Investment Rating - The report maintains a "Buy" rating for the company [4] Core Viewpoints - The company achieved a revenue of 8.12 billion RMB in 2024, representing a year-on-year growth of 15.8%, but reported a net loss of 210 million RMB due to goodwill impairment related to New Classics Media [1][4] - Online business shows signs of stabilization, with proprietary reading products performing well, while third-party platform revenue increased significantly [2][3] - The company is focusing on IP derivative products, with significant growth in copyright operations and other income, particularly in the film and short drama sectors [3] Summary by Sections Financial Performance - In 2024, the company reported a revenue of 81.2 billion RMB, a gross profit of 39.2 billion RMB, and a gross margin of 48.3% [1] - Adjusted net profit for 2024 was 11.4 billion RMB, a 1.0% increase year-on-year [1][4] - The company revised its adjusted net profit forecasts for 2025 and 2026 to 13.5 billion RMB and 15.3 billion RMB, respectively, reflecting a downward adjustment of 10.6% and 5.8% from previous estimates [4] Online Business Performance - Online business revenue reached 40.3 billion RMB, with proprietary platform product revenue increasing by 3.4% to 35.3 billion RMB [2] - The average monthly active users (MAU) for proprietary and Tencent self-operated channels decreased by 19% year-on-year to 166.6 million [2] IP Derivative Business - Copyright operations and other income grew by 33.5% to 40.9 billion RMB, with New Classics Media generating 1.64 billion RMB in revenue [3] - The company launched over 100 short dramas in 2024, achieving significant revenue milestones [3] - The gross merchandise value (GMV) for derivatives exceeded 500 million RMB, with a strong partnership network established [3]

Investment Rating - The report maintains a "Buy" rating for Xiaomi Group [4][7][8] Core Insights - Xiaomi Group's 2024 and Q4 performance reached historical highs, with 2024 revenue of 365.9 billion RMB, a year-on-year increase of 35%, and adjusted net profit of 27.2 billion RMB, up 41% [7][8] - The company has raised its 2025 delivery target for electric vehicles to 350,000 units, up from 300,000, with a projected revenue of 32.8 billion RMB from this segment [7][8] - The smartphone segment continues to validate its high-end strategy, targeting 180 million units shipped in 2025, with a revenue of 191.8 billion RMB in 2024, a 22% increase [7][8] - The IoT segment saw a significant revenue increase, surpassing 100 billion RMB, with a target of 50% growth in 2025 [7][8] - The internet services segment achieved record revenue and gross margin, with a total revenue of 34.1 billion RMB in 2024, a 13.3% increase [7][8] - Xiaomi's retail strategy includes expanding its store count to 20,000 by 2025, with a focus on AI and core technologies [7][8] Financial Data and Profit Forecast - Revenue projections for Xiaomi Group are as follows: - 2023: 270.97 billion RMB - 2024: 365.91 billion RMB - 2025E: 469.36 billion RMB - 2026E: 572.04 billion RMB - 2027E: 684.43 billion RMB - Net profit projections are: - 2023: 19.27 billion RMB - 2024: 27.31 billion RMB - 2025E: 37.62 billion RMB - 2026E: 45.74 billion RMB - 2027E: 55.77 billion RMB [3][8]

Investment Rating - The report maintains a "Buy" rating for China Resources Beer (0291.HK) with a target price raised to HKD 41.8, indicating a potential upside of 38% from the current stock price of HKD 30.05 [1][5][4]. Core Insights - The overall consumption environment is under pressure, leading to a 2.5% decline in total sales volume, while high-end product sales grew by 9%. The average selling price increased by 1.5%, and gross profit per thousand liters rose by 4.9% [2][4]. - The company is implementing a "Three Precision" strategy focusing on streamlined management, lean cost control, and meticulous operations to drive growth in a stagnant market [2][4]. - The white liquor segment showed steady growth, with revenue reaching RMB 2.15 billion, a 4% increase year-on-year, and an EBITDA of RMB 850 million, reflecting a profit margin of 39.6% [3][4]. Financial Summary - In 2024, total revenue is projected at RMB 39.65 billion, with a slight growth of 2.62% expected in 2025 and 1.12% in 2026. Net profit estimates for 2025, 2026, and 2027 are RMB 5.22 billion, RMB 5.44 billion, and RMB 5.68 billion respectively, with corresponding EPS of HKD 1.73, HKD 1.80, and HKD 1.88 [9][11][4]. - The gross margin is expected to improve to 42.34% in 2025, with a net profit margin of 13.16% [11][17]. - The company plans to continue increasing its dividend payout ratio, with a total dividend of RMB 0.76 per share for the year, representing a payout ratio of 52% [3][4]. Valuation Analysis - The report employs both comparable company analysis and DCF methods for valuation, concluding a target price of HKD 41.8 based on a 25x PE ratio and a DCF valuation suggesting a fair market value of HKD 42.6 [12][4]. - The average PE ratio of comparable companies is noted at 21.4x, while the report assigns a higher multiple to China Resources Beer due to its market position and growth prospects [12][14].

Investment Rating - The investment rating for the company is "Buy" (maintained) [6] Core Views - The company reported strong performance for 2024, with revenue of 70.8 billion, a year-on-year increase of 13.6%, and net profit attributable to shareholders of 15.6 billion, up 52.4% [1] - The main brand, Anta, achieved a high single-digit growth in revenue, with reported income of 33.5 billion, a year-on-year increase of 10.6% [2] - FILA brand showed healthy growth with reported income of 26.6 billion, a year-on-year increase of 6.1% [3] - Other brands experienced significant growth, with revenue increasing by 53.7% to 10.7 billion [4] - Amer Sports reported a revenue of 5.18 billion USD, a year-on-year increase of 18%, with the Greater China region leading growth at 54% [5] - The company expects revenue growth of 10% in 2025, 8% in 2026, and 7% in 2027, with net profit projected to be 13.4 billion, 14.7 billion, and 16.1 billion respectively [6] Summary by Sections Financial Performance - For 2024, the company achieved a revenue of 70.8 billion, with a net profit of 15.6 billion, reflecting a strong performance [1] - The cash dividend payout ratio was 51.4%, maintaining a normal level [1] Brand Performance - Anta brand revenue reached 33.5 billion, with DTC and e-commerce growing by 7.2% and 20.7% respectively [2] - FILA brand revenue was 26.6 billion, with a focus on enhancing product functionality and quality [3] - Other brands saw a revenue increase of 53.7%, with a notable performance from Descente and Kolon [4] Future Outlook - The company plans to continue focusing on product innovation and expanding its global brand presence [2][3] - The leadership change in FILA is expected to drive further brand innovation and growth [3] - The company maintains a positive outlook on revenue growth and profitability for the coming years [6]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The G7 model is expected to lead sales growth in Q2 2025, while brand enhancement will be crucial in H2 2025. The company has adjusted its revenue forecasts for 2025 and 2026, with 2025 revenue revised down to 82.01 billion yuan from 95.56 billion yuan, and 2026 revenue increased to 127.24 billion yuan from 122.06 billion yuan. A new revenue forecast for 2027 is set at 141.85 billion yuan. The Non-GAAP net profit estimates for 2025 and 2026 have been adjusted to -1.94 billion yuan and 533 million yuan, respectively, with a new forecast for 2027 at 2.23 billion yuan. The adjusted EPS for 2025-2027 is projected at -1.0, 0.3, and 1.1 yuan, respectively, corresponding to a price-to-sales ratio of 2.0, 1.3, and 1.2 times [5][6]. Financial Summary and Valuation Metrics - For 2023, the company reported a revenue of 30.68 billion yuan, with a year-over-year growth of 14.2%. The projected revenues for 2024, 2025, 2026, and 2027 are 40.87 billion yuan, 82.01 billion yuan, 127.24 billion yuan, and 141.85 billion yuan, respectively, with corresponding year-over-year growth rates of 33.2%, 100.7%, 55.2%, and 11.5%. The net profit for 2023 was -9.44 billion yuan, with projections of -5.55 billion yuan for 2024, -1.94 billion yuan for 2025, 533 million yuan for 2026, and 2.23 billion yuan for 2027. The gross margin is expected to be 14.5% in 2025, while the net margin is projected to improve to 1.6% by 2027 [7].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The G7 model is expected to lead sales growth in Q2 2025, while brand enhancement will be crucial in H2 2025 [5][6] - Revenue forecasts for 2025 have been adjusted down from 95.56 billion to 82.01 billion, while 2026 revenue is revised up from 122.06 billion to 127.24 billion, with a new forecast for 2027 at 141.85 billion [5] - Non-GAAP net profit estimates for 2025-2026 have been improved, with 2025 projected at -1.94 billion and 2026 at 533 million, leading to adjusted EPS of -1.0 and 0.3 respectively [5] - The company is expected to maintain a double-digit automotive gross margin, driven by platformization and supply chain cost reductions [5] Financial Summary and Valuation Metrics - 2023A revenue was 30.68 billion, with a year-over-year growth of 14.2% - 2024A revenue is projected at 40.87 billion, with a year-over-year growth of 33.2% - 2025E revenue is expected to reach 82.01 billion, reflecting a significant year-over-year growth of 100.7% - The company is projected to achieve a gross margin of 14.5% in 2025, with a net profit margin of -2.4% [7]

Investment Rating - The investment rating for the company is "Outperform the Market" [5][17][20] Core Views - The company is expected to achieve a net profit growth of 20% in 2024, with a revenue increase of 6.5% to 13.577 billion yuan. The net profit attributable to shareholders is projected to reach 1.238 billion yuan [1][3] - The main brand's revenue grew by 3.2%, while the professional sports brand saw a significant increase of 57.2%. The footwear category experienced a revenue growth of 15.9%, while the apparel category declined by 5.7% [2][3] - The company has strategically divested non-core assets, focusing resources on running and professional sports, which is expected to enhance profitability [2][3] Financial Performance Summary - For 2024, the company reported a net profit of 1.238 billion yuan, a 20.2% increase year-on-year. The operating cash flow remained stable at 1.228 billion yuan, with a net cash ratio of 1.0 [1][4] - The gross profit margin improved by 1.4 percentage points to 43.2%, driven by a higher proportion of high-margin professional sports brands and supply chain optimization [1][4] - The company plans to maintain a dividend payout ratio of 50%, with a total dividend yield of 138.2% for the year [1] Earnings Forecast and Financial Indicators - The projected earnings for 2025 are expected to grow by 10%, with net profits estimated at 1.402 billion yuan, reflecting a 13.2% increase [3][4] - The company anticipates a revenue increase of 5.4% in 2025, reaching 14.311 billion yuan, with a net profit margin of 9.8% [4][18] - The price-to-earnings (P/E) ratio is projected to be between 11-12x for 2025, with a reasonable valuation range of 6.1 to 6.6 HKD [3][5][20]

Investment Rating - The report maintains a "Buy" rating for the company, Xiaopeng Motors (XPEV.US/9868.HK) [2][8]. Core Views - The target price for Xiaopeng Motors is raised to $27.2, representing a potential upside of 20%, while the target price for Xiaopeng Motors-W is set at HKD 106.2, indicating a potential upside of 19% [2][6]. - The company is entering a strong product cycle with robust delivery performance for models P7+ and M03, and better-than-expected orders for the new G6 and G9 models [8]. - Xiaopeng aims to double its sales by 2025, supported by new model launches and improved overall gross margins [8]. - The automotive gross margin is expected to improve, with a target of breakeven in Q4 2025 [8]. Financial Forecasts - Revenue projections for Xiaopeng Motors from 2023 to 2027 are as follows: - 2023: RMB 30,676 million - 2024: RMB 40,866 million - 2025E: RMB 86,568 million - 2026E: RMB 138,871 million - 2027E: RMB 190,622 million - The revenue growth rates are projected at 14% for 2023, 33% for 2024, 112% for 2025, 60% for 2026, and 37% for 2027 [3][9]. - Gross margin is expected to rise from 1.5% in 2023 to 19.0% by 2027 [3][9]. - Net profit (loss) projections indicate a loss of RMB 10,376 million in 2023, narrowing to a profit of RMB 13,964 million by 2027 [3][9]. Performance Review and Adjustments - In Q4 2024, Xiaopeng Motors reported revenue of RMB 16,105 million, a 23% year-on-year increase, with a gross profit of RMB 2,325 million, reflecting a 187% increase compared to the previous year [10]. - The automotive sales gross margin reached 10.0% in Q4 2024, with expectations for continued improvement in Q1 2025 [8][10]. - The company plans to enhance its AI capabilities and aims to introduce L3 level software capabilities in the second half of 2025 [8]. Valuation - The valuation is based on a sum-of-the-parts approach, applying a price-to-sales ratio of 1.9x for automotive sales and 5.5x for services and other revenues, leading to a target price of $27.2 for Xiaopeng Motors [8][16]. - The target price for Xiaopeng Motors-W is set at HKD 106.2, corresponding to a target price-to-sales ratio of 2.2x [8][16].

Investment Rating - The report maintains a "Buy" rating for Tencent Music (TME.US/1698.HK) and raises the target price to $18 or HKD 70, indicating a potential upside of 19% from the current price of $15.09 [3][5]. Core Insights - Tencent Music's Q4 2024 revenue reached RMB 74.6 billion, a year-on-year increase of 8.2%, surpassing market expectations by 2.4%, primarily driven by better-than-expected social entertainment service revenue [1]. - The adjusted net profit for Q4 2024 was RMB 22.8 billion, exceeding market expectations of RMB 19.4 billion, attributed to improved gross profit and optimized operating expenses [1]. - The online music service revenue grew by 16.1% year-on-year in Q4 2024, supported by subscription and advertising revenue growth [2]. - The report forecasts continued growth in subscription revenue, with an expected ARPU increase to nearly RMB 12 by Q4 2025 [2]. - Social entertainment service revenue showed a sequential recovery, with a 6.0% increase quarter-on-quarter, although it still faced a year-on-year decline of 13.0% [2]. Financial Projections - The report projects the following financial metrics for Tencent Music: - FY24 revenue: RMB 28,401 million - FY25E revenue: RMB 30,817 million - FY26E revenue: RMB 34,176 million - FY27E revenue: RMB 37,711 million - Adjusted net profit for FY25E: RMB 8,627 million [4][10]. - The adjusted net profit margin is expected to improve, with FY25E and FY26E adjusted net profit margins projected at 28.0% and 28.5%, respectively [10].

[Table_MainInfo] 公司研究/造纸轻工 证券研究报告 玖龙纸业（2689）公司研究报告 2025 年 03 月 20 日 [Table_InvestInfo] 股票数据 | 3[T月ab19le日_S收t盘oc价k(I港nf元o]) | 3.46 | | --- | --- | | 52 周股价波动（港元） | 4.10-7.35 | | 总股本（百万股） | 4692 | | 总市值（百万港元） | 16235 | | 相关研究 | | 市场表现 [Table_QuoteInfo] 沪深 300 对比 1M 2M 3M 绝对涨幅（%） 2.7 12.0 7.8 相对涨幅（%） -5.3 -14.5 -17.6 资料来源：海通证券研究所 投资评级 优于大市 首次 覆盖 包装纸行业龙头，产能持续扩张 [Table_Summary] 投资要点： 分析师:郭庆龙 分析师:王文杰 Tel:(021)23185637 Email:wwj14034@haitong.com 证书:S0850523020002 | 主要财务数据及预测 | | | | | | | --- | --- | --- | --- | ...