Investment Rating - The investment rating for the company is "Buy" with a target price of HKD 117.98 [7][8]. Core Views - The company achieved a revenue of RMB 70.83 billion in 2024, representing a year-on-year growth of 13.6%, and a net profit of RMB 15.60 billion, which is a 52.4% increase year-on-year. Excluding one-time gains from AS listing and placement, the profit was RMB 11.93 billion, up 16.5% year-on-year, slightly above Bloomberg consensus expectations [1]. - The company's market share in the Chinese sports footwear and apparel market increased to 23% in 2024, maintaining its leading position in the industry. The main brands continue to perform well, and the outdoor brand has sustained high growth [1][2]. - The company has initiated a share buyback program, repurchasing a total of HKD 1.97 billion worth of shares since August 2024 [1]. Summary by Sections Revenue and Profitability - In 2024, the main brand revenue increased by 10.6% to RMB 33.52 billion, while FILA's revenue grew by 6.1% to RMB 26.63 billion. Other brands saw a significant increase of 53.7% to RMB 10.68 billion. Online revenue rose by 21.8%, accounting for 35.1% of total revenue [2]. - The gross profit margin decreased by 0.4 percentage points to 62.2%, attributed to a higher proportion of lower-margin footwear products and e-commerce business [3]. Expenses and Operational Efficiency - Advertising expenses increased by 0.8 percentage points to 9.0%, driven by increased spending on advertising, sponsorships, and store upgrades. R&D expenses rose by 0.2 percentage points to 2.8% as the company continues to invest in innovation [3]. - The company maintained a healthy inventory turnover of 123 days, with a cash flow generation capacity of RMB 13.2 billion [3]. Profit Forecast and Valuation - The net profit estimates for 2025 and 2026 have been adjusted downwards by 3.4% and 3.8% to RMB 13.36 billion and RMB 15.01 billion, respectively. A new estimate for 2027 net profit is set at RMB 16.79 billion [4]. - The target price is based on a PE ratio of 23x for 2025, reflecting the company's significant market share and multi-brand operational capabilities [4].

Investment Rating - The report maintains a "Buy" rating for Xiaomi Group [4][8][18] Core Viewpoints - Xiaomi Group achieved record-high annual performance in 2024, with total revenue reaching RMB 365.9 billion, a year-on-year increase of 35% [2][3] - The company reported an adjusted net profit of RMB 27.2 billion for 2024, up 41.3% year-on-year, with Q4 alone surpassing RMB 100 billion in revenue for the first time [2][3] - The smartphone and AIoT business segments showed robust growth, while the electric vehicle segment is expected to contribute significantly to future revenue [3][8] Financial Performance Summary - **Revenue Forecast**: Projected revenues for 2024-2027 are RMB 365.9 billion, RMB 483.0 billion, RMB 576.1 billion, and RMB 673.4 billion respectively, with growth rates of 35.04%, 32.00%, 19.28%, and 16.89% [1][8] - **Net Profit Forecast**: Expected net profits for the same period are RMB 23.7 billion, RMB 31.0 billion, RMB 40.1 billion, and RMB 50.2 billion, with growth rates of 35.38%, 31.12%, 29.22%, and 25.36% [1][8] - **Key Ratios**: The report indicates a projected P/E ratio of 47.11 for 2025, decreasing to 29.09 by 2027, and a P/B ratio of 6.65 in 2025, dropping to 4.71 by 2027 [1][8] Business Segment Performance - **Smartphone Business**: In 2024, Xiaomi's smartphone revenue reached RMB 191.8 billion, a 21.8% increase, with a market share of 13.8% globally [3][8] - **Electric Vehicle Business**: The electric vehicle segment generated RMB 32.8 billion in revenue, with a delivery target of 350,000 units for 2025 [3][8] - **R&D Investment**: Xiaomi's R&D expenditure for 2024 was RMB 24.1 billion, expected to rise to RMB 30 billion in 2025, reflecting the company's commitment to innovation [2][3]

联合研究丨港股公司深度丨中国燃气（0384.HK） [Table_Title] 中国燃气：高股息燃气龙头，顺价带动毛差回升 %% %% %% %% research.95579.com 1 丨证券研究报告丨 报告要点 [Table_Summary] 中国燃气是中国最大的城燃公司之一，从此前的跑马圈地式高速发展逐渐过渡到目前的稳健经 营阶段，近两年分红金额维持在 27.2 亿港元，股息率约 7%。受益于居民燃气顺价和上游采购 成本下降带来毛差修复；燃气接驳工程业绩占比已到低位，我们预计自 2024/25 财年开始将扭 转此前业绩大幅下滑的趋势，EPS 重新恢复增长。PB 和 PE 估值仍处低位，看好公司价值重 估机会。 分析师及联系人 [Table_Author] 徐科 张韦华 贾少波 SAC：S0490517090001 SAC：S0490517080003 SAC：S0490520070003 SFC：BUV415 SFC：BQT627 宋尚骞 SAC：S0490520110001 请阅读最后评级说明和重要声明 2 / 30 %% %% %% %% research.95579.com 2 中国燃气（038 ...

浦银国际研究 公司研究 | 互联网行业 腾讯（700.HK）：借 AI 东风，腾讯能否 重回 700？ 业绩超预期，宣布派发股息及回购：公司 4Q24 收入人民币 1,725 亿 元，同比增长 11%，高于市场预期 2.3%；毛利率 52.6%，同比提升 3 个 百分点，各分部毛利率同比均有改善；调整后净利润为 553 亿元，同 比增长 30%，高于市场预期；调整后净利率 32.1%，4Q23 为 27.5%， 3Q24 为 35.8%。公司宣布派发每股股息 4.5 港元，在 2025 年至少回购 800 亿港元股份，两者约合 2.4%的股东回报。 本土游戏表现亮眼，预计 1Q25 保持强劲势头：4Q24 本土游戏收入同 比增长 23%至 332 亿元，增长强劲，好于我们预期，主要得益于去年 低基数以及旗舰游戏的健康表现。根据 Sensor Tower 数据监测，《王者 荣耀》在今年一季度目前表现依然亮眼，1 月和 2 月成为该游戏自 2021 年以来收入最高的两个月。国际游戏收入同比增长 15%至 160 亿元， 主要受《PUBG MOBILE》《荒野乱斗》等游戏推动。低基数效应在上半 年仍将持续，且递延收 ...

浦银国际研究 公司研究 | 科技行业 小米集团（1810.HK）：四季度业绩创 历史新高，看好公司长期价值成长 重申小米的"买入"评级，上调目标价至 75.0 港元，潜在升幅 29%。 首席科技分析师 tony_shen@spdbi.com (852) 2808 6435 黄佳琦 重申小米的"买入"评级：在 2024 年四季度，小米的收入、经调整 后净利润、经调整后核心业务净利润分别录得人民币 1,090 亿、83 亿、 90 亿元，均取得历史新高，增长强劲。这两年的经营表现充分体现 其公司战略方向和管理层执行力。小米人车家生态闭环，给予公司长 期增长空间。手机、新能源车、IoT 等业务板块均有望取得中国和全 球领先的位置。这将带来公司收入规模的增长和潜在利润的加速释放。 作为行业首推之一，当前小米市盈率为 42.1x，考虑其新能源车增长、 AI 战略定位和多业务板块龙头估值溢价，估值仍然具备上升空间。我 们对于小米长期的价值增长保持较为乐观的判断。 小米 2025 年展望：1）智能手机：我们预期今年出货量有望达 1.8 亿 部以上。受益于上游成本下行、高端化战略、中国国补等，手机毛利 率有改善空间。2）Io ...

Investment Rating - The investment rating for ZTO Express is "Buy" and is maintained [7]. Core Views - ZTO Express reported a revenue growth of 15.3% year-on-year to RMB 44.28 billion for 2024, with a net profit of RMB 10.08 billion, reflecting a 12.0% increase [1][2]. - The company aims to refocus on volume and market share growth in 2025, expecting a volume increase of 20%-24%, which is above the industry growth rate [3][4]. - The company is likely to lower prices to gain market share, which may slow profit growth in the short term, but is expected to strengthen its market position in the long term [3][4]. Summary by Sections Financial Performance - For 2024, ZTO Express achieved a gross profit of RMB 13.72 billion, with a gross margin of 31.0% [2]. - The adjusted net profit for 2024 was RMB 10.08 billion, with a profit margin of 22.8% [2]. - The average revenue per package increased by 2.7% year-on-year to RMB 1.28, while the average cost per package rose by 1.9% to RMB 0.87 [2]. Market Position - ZTO Express handled 34 billion packages in 2024, marking a 12.6% increase, but its market share declined to 19.4%, down 3.4 percentage points year-on-year due to the abandonment of low-value packages [1][3]. - The company has seen a recovery in market share since Q3 2024 as it adjusts its operational strategies [1]. Future Projections - The net profit forecast for 2025 has been revised down by 8.2% to RMB 9.85 billion, with an adjusted net profit of RMB 10.23 billion [4]. - The target price has been adjusted to HKD 197.6 and USD 25.4, based on a PE ratio of 15.0x for 2025 [4].

Investment Rating - The report maintains a "Hold" rating for Kingdee International (268 HK) with a target price of HK$14.94, indicating a potential downside of 1% from the current price of HK$15.14 [1][8]. Core Insights - The report highlights that Kingdee's stock has appreciated by 94% year-to-date, outperforming the Hang Seng Index, which rose by 23%. However, the company's fundamental recovery is lagging behind this valuation increase [6]. - For the second half of 2024, Kingdee's revenue grew by 9% year-on-year to RMB 3.39 billion, which was below market expectations. The annual recurring revenue (ARR) increased by 20% to RMB 3.43 billion, also falling short of projections [6][10]. - The report notes that Kingdee's cloud service revenue grew by 10% to RMB 2.72 billion, again underperforming against market expectations [6][10]. - The management anticipates a revenue growth acceleration in 2025, projecting a 14% increase compared to the 9% growth in the second half of 2024, supported by a low base and macroeconomic recovery [6][10]. Summary by Sections Investment Rating and Price Target - The target price has been raised from HK$6.38 to HK$14.94, reflecting a significant increase of 134% [2][12]. - The report adjusts the target price-to-sales (P/S) ratio to 7.0, aligning it with global peers in the ERP sector [12][13]. Financial Performance - Kingdee's revenue for 2025 is projected at RMB 7.15 billion, with a year-on-year growth of 14% [9][10]. - The report anticipates that Kingdee will achieve a breakeven point in operating profit and net profit in 2025, despite downward adjustments in earnings forecasts due to underperformance in 2H24 [6][10]. Earnings Forecast Adjustments - The earnings per share (EPS) estimates for 2025 and 2026 have been revised downwards to RMB 0.05 and RMB 0.11, respectively, reflecting a decrease of 61% and 36% from previous estimates [2][10]. - The ARR for 2025 is expected to grow by 22%, while the growth rate is projected to slow to 20% in 2026 [7][10]. Market Comparisons - Kingdee's market capitalization stands at approximately US$6.99 billion, with a three-month average daily trading volume of US$89 million [1][12]. - The report compares Kingdee's performance with global peers, noting that its current valuation is in line with similar companies that have larger customer bases and stronger profitability [8][12].

Investment Rating - The report maintains a "Buy" rating for ZTO Express (02057) [2][6] Core Insights - ZTO Express reported a revenue of 44.28 billion CNY for 2024, reflecting a year-on-year growth of 15.3%, with adjusted net profit reaching 10.15 billion CNY, up 12.7% [6] - The company aims to prioritize market share, indicating an expectation of intensified price competition in the industry [6] - The report has adjusted profit forecasts for 2025 and 2026, now predicting adjusted net profits of 9.904 billion CNY and 10.95 billion CNY respectively, down from previous estimates [6] Financial Data and Earnings Forecast - Revenue projections for ZTO Express are as follows: - 2023: 38.419 billion CNY - 2024: 44.281 billion CNY - 2025E: 49.173 billion CNY - 2026E: 55.692 billion CNY - 2027E: 62.710 billion CNY - Year-on-year growth rates for revenue are projected at 9%, 15%, 11%, 13%, and 13% respectively [5] - Adjusted net profit forecasts are: - 2023: 9.006 billion CNY - 2024: 10.150 billion CNY - 2025E: 9.904 billion CNY - 2026E: 10.950 billion CNY - 2027E: 12.525 billion CNY - Year-on-year growth rates for adjusted net profit are projected at 32%, 13%, -2%, 11%, and 14% respectively [5] Market Position and Performance - In 2024, ZTO Express achieved a business volume of 34 billion packages, a year-on-year increase of 12.6%, with a market share of 19.4% [6] - The average revenue per package for 2024 was 1.30 CNY, with a slight increase in Q4 to 1.32 CNY [6] - The company maintains a strong competitive position, with the highest market share and service efficiency among peers [6]