Investment Rating - The investment rating for the company is "Accumulate" [2][6]. Core Insights - The report highlights the return of the founder of Haidilao, which is expected to stabilize the related party business and continue rapid growth in the third-party business [3]. - The company anticipates that the related party business will recover in the second half of 2025, driven by improvements in Haidilao's operations and pricing adjustments [10]. - The overseas and B2B businesses are projected to drive the third-party business's growth, with overseas revenue expected to reach 266 million RMB in the first half of 2025, reflecting a year-on-year increase of 34.43% [10]. Financial Summary - Total revenue is projected to grow from 6,147.57 million RMB in 2023 to 8,118.23 million RMB by 2027, with a compound annual growth rate (CAGR) of approximately 8.99% [4]. - Net profit is expected to decrease from 852.70 million RMB in 2023 to 739.43 million RMB in 2024, before recovering to 962.06 million RMB by 2027 [4]. - The company’s price-to-earnings (PE) ratio is projected to decrease from 13.04 in 2023 to 14.60 in 2027, indicating a potential increase in valuation [4]. Business Performance - The related party business is expected to stabilize, with a low profit margin of around 13% in the first half of 2025, suggesting limited room for further decline [10]. - The overseas business is anticipated to maintain rapid growth, supported by the ramp-up of production capacity in Thailand and enhanced local supply chain capabilities [10]. - The B2B segment is expected to continue its rapid growth due to brand and cost advantages, as well as the establishment of a professional B2B team [10].

Investment Rating - The report gives a "Buy" rating for the company [5][6]. Core Insights - The report provides a deep analysis of the operational status, financial performance, industry landscape, company development, and potential risks of Baima Tea Industry, based on its Hong Kong IPO prospectus [1]. Company Overview - Baima Tea Industry is positioned as a leading high-end tea enterprise in China, benefiting from the structural upgrade of the tea industry characterized by "overall dispersion and high-end concentration" [2]. - The company has a well-established marketing system and strong overall profitability, with a gross margin stable around 55% supported by its high-end product structure [3]. Future Outlook - The company’s development path aligns well with industry trends, focusing on brand, channel, and process barriers to continuously increase market share [4]. - The successful IPO will provide strong momentum for capacity upgrades, brand promotion, channel expansion, and digital transformation [4]. Financial Performance - Revenue projections for 2025-2027 are estimated at 2.20 billion, 2.45 billion, and 2.86 billion RMB, with year-on-year growth rates of +2.66%, +11.41%, and +16.53% respectively [5]. - Earnings per share (EPS) for the same period are forecasted to be 2.71, 3.07, and 3.85 RMB, with corresponding price-to-earnings (PE) ratios of 12.54, 11.08, and 8.82 [5]. Industry Analysis - The Chinese tea market is expected to grow from approximately 288.9 billion RMB in 2020 to about 325.8 billion RMB by 2024, with a compound annual growth rate (CAGR) of around 3.0% [46]. - The high-end tea market is projected to grow at a faster rate of 5.6% from 2024 to 2029, driven by consumer upgrades and brand recognition [47][48]. Competitive Position - Baima Tea holds a leading market share of 1.7% in the high-end tea segment, with a revenue of 1.758 billion RMB in 2024, reflecting an 18.2% increase from 2022 [61]. - The company has a robust channel presence with over 3,500 offline stores, the highest in the industry, and a significant number of franchise stores [61].

Investment Rating - The investment rating for Tencent Holdings (00700.HK) is "Buy" with a current price of 617.50 HKD and a fair value estimate of 744.46 HKD [2]. Core Insights - The report emphasizes that advertising and gaming continue to show strong momentum, with significant investments in AI infrastructure [3][7]. - The forecast for Q4 2025 anticipates revenue of 1,947 billion RMB, representing a year-over-year growth of 13% [7]. - The report projects that Tencent's revenue will reach 7,522 billion RMB in 2025 and 8,290 billion RMB in 2026, with corresponding growth rates of 13.9% and 10.2% respectively [7][24]. Financial Projections - Revenue (in billion RMB): - 2023A: 6,090 - 2024A: 6,603 - 2025E: 7,522 - 2026E: 8,290 - 2027E: 8,973 - Growth Rates (%): - 2023A: 9.8% - 2024A: 8.4% - 2025E: 13.9% - 2026E: 10.2% - 2027E: 8.2% [4]. - Adjusted Net Profit (in billion RMB): - 2023A: 1,577 - 2024A: 2,227 - 2025E: 2,564 - 2026E: 2,929 - 2027E: 3,235 - Growth Rates (%): - 2023A: 36.4% - 2024A: 41.2% - 2025E: 15.1% - 2026E: 14.2% - 2027E: 10.5% [4]. Business Segment Performance - Gaming revenue for Q4 2025 is expected to reach 574 billion RMB, with a year-over-year growth of 17% [7]. - Social network revenue is projected at 324 billion RMB for Q4 2025, reflecting a 9% year-over-year increase [7]. - Marketing services revenue is anticipated to be 421 billion RMB for Q4 2025, showing a 20% year-over-year growth [7]. Valuation Methodology - The report employs a Sum-of-the-Parts (SOTP) valuation method, estimating the fair value of Tencent's core business at 6.35 trillion HKD, leading to a total fair value of 744.46 HKD per share [24][27].

Investment Rating - The report initiates coverage on Lianlian Digital with a "Buy" rating and a target price of HKD 10.20, corresponding to a 2026 estimated price-to-sales (PS) ratio of 5x [1][17]. Core Insights - Lianlian Digital is a leading independent digital payment service provider in China, primarily offering cross-border payment solutions for Chinese merchants, facilitating foreign currency collection abroad and repatriation to China [13][30]. - The cross-border payment market has significant growth potential, driven by increasing global trade and e-commerce penetration, with forecasts indicating that China's cross-border payment total payment volume (TPV) will reach CNY 17.1 trillion by 2028, growing at a CAGR of approximately 22.1% from 2025 to 2028 [13][23]. - Lianlian's competitive advantages include a comprehensive global licensing network and partnerships, enabling it to support transactions in over 130 currencies across more than 100 countries [14][30]. Financial Performance and Projections - For the first half of 2025, Lianlian's total TPV reached CNY 2.1 trillion, a year-on-year increase of 32%, with cross-border payment TPV at CNY 198.5 billion, up 94% year-on-year [9][15]. - The company expects to achieve revenues of CNY 4.021 billion in 2025, with a projected net profit of CNY 1.442 billion, primarily driven by gains from equity disposals and dilution benefits from capital increases [6][16]. - The adjusted net profit for 1H25 was approximately CNY 0.6 billion, indicating a near break-even point, with expectations for profitability improvements in the long term [8][16]. Market Position and Strategy - Lianlian's market share in China's cross-border payment industry is projected to increase from 2.9% in 2023 to 3.8% in 2024, reflecting its expanding footprint in the sector [13][15]. - The company is focused on enhancing its payment technology and infrastructure, with a commitment to R&D expenditures of around 20-30% of revenue, aimed at optimizing cross-border payment services [10][14]. - Lianlian's business model includes not only cross-border payments but also domestic payment services and value-added services, which are increasingly contributing to revenue growth [31][60].

Investment Rating - The report maintains an "Overweight" rating for the company with a target price of HKD 4.05 [7][5]. Core Views - The company is expected to benefit from a recovery in trade and price elasticity, with a significant increase in uranium prices anticipated due to global nuclear energy revival [1]. - The overall production and operational performance for 2025 is in line with expectations, with a notable recovery in uranium trade prices in the second half of 2025 [1][3]. - The company is one of the most elastic uranium producers in terms of performance relative to spot prices, with 70% of its sales framework agreements tied to spot pricing mechanisms from 2026 to 2028 [1]. Summary by Sections Production and Sales Outlook - The company's total uranium production for 2025 is projected at 2,699.0 tons, a slight decrease of 2% year-on-year. The Ortalyk mine shows a significant increase of 68%, while the Semizbay-U mine experiences an 18% decline [2]. - Looking ahead, the sales framework agreements for 2026 and 2027 indicate production increases to approximately 2,935 tons and 3,300 tons, respectively, with Ortalyk mine expected to grow by 15% and 18% [2]. Trade and Pricing - The uranium trade delivery prices have shown a clear recovery, with prices increasing from $56.44/lbs in Q1 to $79.90/lbs in Q4 of 2025. The average receiving price for the year was $73.95/lbs, with a similar average for deliveries [3]. - The report anticipates that the recovery in trade prices will lead to a restoration of profits in the international trade business for the entire year [3]. Strategic Developments - The inclusion of uranium in the U.S. Section 232 critical minerals list is expected to accelerate the replenishment cycle, tightening supply and potentially driving prices higher [4]. - The U.S. government's actions to ensure sufficient uranium supply are likely to bolster long-term confidence in nuclear power development [4]. Profit Forecast and Valuation - Due to adjustments in production plans, the company's net profit for 2025 has been revised down by 34% to HKD 231 million. However, profit forecasts for 2026 and 2027 have been adjusted upwards to HKD 1.039 billion and HKD 1.363 billion, respectively [5]. - The report assigns a price-to-earnings (P/E) ratio of 29.6x for 2026, leading to a target price increase from HKD 3.01 to HKD 4.05 [5].

Investment Rating - The report maintains a "Buy" rating for Li Ning with a target price of 24 HKD, based on a 20x PE for 2026 [1][3][7]. Core Insights - Li Ning's overall platform revenue (excluding Li Ning YOUNG) experienced a low single-digit decline in Q4 2025, with offline channels seeing a mid-single-digit decline while e-commerce growth remained flat [2][3]. - The retail performance outperformed wholesale due to increased clearance and promotional efforts in the second half of the year, with notable growth in specific e-commerce channels like Douyin and JD [2]. - The introduction of new store formats, particularly the "Dragon Store," has been well-received, targeting consumers who value quality and brand prestige, indicating potential for future growth [3]. Financial Summary - Revenue projections for 2025-2027 are adjusted to 28.941 billion RMB, 30.559 billion RMB, and 31.889 billion RMB, respectively, with expected EPS of 1.04, 1.08, and 1.17 RMB [5][11]. - The company anticipates a recovery in profitability with a projected net profit of 2.675 billion RMB in 2025, increasing to 2.787 billion RMB in 2026 and 3.006 billion RMB in 2027 [5][11]. - The gross margin is expected to remain stable around 49.4% for the coming years, reflecting effective cost management [5][12].

Investment Rating - The investment rating for the company is maintained as "Buy" with a target price of HKD 35.10 [1][5]. Core Insights - The company reported a retail value growth of 26% year-on-year for Q3 FY26, with a sequential increase of 8 percentage points. The growth was driven by effective product differentiation and sales strategies amid rising gold prices [1]. - Same-store sales growth (SSSG) improved across all regions, with Hong Kong, Macau, and overseas markets showing a year-on-year increase of 16% [2]. - The product mix continues to upgrade, with high-margin pricing gold products accounting for 17% of retail value, supporting the company's profit resilience [3]. - The company is optimizing its store structure, with a total of 3,073 stores globally, and plans to expand its overseas presence significantly [4]. Summary by Sections Sales Performance - The company achieved a same-store sales growth of 16% in Hong Kong, Macau, and overseas markets, with specific increases of 15% in Hong Kong, 22% in Macau, and 11% overseas [2]. - The same-store sales growth for self-operated stores in mainland China was 7%, while brand stores saw a remarkable 31% growth [2]. Product Strategy - The retail value of high-margin pricing gold products increased by 3 percentage points to 17%, with mainland China and Hong Kong/Macau accounting for 16% and 17% respectively [3]. - The company launched new product lines, including the "Ice·Diamond Light Shadow Gold" series and the Tang Palace Night Banquet series, which contributed to a 66% increase in gold-inlaid diamond product sales [3]. Store Expansion - As of January 15, 2026, the company had 3,073 stores globally, with 2,951 in mainland China, 74 in Hong Kong and Macau, and 48 overseas. The net store closures have slowed down, with 40 closures in Q3 FY26 compared to 49 in the previous quarter [4]. - The company aims to open at least 50 new stores in three countries over the next three years, with 20 planned for FY26 [4]. Financial Forecast - The company maintains its net profit forecast for FY26-FY28 at HKD 1.548 billion, HKD 1.733 billion, and HKD 1.918 billion respectively, with a target price corresponding to a 14 times PE ratio for FY26 [5].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The company reported a narrowing decline in Q4 revenue, with expectations for profit margins in 2025 to exceed forecasts [1] - The company has adjusted its net profit forecasts for 2025-2027, increasing them to 2.68 billion, 2.86 billion, and 3.05 billion RMB respectively, corresponding to P/E ratios of 17, 16, and 15 [1] Financial Performance Summary - Total revenue for 2023 is projected at 27.6 billion RMB, with a year-on-year growth of 6.96% - Net profit attributable to shareholders for 2023 is expected to be 3.19 billion RMB, reflecting a year-on-year decline of 21.58% - The latest diluted EPS for 2023 is estimated at 1.23 RMB, with a P/E ratio of 14.43 [1][8] Operational Insights - In Q4, the company's overall retail revenue (excluding young segment) saw a low single-digit year-on-year decline, with offline and e-commerce channels experiencing middle single-digit and flat year-on-year changes respectively [1] - The company opened its first outdoor store and "Dragon Store" in November and December 2025, respectively, targeting new customer segments [1] - The company aims to improve profitability by closing loss-making stores and enhancing cost efficiency [1]

Investment Rating - The report maintains an "Outperform" rating for the company, with a target price of 6.83 HKD, reflecting a 9% downside based on a 2025 PE of 10X [8][11]. Core Insights - The company focuses on mass professional sports, leading industry turnover growth, and is committed to technological innovation and product upgrades, with rapid expansion of super stores [8][10]. - The company achieved steady turnover growth in Q4 2025, with main brand offline, online, and children's turnover growing by 10%, high double digits, and 10% year-on-year respectively [9][10]. - The company exceeded its annual opening target for super stores, with 126 stores opened by the end of 2025, surpassing the initial target of 100 stores [10][11]. - The company is increasing its focus on mental products and professional events, with successful product launches and event sponsorships planned for 2026 [11]. Financial Summary - Projected total revenue for 2024A, 2025E, 2026E, and 2027E is 10,074 million, 11,147 million, 12,355 million, and 13,732 million RMB respectively, reflecting growth rates of 19.6%, 10.7%, 10.8%, and 11.1% [3]. - Projected net profit attributable to shareholders for 2025-2027 is 1,271 million, 1,403 million, and 1,560 million RMB, with corresponding PE ratios of 8.5X, 7.7X, and 6.9X [3][8]. - The company’s gross profit is expected to increase from 4,183 million RMB in 2024A to 5,633 million RMB in 2027E, maintaining a gross margin around 40% [3].

Investment Rating - The report maintains a "Buy" rating for the company with an increased target price of HKD 12.34, reflecting a potential upside of 13.5% based on a price-to-earnings ratio of 16.5 times FY26 earnings [1][7]. Core Insights - Recent breakthroughs in several innovative business areas, such as the launch of the Guangdong Zhanjiang green methanol project, significant revenue and orders in aerospace storage equipment, and investments in nuclear fusion energy, are expected to support long-term growth and higher valuations for the company [1][2][4]. - The green methanol project, which has an annual capacity of 50,000 tons, is China's first commercial-scale production of bio-methanol, utilizing low-cost agricultural waste as raw materials [2]. - The aerospace storage equipment segment is projected to generate over RMB 100 million in revenue and orders by 2025, supplying various domestic and international aerospace entities [3]. - The company has invested RMB 1 billion in a nuclear fusion energy enterprise, indicating a strategic move towards future energy solutions [4]. Financial Summary - The company reported revenues of RMB 23.626 billion in 2023, with a projected increase to RMB 27.235 billion by 2025, reflecting a growth rate of 10% [6]. - Shareholder net profit is expected to rise from RMB 1.114 billion in 2023 to RMB 1.225 billion in 2025, marking an 11.9% growth [6]. - Earnings per share are forecasted to increase from RMB 0.55 in 2023 to RMB 0.60 in 2025, with a corresponding decrease in the price-to-earnings ratio from 18.0 to 16.6 [6].