Investment Rating - The report maintains a "Strong Buy" rating for 康耐特光学 (02276.HK) [1] Core Views - 康耐特光学's subsidiary, 朝日光学, is set to establish a joint venture with 歌尔光学 to develop and sell resin lenses and optical waveguide lenses for AI/AR/VR/MR glasses, with respective shareholdings of 30% and 70% [1] - The formation of this joint venture is seen as a strategic alliance that enhances 康耐特光学's position in the supply chain and strengthens its capabilities in providing comprehensive solutions, transitioning from a lens solution provider to a key player in the smart glasses ecosystem [8] - The company is actively expanding its smart glasses business, with increasing collaborations with overseas clients and successful project deliveries to domestic clients, indicating a positive market response [8] - The report forecasts 康耐特光学's net profit for 2025-2027 to be 564 million, 696 million, and 869 million RMB respectively, with corresponding P/E ratios of 47, 38, and 31 [8] Financial Summary - Total revenue projections for 康耐特光学 are 2,061 million RMB for 2024, increasing to 3,380 million RMB by 2027, reflecting a compound annual growth rate (CAGR) of 17.1% to 19.2% [3] - The company's net profit is expected to grow at a CAGR of 31.0% to 25.0% over the same period, indicating strong profitability growth [3] - The target price for 康耐特光学 is set at 69.36 HKD, with the current price at 62.05 HKD, suggesting an upside potential [4]

Investment Rating - The report maintains a "Strong Buy" rating for 康耐特光学 (02276.HK) [1] Core Views - 康耐特光学's subsidiary, 朝日光学, is set to establish a joint venture with 歌尔光学 to develop, produce, and sell resin lenses and optical waveguide lenses for AI/AR/VR/MR glasses, with respective shareholdings of 30% and 70% [1] - The strategic alliance is expected to enhance 康耐特光学's position in the smart glasses market, transitioning from a "lens solution provider" to a key player in the smart glasses ecosystem, thereby strengthening its competitive advantage in the supply chain and leading industry technology paths [8] - The company is actively expanding its smart glasses projects, with increasing collaborations with overseas clients and successful product deliveries to domestic clients, indicating a positive market response [8] - The investment suggestion highlights 康耐特光学 as a leading lens manufacturer with a promising second growth curve in smart glasses, projecting net profits of 564 million, 696 million, and 869 million yuan for 2025-2027, with corresponding P/E ratios of 47, 38, and 31 [8][9] Financial Summary - Total revenue projections for 康耐特光学 are 2,061 million, 2,347 million, 2,835 million, and 3,380 million yuan for 2024A, 2025E, 2026E, and 2027E respectively, with year-on-year growth rates of 17.1%, 13.9%, 20.8%, and 19.2% [3] - The net profit attributable to shareholders is forecasted to be 428 million, 564 million, 696 million, and 869 million yuan for the same years, with growth rates of 31.0%, 31.7%, 23.3%, and 25.0% [3] - The earnings per share (EPS) are expected to be 0.89, 1.18, 1.45, and 1.81 yuan for 2024A, 2025E, 2026E, and 2027E respectively [3] - The target price for 康耐特光学 is set at 69.36 HKD, with the current price at 62.05 HKD [4]

Investment Rating - The investment rating for Tencent Holdings is "Outperform the Market" (maintained) [2][8][23] Core Views - Tencent is expected to achieve revenue of CNY 194.6 billion in Q4 2025, representing a year-on-year growth of 13%. The network advertising sector is anticipated to perform steadily, benefiting from the release of advertising inventory and AI integration. The gaming business is expected to show strong performance, particularly with the game "Delta Operation" [4][9] - The company is increasing its investment in AI, which is expected to offset some operational leverage release. The AI investment will primarily manifest in R&D expenses, projected to grow by 28% in Q4 2025 [4][10] - The gaming segment is projected to generate revenue of CNY 58 billion in Q4 2025, with a year-on-year growth of 18%. Domestic game revenue is expected to grow by 16%, supported by established titles like "Honor of Kings" and "Peacekeeper Elite" [5][15][21] - Marketing services revenue is expected to reach CNY 41.3 billion in Q4 2025, reflecting an 18% year-on-year increase, driven by AI enhancements in advertising efficiency [6][19] - Financial technology and enterprise services are projected to grow by 9% year-on-year, with revenue expected to reach CNY 61.2 billion in Q4 2025, primarily driven by payment services [20] Summary by Relevant Sections Financial Performance - Q4 2025 revenue is expected to be CNY 194.6 billion, with a 13% year-on-year increase. Non-IFRS operating profit is projected at CNY 68.1 billion, up 15% year-on-year, and net profit is expected to be CNY 65.2 billion, reflecting an 18% increase [4][10][11] - The expected Non-IFRS net profit margin is 34% for Q4 2025 [10] Gaming Business - The gaming revenue forecast for Q4 2025 is CNY 58 billion, with an 18% year-on-year growth. Domestic game revenue is expected to grow by 16%, while overseas game revenue is projected to increase by 22% [5][21] Marketing Services - Marketing services revenue is anticipated to be CNY 41.3 billion in Q4 2025, marking an 18% year-on-year growth. AI-driven enhancements are expected to improve advertising efficiency significantly [6][19] Financial Technology and Enterprise Services - Revenue from financial technology and enterprise services is expected to reach CNY 61.2 billion in Q4 2025, with a 9% year-on-year growth, primarily driven by payment services [20]

Investment Rating - The investment rating for Tencent Holdings is "Outperform the Market" (maintained) [2][8][23] Core Views - Tencent is expected to achieve revenue of CNY 194.6 billion in Q4 2025, representing a year-on-year growth of 13%. The network advertising sector is anticipated to perform steadily, benefiting from the release of advertising inventory and AI integration. The gaming business is expected to show strong performance, particularly with the game "Delta Action" [4][9] - The company is increasing its investment in AI, which is expected to offset some operational leverage release. The R&D expenses related to AI are projected to grow by 28% in Q4 2025 [4][10] - The gaming revenue is projected to reach CNY 58 billion in Q4 2025, with a year-on-year growth of 18%. Domestic game revenue is expected to grow by 16%, supported by established titles like "Honor of Kings" and "Peacekeeper Elite" [5][21] - Marketing services revenue is expected to be CNY 41.3 billion in Q4 2025, reflecting an 18% year-on-year increase, driven by AI enhancements in advertising [6][19] - Financial technology and enterprise services are projected to grow by 9% year-on-year, with revenue expected to reach CNY 61.2 billion in Q4 2025 [20] Summary by Sections Financial Performance - For Q4 2025, Tencent's Non-IFRS operating profit is expected to be CNY 68.1 billion, a 15% increase year-on-year. The Non-IFRS net profit is projected to be CNY 65.2 billion, reflecting an 18% year-on-year growth, with a net profit margin of 34% [10][11] - The overall revenue for 2025 is forecasted to be CNY 752 billion, with a year-on-year growth of 14% [11][30] Gaming Sector - The gaming business is expected to generate CNY 58 billion in revenue for Q4 2025, with a year-on-year growth of 18%. The domestic gaming revenue is projected to grow by 16% [5][21] - Upcoming game releases, including "Delta Action" and "Future of Counterattack," are anticipated to enhance revenue streams [21] Marketing Services - Marketing services revenue is expected to reach CNY 41.3 billion in Q4 2025, with an 18% year-on-year increase. AI-driven advertising solutions are expected to improve operational efficiency for advertisers [6][19] Financial Technology and Enterprise Services - Financial technology and enterprise services are projected to grow by 9% year-on-year, with expected revenue of CNY 61.2 billion in Q4 2025. The growth is primarily driven by payment services and the introduction of AI applications in WeChat mini-programs [20]

Investment Rating - The report maintains a "Buy" rating for Alibaba-W (09988.HK) [1] Core Insights - The company is expected to continue its investment in flash sales while maintaining rapid growth in AI cloud services [1] - Revenue for FY2026Q3 is projected to reach 292.9 billion yuan, with a year-on-year growth of 4.6%, primarily due to a slowdown in e-commerce revenue growth [7] - The report anticipates that Alibaba Cloud's revenue will grow by 35.0% year-on-year, reaching 42.85 billion yuan in the same quarter, driven by strong demand for AI computing power and services [7] - The company aims to become the absolute leader in the instant retail market through its flash sales initiative, with improvements in GMV and AOV expected [7] - Non-GAAP net profit forecasts for FY2026, FY2027, and FY2028 are set at 101.53 billion, 141.56 billion, and 184.65 billion yuan respectively, with corresponding PE ratios of 28.4, 20.4, and 15.6 times [7] Financial Projections - Total revenue projections for FY2024A to FY2028E are as follows: 941.17 billion, 996.35 billion, 1,068.58 billion, 1,158.75 billion, and 1,269.02 billion yuan, with year-on-year growth rates of 8.34%, 5.86%, 7.25%, 8.44%, and 9.52% respectively [1] - The report forecasts a decline in attributable net profit for FY2026 to 82.64 billion yuan, a decrease of 36.49% year-on-year, followed by a recovery in FY2027 and FY2028 [1] - The latest diluted EPS for FY2026 is projected at 4.33 yuan per share, with a P/E ratio of 34.94 times [1]

Investment Rating - The investment rating for Alibaba-W (09988.HK) is "Buy" (maintained) [1] Core Insights - The report anticipates that Alibaba's total revenue for FY2026Q3 will reach 292.9 billion yuan, representing a year-on-year growth of 4.6%, primarily due to a slowdown in e-commerce revenue growth. The company is expected to continue investing in flash sales, which will pressure profits, with an adjusted EBITA forecast of 30.61 billion yuan and an EBITA margin of 10.5% for the quarter [7] - Alibaba Cloud is projected to achieve a revenue of 42.85 billion yuan in the same quarter, reflecting a robust year-on-year growth of 35.0%, driven by strong demand for AI computing power and services. The EBITA margin for Alibaba Cloud is expected to remain stable at around 9.0% [7] - The report maintains Non-GAAP net profit forecasts for FY2026, FY2027, and FY2028 at 101.53 billion yuan, 141.56 billion yuan, and 184.65 billion yuan, respectively, with corresponding PE ratios of 28.4, 20.4, and 15.6 times [7] Financial Projections - Total revenue projections for Alibaba are as follows: - FY2024A: 941.17 billion yuan - FY2025A: 996.35 billion yuan - FY2026E: 1,068.58 billion yuan - FY2027E: 1,158.75 billion yuan - FY2028E: 1,269.02 billion yuan - Year-on-year growth rates for total revenue are expected to be: - FY2024A: 8.34% - FY2025A: 5.86% - FY2026E: 7.25% - FY2027E: 8.44% - FY2028E: 9.52% [1][8] - The projected net profit figures are: - FY2024A: 80.01 billion yuan - FY2025A: 130.11 billion yuan - FY2026E: 82.64 billion yuan - FY2027E: 122.87 billion yuan - FY2028E: 166.01 billion yuan [1][8]

Investment Rating - The investment rating for the company is "Buy" and it is maintained [8]. Core Insights - The company reported a decline in overall channel revenue for Q4 2025, with a decrease in low single-digit sales in offline channels and a flat performance in e-commerce channels [2][6]. - The company is expected to experience a steady recovery by 2026, driven by the introduction of new running shoe technologies and the expansion of its product offerings in outdoor and honor-related categories [9]. - The forecasted net profit for the company is projected to be 2.71 billion, 2.85 billion, and 3.06 billion for 2025, 2026, and 2027 respectively, with corresponding year-on-year changes of -10%, +5%, and +7% [9][11]. Summary by Sections Company Overview - The current stock price is HKD 20.40 as of January 16, 2026 [8]. Financial Projections - Revenue for 2025 is estimated at 28.96 billion, with a growth rate of 1% compared to the previous year [11]. - The projected earnings per share (EPS) for 2025 is 1.05, with a price-to-earnings (P/E) ratio of 17.70 [11]. Market Performance - The company is expected to face challenges in retail performance in the short term, but is anticipated to benefit from brand momentum and product innovation in the long term [9].

Investment Rating - The report maintains a "Buy" rating for Kunlun Energy [2][7] Core Views - The company plans to repurchase up to 86.59 million shares, representing about 1% of its total issued share capital, demonstrating confidence in its development [7] - The company has sufficient cash resources, with cash on hand amounting to 29.479 billion RMB as of 1H25, which is adequate to cover the repurchase costs [7] - The Fujian Fuzhou LNG receiving station, with a capacity of 3 million tons per year, is expected to commence operations in 2027, providing stable revenue through a bridge fee model [7] - The company is well-positioned to benefit from the dual carbon and dual control policies, with a significant portion of its gas sales coming from price-sensitive industrial customers [7] - The report forecasts net profits for 2025-2027 to be 5.980 billion, 6.254 billion, and 6.573 billion RMB respectively, with EPS projected at 0.69, 0.72, and 0.76 RMB per share [7] Financial Data and Profit Forecast - Revenue projections for 2023 to 2027 are as follows: 177.354 billion, 187.046 billion, 193.901 billion, 204.563 billion, and 213.881 billion RMB, with corresponding growth rates of 3.15%, 5.46%, 3.66%, 5.50%, and 4.55% [6][8] - Net profit estimates for the same period are: 5.682 billion, 5.960 billion, 5.980 billion, 6.254 billion, and 6.573 billion RMB, with growth rates of 8.68%, 4.89%, 0.33%, 4.59%, and 5.10% [6][8] - The company’s price-to-earnings ratio (P/E) is projected to decrease from 10.4 in 2023 to 9.0 in 2027, indicating potential for upward price elasticity [6][8]

Investment Rating - The report gives the company an "Outperform" rating with a target price of 118.57 HKD, corresponding to a 2025 PE of 26x and a reasonable valuation of 149 billion RMB (approximately 166 billion HKD) [1][7]. Core Insights - The company has been deeply engaged in the oil-based skincare sector for many years, leveraging platforms like Douyin to drive the explosive growth of its flagship products. The expansion of product categories and channels is expected to lead to sustained rapid growth [1][7]. - The company has established itself as a leader in the oil-based skincare market, with a significant market share in facial essence oils, projected to reach 12.4% in 2024, significantly ahead of competitors [3][37]. - The financial forecasts indicate substantial revenue growth, with total revenue expected to reach 23.16 billion RMB in 2025, representing a year-on-year increase of 91.5% [2][12]. Company Overview - The company, Lin Qingxuan, was founded in 2003 and has evolved from offering handmade soaps and aloe vera gels to becoming a pioneer in oil-based skincare with its flagship product, Camellia Oil Essence, launched in 2014 [3][17]. - The management team is experienced and stable, with the founder holding over 70% of the shares, ensuring concentrated ownership and strategic direction [22][26]. Business Performance - The flagship product, the Camellia Oil Essence, has seen rapid growth, with revenue from this category increasing by 176% year-on-year in the first half of 2025, accounting for 46% of total revenue [3][28]. - Online sales have surged, with Douyin driving a 137% increase in online revenue in the first half of 2025, contributing to a 65% share of total revenue [3][36]. Industry Insights - The oil-based skincare segment is experiencing high demand, with the market for facial essence oils projected to grow to 5.3 billion RMB in 2024, reflecting a year-on-year increase of 43% [3][37]. - The overall anti-aging skincare market is expected to reach 119.9 billion RMB in 2024, with a significant portion attributed to high-end products [37][39].

Investment Rating - The investment rating for 康耐特光学 (2276.HK) is not explicitly stated in the provided documents, but the report indicates a positive outlook based on expected profit growth and market performance. Core Insights - The company forecasts a net profit growth of no less than 30% for 2025, driven by increased sales of high-refractive index lenses and multifunctional products, enhanced competitive advantages through scale effects and automation, and improved financing structure leading to higher returns and lower costs [1]. - The report highlights an expected steady recovery in North American revenue, supported by an increase in the proportion of high-refractive index lenses and high-value-added products, as well as successful establishment of production bases in Japan and Thailand [2]. - The smart glasses segment is anticipated to see significant growth, with cumulative revenue reaching approximately 10 million yuan by the end of August, and further expansion expected in 2025 and 2026 as production scales up [3]. Financial Projections - The company is projected to achieve total revenue of 2,341 million yuan in 2025, with a year-over-year growth rate of 14%, and a net profit of 567 million yuan, reflecting a 32% increase [4]. - For the years 2025 to 2027, the expected net profits are 5.7 billion yuan, 6.9 billion yuan, and 8.9 billion yuan, with corresponding P/E ratios of 46.8X, 38.3X, and 29.6X [3][4]. - Key financial metrics indicate a gross margin improvement, with projections of 39.96% in 2025 and 41.47% in 2027, alongside a net profit margin of 24.20% in 2025 [4].