of advertising business integration diminishes [1][2]. - The management has set a revenue growth target of 5-10% for FY26, with an adjusted net profit growth target of 10-20%. The focus will be on enhancing merchant empowerment and user experience in core businesses while exploring new growth avenues in innovative sectors like medical AI [4][5]. Revenue and Profit Forecast - The company’s revenue is projected to reach RMB 33.6 billion in FY26, with a year-on-year growth rate of 9.9%. The adjusted net profit is expected to be RMB 2.2 billion, reflecting a growth rate of 17.6% [14][16]. - The adjusted net profit margin is forecasted to improve to 6.8% in FY26, up from previous estimates, indicating better operational efficiency [14][15]. Business Segments Performance - The self-operated business generated RMB 14 billion in revenue for 2HFY25, a year-on-year increase of 13.9%, outperforming the consensus estimate of 9.1%. The e-commerce platform business saw revenue of RMB 1.9 billion, growing 43.6% year-on-year, although it fell short of the expected 57.7% growth [2][3]. - The management highlighted that the integration of advertising business has enhanced service capabilities for platform merchants, leading to improved operational returns and competitiveness in the pharmaceutical e-commerce sector [2][3]. Valuation and Market Position - The company is assigned a target non-IFRS PE of 35x for FY26, which is a premium compared to the average of 16.2x for comparable companies, reflecting the company's ongoing market share acquisition and potential in medical AI [5][16]. - The target price has been revised to HKD 5.43 from a previous value of HKD 4.4, indicating a positive outlook based on the company's growth trajectory and market positioning [5][16].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 40.47 [6][7]. Core Insights - The company reported a revenue of RMB 2.723 billion for Q1 2025, a year-on-year increase of 12.0%, and an adjusted EBITDA of RMB 1.324 billion, up 16.1%, exceeding Bloomberg consensus expectations [1]. - The growth in adjusted EBITDA is attributed to the delivery of backlog orders and the rapid advancement of new orders, alongside the completion of the first ABS project, which confirmed asset disposal gains of RMB 1.057 billion [1]. - The report highlights the potential for valuation improvement and performance enhancement driven by the growth in AI inference demand as domestic AI applications flourish [1]. Summary by Sections Financial Performance - As of Q1 2025, the company operated in an area of 610,685 square meters, with an IT capacity of approximately 1,313 MW, and a cabinet utilization rate of 75.7%, reflecting a 1.9 percentage point increase [2]. - The adjusted EBITDA margin improved to 48.6%, primarily due to a decrease in operating costs [2]. - The company expects total revenue for 2025 to be between RMB 11.29 billion and RMB 11.59 billion, representing a year-on-year growth of 9.4% to 12.3% [3]. Debt and Leverage - The net debt to adjusted EBITDA ratio decreased to 6.6 times in Q1 2025 from 7.7 times in Q1 2024, indicating a gradual reduction in leverage following the completion of the ABS project [3]. - The company plans to actively promote the issuance of public REITs, which is expected to further lower leverage and reduce interest expenses, thereby improving performance [3]. Long-term Outlook - The report maintains profit forecasts, projecting adjusted EBITDA for 2025 to be between RMB 5.19 billion and RMB 5.39 billion, with expected growth rates of 6.4% to 10.5% [4]. - The SOTP valuation method was used, adjusting the 2025 EV/EBITDA target valuation from 15 times to 16 times for domestic operations, reflecting improved cash flow from increased cabinet utilization and REIT projects [4]. - The target price of HKD 40.47 per share is based on a total equity value of RMB 57.562 billion, considering both domestic and international business valuations [11].

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected price increase of over 15% in the next 6-12 months [10][8]. Core Insights - The company has entered a profitable phase, with significant improvements in user value and operational efficiency, particularly in its gaming and advertising segments [4][5]. - The first quarter of 2025 saw a revenue of 7 billion HKD, representing a year-on-year growth of 24%, and a Non-GAAP net profit of 360 million HKD, marking a turnaround to profitability [4][5]. - The company is experiencing record-high monthly active users (36.8 million) and daily usage time (108 minutes), indicating strong user engagement and growth [5]. Financial Performance - Revenue projections for 2025, 2026, and 2027 are 30.688 billion HKD, 33.499 billion HKD, and 36.145 billion HKD respectively, with corresponding Non-GAAP net profits of 2.147 billion HKD, 3.140 billion HKD, and 3.972 billion HKD [3][8]. - The company has shown a consistent increase in gross margin, reaching 36.3% in Q1 2025, with high-margin businesses like gaming and advertising contributing significantly to revenue [5][6]. - The average revenue per user is expected to grow, supported by a stable base of premium members and a thriving ecosystem for content creators [7]. Business Segments - The gaming segment, particularly driven by the title "Three Kingdoms: Strategy", has shown a remarkable revenue increase of 76% year-on-year, contributing 17.3 billion HKD in Q1 2025 [6]. - Advertising revenue reached 2 billion HKD in Q1 2025, up 20% year-on-year, largely due to the growth of performance-based advertising driven by AI capabilities [6]. - Value-added services, including premium memberships, generated 2.81 billion HKD in Q1 2025, with a stable membership base of 23.5 million [7].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 591 (USD 76) [6][3] Core Insights - The company reported a 16% year-on-year increase in revenue for Q1 2025, aligning with market expectations, while adjusted net profit rose by 3%, exceeding market expectations by 9% due to lower-than-expected marketing expenses [2][3] - Domestic hotel bookings showed a robust growth of 20% year-on-year during the May Day holiday, while cross-border orders increased by 30%, with inbound bookings surging by 150% [3][2] - The company is expected to continue outperforming the overall tourism market in Q2, benefiting from a stable supply and user engagement [3][2] Financial Performance Summary - Q1 2025 net revenue reached RMB 13.9 billion, a 16% increase year-on-year, with accommodation bookings up 23% and transportation ticketing revenue up 8% [2][3] - Gross profit increased by 15% year-on-year, with a gross margin of 80%, down 1 percentage point from the previous year [2][3] - Adjusted net profit for Q1 2025 was RMB 4.2 billion, maintaining a net profit margin above 30% [2][3] Business Segment Analysis - Domestic business remains strong, with double-digit growth in hotel night stays and a narrowing decline in Average Daily Rate (ADR) expected in Q2 [3][2] - International OTA hotel and flight bookings grew over 60% year-on-year, with significant contributions from the Asia-Pacific region [3][2] - The company anticipates that international business will account for over 20% of total revenue in the medium to long term, expanding into the Middle East and Europe [3][2] Financial Forecasts and Valuation - The company has adjusted its revenue and profit forecasts for 2025, projecting a 15% year-on-year revenue growth, with accommodation bookings expected to grow by 16% and transportation bookings by 9% [3][2] - The target price corresponds to a 20x price-to-earnings ratio for 2025 [3][2] - The company has repurchased USD 84 million worth of shares year-to-date, with a remaining buyback capacity of USD 516 million [3][2]

Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 591 (USD 76) [3][6][23] Core Insights - The company reported a 16% year-on-year increase in revenue for Q1 2025, aligning with market expectations, while adjusted net profit rose by 3%, exceeding expectations by 9% due to lower-than-expected marketing expenses [2][3] - Domestic hotel bookings showed a robust growth of 20% year-on-year during the May Day holiday, and international bookings are expected to maintain high growth rates, contributing to long-term revenue support [3][4] - The company is adjusting its revenue and profit forecasts for 2025, projecting a 15% year-on-year revenue growth, with accommodation bookings expected to grow by 16% and transportation bookings by 9% [3][5] Financial Performance Summary - Q1 2025 net revenue reached RMB 139 billion, a 16% increase year-on-year, with accommodation bookings up 23% and transportation ticketing revenue up 8% [2][3] - Adjusted net profit for Q1 2025 was RMB 42 billion, reflecting a 3% increase year-on-year, with a net profit margin maintained above 30% [2][3] - The company expects continued growth in Q2, benefiting from a stable supply and user engagement, with international OTA business projected to maintain high growth rates [3][5] Business Outlook - The domestic business outlook remains stable, while international operations are in an investment phase, with expectations for revenue growth to outpace the overall tourism market [3][4] - The company plans to expand its market presence from Asia-Pacific to the Middle East and Europe, with international business expected to contribute over 20% of total revenue in the medium to long term [3][5] Shareholder Returns - The company has repurchased USD 84 million worth of shares year-to-date, with a remaining buyback capacity of USD 516 million, indicating a commitment to shareholder returns [3][5]

Investment Rating - The report maintains a "Buy" rating for the company with a target price adjusted from HKD 605 to HKD 591, indicating a potential upside of 16.9% [1][13]. Core Insights - The company reported first-quarter results that exceeded market expectations, with a revenue of RMB 13.8 billion, reflecting a year-on-year growth of 16%. The adjusted net profit increased by 3% to RMB 4.2 billion, surpassing market forecasts by 10% [5][6]. - The demand for leisure travel remains strong, with expectations for a 14% revenue growth in the second quarter. The company anticipates stable growth in business volume as the competitive landscape improves [5][6]. - Adjustments to revenue and profit forecasts were made due to anticipated impacts from tariff disruptions on outbound business travel [1][5]. Financial Performance Summary - **Revenue Forecasts**: The total revenue for 2025 is projected at RMB 61.694 billion, with a growth rate of 15.6%. This is a slight decrease from previous estimates [4]. - **Profitability Metrics**: The adjusted operating profit for 2025 is expected to be RMB 18.084 billion, with an adjusted net profit of RMB 17.927 billion, reflecting a net profit margin of 29.1% [4][14]. - **Segment Performance**: The hotel accommodation segment is projected to generate RMB 25.946 billion in 2025, while transportation ticketing is expected to contribute RMB 22.261 billion [4][8]. Market Position and Trends - The company's market capitalization stands at approximately HKD 330.23 billion, with a 52-week high of HKD 586.00 and a low of HKD 310.20 [3]. - The average daily trading volume is reported at 3.20 million shares, indicating active market participation [3]. Future Outlook - The company expects continued growth in hotel and transportation segments, with hotel nights in mainland China projected to increase by 10-15% and outbound hotel nights by 15-20% in the upcoming quarters [5][8]. - The competitive landscape is expected to ease some pressure on monetization, allowing for more stable profit margins moving forward [5].

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected price increase of over 15% in the next 6-12 months [10][8]. Core Views - The company is entering a profitable era with significant user value being released, as evidenced by a strong growth trajectory in revenue and profitability [4][5]. - The gaming segment continues to show robust growth, with a notable increase in revenue driven by popular titles [6][8]. - The advertising revenue is experiencing rapid growth, supported by AI-driven strategies that enhance operational efficiency [6][8]. Financial Summary - Revenue is projected to grow from HKD 22.53 billion in 2023 to HKD 30.69 billion in 2025, reflecting a compound annual growth rate (CAGR) of approximately 14.37% [3][8]. - Non-GAAP net profit is expected to turn positive in 2025, reaching HKD 2.15 billion, with a significant improvement in profitability metrics [3][8]. - The company achieved a Non-GAAP net profit of HKD 360 million in Q1 2025, marking a turnaround from previous losses [4][5]. User Engagement - Monthly active users reached a record high of 368 million in Q1 2025, with an average daily usage time of 108 minutes [5][8]. - The number of paying users has also increased, with 32 million monthly paying users reported [5][8]. Revenue Breakdown - In Q1 2025, revenue from the gaming segment was HKD 1.73 billion, a year-on-year increase of 76%, contributing significantly to overall revenue growth [6][8]. - Advertising revenue reached HKD 2 billion in Q1 2025, up 20% year-on-year, driven by strong performance in effective advertising [6][8]. - Value-added services generated HKD 2.81 billion in Q1 2025, with a stable base of premium members [7][8].

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The report highlights a significant overseas licensing deal for the PD1/VEGF dual antibody with Pfizer, exceeding market expectations with a transaction scale of over $1.25 billion upfront payment and potential milestone payments of up to $4.8 billion, along with a double-digit percentage sales share [7] - The company is expected to show substantial revenue growth, with projected revenues reaching RMB 19.1 billion in 2025, representing a year-on-year growth rate of 109.7% [6][8] - The report anticipates a dramatic increase in net profit, forecasting RMB 9.8 billion in 2025, a year-on-year increase of 368.2% [6][8] - The company is expected to maintain a strong market position with core products like Teibiao and Mandi showing robust growth, with Teibiao's sales projected at RMB 5.06 billion in 2024, a 20.4% increase [7] - The report suggests that the company's innovative products and partnerships with various pharmaceutical companies will provide additional revenue growth opportunities [7] Financial Summary - The company's projected operating income for 2025 is RMB 19,102 million, with a gross profit margin of 86.5% [8] - The estimated earnings per share for 2025 is RMB 4.08, with a projected price-to-earnings ratio of 4.37 [6][8] - The report estimates a target market value of approximately RMB 595 billion, equivalent to about HKD 645 billion, based on the company's stable growth and the high elasticity provided by innovative products [7]

Investment Rating - The report maintains a "Buy" rating for the company with a target price adjusted from HKD 605 to HKD 591, indicating a potential upside of 16.9% [1][13]. Core Insights - The company reported first-quarter results that exceeded market expectations, with a revenue of RMB 138 billion, reflecting a year-on-year growth of 16%. The adjusted net profit increased by 3% to RMB 42 billion, surpassing market forecasts by 10% [5][6]. - The demand for leisure travel remains robust, with expectations for a 14% revenue growth in the second quarter. The company anticipates stable growth in business volume as the competitive landscape improves [5][6]. - Adjustments to revenue and profit forecasts were made due to anticipated impacts from tariff disruptions on business travel outbound demand [1][5]. Financial Performance Summary - **Revenue Forecasts**: - 2025E: RMB 61,694 million (down 1.0% from previous forecast) - 2026E: RMB 69,889 million (down 1.6%) - 2027E: RMB 78,816 million (down 2.2%) [4]. - **Profitability Metrics**: - Adjusted operating profit for 2025E is projected at RMB 18,084 million, with an adjusted operating profit margin of 29.3% [4]. - Adjusted net profit for 2025E is expected to be RMB 17,927 million, with a net profit margin of 29.1% [4]. - **Market Position**: - The company’s market capitalization is approximately HKD 330.23 billion, with a 52-week high of HKD 586.00 and a low of HKD 310.20 [3][6]. Earnings Performance Overview - The first quarter of 2025 showed a revenue increase in various segments: - Hotel accommodation: RMB 5,541 million (up 23% year-on-year) - Transportation ticketing: RMB 5,418 million (up 8%) - Vacation services: RMB 947 million (up 7%) - Corporate travel: RMB 573 million (up 12%) [6]. - The company’s gross profit for the first quarter was RMB 11,125 million, with a gross profit margin of 80.3% [6]. Future Outlook - For the second quarter of 2025, the company expects: - Hotel accommodation revenue to reach RMB 6,000 million (up 17%) - Transportation ticketing revenue to be around RMB 5,300 million (up 9%) - Total revenue projected at RMB 14,600 million (up 14%) [8]. - The company is also focusing on maintaining a competitive edge in the market, with expectations of stable growth in business volume as the industry recovers [5][6].