Investment Rating - The report maintains a "Buy" rating for Tianli International Holdings (01773) with a target price not specified [4] Core Viewpoints - The company reported FY25H1 revenue of 1.9 billion RMB, a 14% increase year-on-year, and a net profit of 390 million RMB, reflecting a 36% year-on-year growth. The earnings per share (EPS) reached 0.1928 RMB, up 39% [1] - Tianli has established a strong presence in Sichuan Province and operates schools across 36 cities in China, providing comprehensive educational services to students [1] - The company has seen significant success in student admissions, with 272 high school graduates receiving offers from the world's top 50 universities in 2024, an increase of 145 from 2023 [2] - The company aims to expand its profitable high school business and enhance its service offerings, including online campus shopping, logistics services, and international education consulting [2] - Adjusted revenue forecasts for FY25-27 are 4.32 billion RMB, 5.64 billion RMB, and 7.39 billion RMB, with net profits of 770 million RMB, 1.02 billion RMB, and 1.35 billion RMB respectively [3] Summary by Sections Financial Performance - FY25H1 revenue was 1.9 billion RMB, net profit was 390 million RMB, and EPS was 0.1928 RMB, showing significant growth compared to the previous year [1] Educational Achievements - Tianli students excelled in various academic competitions, with 17 students winning provincial first prizes and 272 high school graduates receiving offers from prestigious universities [2] Business Strategy - The company plans to strengthen its high school operations and diversify its service offerings to support student development [2] Revenue Projections - Revised revenue estimates for FY25-27 are 4.32 billion RMB, 5.64 billion RMB, and 7.39 billion RMB, with adjusted net profits of 770 million RMB, 1.02 billion RMB, and 1.35 billion RMB [3]

Investment Rating - The report assigns a "Buy" rating for Zhaojin Mining with a target price of 29.6 HKD, reflecting a valuation of 27X for 2025 [5][4]. Core Viewpoints - Zhaojin Mining is positioned as a high-potential gold enterprise with three main advantages: management empowerment through collaboration with Zijin Mining, significant production increases from the upcoming Haiyu Gold Mine, and cost advantages from high-quality resources [1][2][3]. Summary by Sections Company Overview - Zhaojin Mining, founded in 2004, is a comprehensive gold producer and refiner based in Shandong, China, with over 20 gold mines and a resource reserve exceeding 1300 tons, ranking third among domestic gold mining companies [12][1]. Management and Strategic Partnerships - The acquisition of a 20% stake by Zijin Mining in late 2022 enhances Zhaojin's operational capabilities, providing management expertise and resources for faster and more stable growth [1][14][15]. Financial Analysis - The company's revenue has shown steady growth, with a projected net profit of 36.1 billion, 46.4 billion, and 57.6 billion CNY for 2025-2027, corresponding to PE ratios of 18.5, 14.4, and 11.6 respectively [4][19]. Resource Strength - Zhaojin Mining holds over 1300 tons of gold resources, with a significant portion coming from key mines like Haiyu, Dayingge, and Abujar, which collectively account for 70% of the company's total resources [29][30]. Production Capacity - The company maintains a stable gold production level around 20 tons, with expectations for increased output following the commissioning of the Haiyu Gold Mine, projected to produce 15-20 tons annually starting in 2025 [44][49]. Cost Management - Zhaojin Mining benefits from low production costs due to high-quality resources, with the average cost per gram of gold expected to decrease further as new mines come online [39][41]. Market Outlook - The report anticipates that gold prices will continue to rise due to various factors, including inflation risks and a potential decline in the US dollar index, which could further enhance Zhaojin's profitability [3][4].

Investment Rating - The report assigns a "Buy" rating to the company, indicating that the stock price is expected to outperform the benchmark by more than 15% [14]. Core Views - The company has initiated a share buyback plan with a budget of up to HKD 100 million, reflecting confidence in its long-term growth and market performance [6][4]. - The board believes the current stock price does not reflect the company's true value and aims to enhance earnings per share (EPS) through share repurchases [4]. - The company is balancing short-term value realization with long-term strategic investments, including increased focus on smart supply chains and digital healthcare services [4]. Summary by Sections Company Performance and Market Position - The company has completed its warehousing and supply chain setup, with a cumulative registered buyer base of 827,000 by the end of 2024, including 491,000 pharmacies [5]. - The company is expected to achieve a compound annual growth rate (CAGR) of 145% in net profit from 2024 to 2027 [5]. Financial Projections - Revenue projections for 2025, 2026, and 2027 are approximately HKD 20.81 billion, HKD 23.48 billion, and HKD 26.49 billion, with year-on-year growth rates of 16%, 13%, and 13% respectively [7]. - The net profit attributable to the parent company is projected to be HKD 1.29 billion, HKD 2.75 billion, and HKD 4.41 billion for the same years, reflecting significant growth rates of 331%, 112%, and 61% respectively [7]. Key Financial Metrics - The gross margin is expected to improve from 10.13% in 2024 to 11.49% in 2027 [6]. - The return on equity (ROE) is projected to increase from 1.29% in 2024 to 14.13% in 2027 [6]. - The price-to-earnings (P/E) ratio is expected to decrease from 104.90 in 2024 to 10.17 in 2027, indicating a more attractive valuation over time [6].

Investment Rating - The investment rating for the company is "Outperform the Market" [5][3][27] Core Views - The company's overall performance in 2024 is under pressure due to the impact of the bromhexine hydrochloride incident, with revenue decreasing by 10.7% to HKD 57.73 billion and net profit declining by 19.5% to HKD 10.61 billion [1][7][3] - Despite short-term challenges, the long-term outlook for the formulation business is promising, with significant growth expected [3][26] - The company has maintained good cost control, with a sales expense ratio of 19.8% and a management expense ratio of 5.2% [7][1] Summary by Sections Revenue and Profitability - In 2024, the company achieved revenue of HKD 57.73 billion, down 10.7%, and a net profit of HKD 10.61 billion, down 19.5% [1][7] - The gross margin for 2024 was 50.4%, a decrease of 5.6 percentage points, while the net margin was 18.4%, down 2.0 percentage points [1][7] Business Segments - The large-volume infusion business generated revenue of HKD 37.35 billion, a decrease of 7.6%, with sales volume increasing by 6.7% to 2.036 billion bags [1][17] - The oral formulation business grew by 4.9% to HKD 5.02 billion, driven by significant sales increases in key products [2][13] - The raw material drug business saw a decline of 11.7% to HKD 7.85 billion due to international market pressures [2][13] Research and Development - The company invested HKD 2.66 billion in R&D in 2024, obtaining 112 production approvals and 7 clinical approvals [2][26] - The development of complex formulations and innovative drugs is progressing, with a focus on various advanced drug delivery technologies [2][26] Financial Forecasts - The company expects net profits to be HKD 10.37 billion, HKD 10.79 billion, and HKD 11.78 billion for 2025, 2026, and 2027 respectively, reflecting a slight decline in 2025 followed by modest growth [3][26] - Revenue projections for the next three years indicate a continued recovery, with expected growth in the formulation segment [3][26]

Investment Rating - The report assigns a "Buy" rating for the company with a target price of HKD 13.69 per share based on a projected FY26 P/E of 20 times [4]. Core Insights - The company is a leading jewelry retailer in China with a market share of 10% as of 2024, maintaining its position as the top player in the industry [2][13]. - The jewelry market is expected to see a recovery in gold consumption demand, shifting the competitive advantage from channel strength to product quality [35][40]. - The company has undergone a brand transformation to adapt to changing consumer preferences and market conditions, focusing on high-quality product offerings and operational efficiency [46][25]. Summary by Sections Company Overview - The company has nearly a century of experience in the jewelry industry, with a focus on craftsmanship and innovation, operating 6,423 retail points as of Q1 2025 [2][13]. - The company has a strong brand heritage and product aesthetic, integrating modern design with traditional craftsmanship [3][19]. Industry Trends - The demand for gold jewelry is anticipated to improve after a period of decline, with a notable increase in consumer interest in high-quality and aesthetically pleasing gold products [35][40]. - The market for gold jewelry in China has grown significantly, with a CAGR of 11% from 2018 to 2023, indicating a robust demand for gold products [35][36]. Product Strategy - The company has shifted its product strategy towards fixed-price gold products, which now account for 25.6% of its gold offerings, significantly up from 5% in Q3 2023 [3][62]. - New product lines, such as the "Chuanfu" and "Palace" series, have achieved sales of approximately HKD 4 billion each, reflecting strong market acceptance [58][60]. Financial Projections - The company forecasts a decline in net profit for FY2025, followed by growth in FY2026 and FY2027, with projected net profits of HKD 57.74 billion, HKD 68.36 billion, and HKD 78.36 billion respectively [4][88]. - The expected revenue for FY2025 is HKD 87.566 billion, with a significant recovery anticipated in subsequent years [88]. Store Operations - The company has been optimizing its store operations by closing underperforming locations, reducing the number of inefficient stores by 896 to 6,274 by FY25 [3][84]. - The focus on enhancing store quality and customer experience is expected to improve same-store sales performance in the coming fiscal years [85][88].

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [5] Core Views - The company plans to raise approximately HKD 2.7 billion by issuing 4.31 million shares at a price of HKD 630 per share, which will be used primarily for expanding and optimizing its store network [7] - The company has completed the expansion of 12 stores and the renovation of 7 stores since its listing, indicating a strong focus on enhancing its retail presence [7] - The company is expected to achieve significant revenue growth, with projected revenues of RMB 19.59 billion, RMB 28.40 billion, and RMB 36.92 billion for the years 2025, 2026, and 2027 respectively, reflecting year-on-year growth rates of 130.3%, 45.0%, and 30.0% [6][8] - The net profit attributable to the parent company is forecasted to be RMB 3.50 billion, RMB 5.30 billion, and RMB 7.19 billion for the years 2025, 2026, and 2027, with corresponding growth rates of 137.4%, 51.7%, and 35.6% [6][8] - The company is positioned as a leader in the traditional gold market, leveraging high-quality products, differentiated designs, and superior store service to enhance its luxury brand attributes [7] Financial Summary - The company's total market capitalization is approximately HKD 115.33 billion, with a circulating market capitalization of HKD 92.59 billion [3] - The company's debt-to-asset ratio stands at 38.13% [3] - Earnings per share are projected to increase from RMB 3.0 in 2023 to RMB 42.7 by 2027 [6] - The return on equity (ROE) is expected to be 27.5% in 2023, peaking at 47.1% in 2025 before declining to 36.1% by 2027 [6]

证 券 研 究 报 告 吉利汽车（00175.HK）重大事项点评 强推（维持） 启动极氪私有化，打造"一个吉利" 事项： ❖ 吉利汽车发布公告，宣布向极氪提交非约束性私有化要约，拟以2.566美元/18.5 元或 1.23 股新发行的吉利汽车股份收购每股极氪股份（以上两种方案股东可 选择，后同），或以 25.66 美元/185 元或 12.3 股新发行的吉利汽车股份收购每 股极氪 ADS。该报价较极氪最后一个交易日收盘价溢价 13.6%，较过去 30 个 交易日成交量加权平均价溢价 20%。目前，吉利汽车持有极氪 65.7%股权，若 私有化建议落实及完成，极氪将成为吉利汽车全资子公司并从纽交所退市。 评论： [ReportFinancialIndex] 主要财务指标 | | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 主营收入(百万元) | 240,194 | 336,392 | 441,972 | 514,187 | | 同比增速(%) | 34.03% | 40.05% | 31.39% | 16.34% | | 归母 ...

[Table_Title] 研究报告 Research Report 8 May 2025 米高集团 Migao Group (9879 HK) 中国钾肥领先企业，积极拓展海外市场 The leading potash fertilizer enterprise in China, actively expanding overseas markets 孙小涵 Xiaohan Sun xh.sun@htisec.com [Table_yemei1] 热点速评 Flash Analysis [Table_summary] (Please see APPENDIX 1 for English summary) [Table_yejiao1] 本研究报告由海通国际分销，海通国际是由海通国际研究有限公司，海通证券印度私人有限公司，海通国际株式会社和海通国 际证券集团其他各成员单位的证券研究团队所组成的全球品牌，海通国际证券集团各成员分别在其许可的司法管辖区内从事证 券活动。关于海通国际的分析师证明，重要披露声明和免责声明，请参阅附录。(Please see appendix for English translati ...

Investment Rating - The investment rating for the company is "Buy" with a market price of HKD 13.76 and a sector rating of "Outperform" [2]. Core Views - The report highlights that the company achieved a revenue of HKD 6.54 billion in 2024, representing a year-on-year growth of 6.4%, while the net profit attributable to shareholders was HKD 740 million, down 13.3% year-on-year. The growth in third-party revenue was robust at 10.4%, suggesting potential in other B-end and overseas markets [4][7]. Summary by Sections Financial Performance - In 2024, the company reported a revenue of HKD 6,540 million, with a growth rate of 6.4%. The net profit attributable to shareholders was HKD 739 million, reflecting a decline of 13.3% [6][7]. - The earnings per share (EPS) for 2025 is projected to be HKD 0.83, with corresponding price-to-earnings (PE) ratios of 14.7X, 13.0X, and 11.9X for 2025, 2026, and 2027 respectively [4][6]. Revenue Breakdown - The third-party revenue for 2024 was HKD 4.57 billion, accounting for 69.8% of total revenue, with a growth rate of 10.4%. Key products such as hot pot seasoning and compound seasonings showed significant growth [7]. - The company’s hot pot seasoning revenue reached HKD 2.33 billion, with a year-on-year growth of 6.4%. The revenue from compound seasonings was HKD 720 million, growing by 21.7% [7]. Market Expansion - The company is actively expanding its coverage in B-end and overseas markets, with a focus on Southeast Asia and the Middle East. The establishment of a supply center in Thailand is expected to enhance its market presence [7]. - The report emphasizes the potential for growth in the B-end market, driven by the company's brand strength and product quality [7]. Profitability Metrics - The gross margin for 2024 was reported at 31.3%, a slight decrease of 0.3 percentage points year-on-year. The net profit margin fell to 11.3%, down 2.6 percentage points from the previous year [7].

Investment Rating - The report maintains a "Buy" rating for the company with a target price not specified [5] Core Views - The company reported a revenue of 8.14 billion yuan for Q1 2025, a year-on-year increase of 0.92%, while the net profit attributable to shareholders decreased by 21.82% to 1.977 billion yuan [1][4] - The company has expanded its installed capacity, with an additional 36.25 MW added in Q1, bringing the total installed capacity to 41.1 GW, which includes 30.4 GW from wind power and 10.7 GW from solar power [2] - Wind power generation saw a slight increase, while solar power generation experienced significant growth, with wind power generation at 17.776 billion kWh (up 4.37%) and solar power generation at 2.509 billion kWh (up 55.65%) [3] Summary by Sections Financial Performance - In Q1 2025, the company's revenue was 8.14 billion yuan, with wind power revenue at 7.368 billion yuan (down 1.89%) and solar power revenue at 715 million yuan (up 43.09%) [4] - Operating expenses increased by 14.13% to 4.81 billion yuan, primarily due to increased depreciation and amortization from new energy installations [4] Installed Capacity and Projects - The company plans to start new renewable energy projects totaling 5.5 GW in 2025, with 5 GW expected to be operational [2] - The total installed capacity as of March 2025 is 41.1 GW, with a breakdown of 30.4 GW from wind, 10.7 GW from solar, and 0.006 GW from other renewable sources [2] Profit Forecast and Valuation - The forecast for net profit attributable to shareholders for 2025-2027 is 7.4 billion, 7.9 billion, and 8.3 billion yuan, respectively, with corresponding price-to-earnings ratios of 6.5, 6.1, and 5.8 [5]