Investment Rating - The report maintains a "Buy" rating for the company [6]. Core Views - The company achieved revenue of 6.961 billion yuan in Q3 2025, a year-on-year increase of 8.1%, exceeding the guidance of 2%-6% [1]. - The domestic business generated revenue of 5.722 billion yuan, up 10.8% year-on-year, also surpassing the guidance of 4%-8% [1]. - The company is expanding its portfolio with the introduction of a new mid-to-high-end brand, "全季大观" [3]. Revenue and Profitability - In Q3 2025, the company's direct hotel revenue was 3.487 billion yuan, down 5.5% year-on-year, while franchise and management revenue was 3.309 billion yuan, up 27.2% year-on-year [1]. - The overall operating profit margin improved to 29.4%, an increase of 2.7 percentage points year-on-year, driven by the growth in franchise and management business contributions [3]. - The company expects total revenue growth of 2%-6% in Q4 2025, with management franchise and licensing revenue projected to grow by 17%-21% [3]. Market Performance - The domestic hotel RevPAR was 256 yuan, a slight decrease of 0.1% year-on-year, while the overseas hotel RevPAR was 87 euros, an increase of 6.4% year-on-year [2]. - The company has opened a total of over 2,000 new hotels this year, aiming for a target of 2,300 by year-end [3]. Financial Projections - The projected revenues for 2025-2027 are 25.276 billion yuan, 26.697 billion yuan, and 28.225 billion yuan, representing year-on-year growth rates of 5.8%, 5.6%, and 5.7% respectively [4]. - The expected net profits for the same period are 4.543 billion yuan, 5.112 billion yuan, and 5.795 billion yuan, with growth rates of 49.1%, 12.5%, and 13.4% respectively [4].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The company reported Q3 revenue of 7 billion yuan, a year-on-year increase of 8.1%, exceeding the guidance upper limit by 2% to 6% [7] - The net profit attributable to the parent company for Q3 was 1.47 billion yuan, up 15.4% year-on-year, driven by an increase in gross margin due to asset-light strategies [7] - The company expects RevPAR to turn positive in Q4, with revenue growth guidance of 2% to 6% [7] - The company has adjusted its profit forecast for 2025-2027, with net profits projected at 4.62 billion, 4.90 billion, and 5.40 billion yuan respectively [7] Financial Performance Summary - Total revenue for 2023 is projected at 21.882 billion yuan, with a year-on-year growth of 57.86% [1] - The net profit attributable to the parent company for 2023 is expected to be 4.085 billion yuan, reflecting a significant year-on-year increase of 324.33% [1] - The latest diluted EPS for 2023 is forecasted at 1.32 yuan per share, with a P/E ratio of 23.54 [1] - The company anticipates a steady increase in revenue and net profit over the next few years, with 2024 revenue expected to reach 23.891 billion yuan [1][8]

| [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万港元） | 883.84 | 1,215.12 | 1,559.81 | 1,958.53 | 2,319.28 | | 同比(%) | (44.79) | 37.48 | 28.37 | 25.56 | 18.42 | | 归母净利润（百万港元） | 403.57 | 410.20 | 586.03 | 774.64 | 934.33 | | 同比(%) | (56.23) | 1.64 | 42.86 | 32.19 | 20.62 | | EPS-最新摊薄（港元/股） | 0.05 | 0.05 | 0.07 | 0.09 | 0.11 | | P/E（现价&最新摊薄） | 37.16 | 36.56 | 25.59 | 19.36 | 16.05 | [Table_Tag] [投资要点 Table_Summary] ◼ 2025Q1-Q3 营收稳健增长，资产运营业务贡献度持续提升 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [7] Core Insights - The company reported a revenue of $6.02 billion for the first three quarters of 2025, a year-on-year decrease of 1.0%, with a net profit attributable to shareholders of $280 million, down 16.0% year-on-year. The manufacturing business generated $4.23 billion in revenue, up 2.3% year-on-year, while the retail business saw revenue of $1.79 billion, down 7.9% year-on-year [1][2][5] Summary by Sections Manufacturing Business - In the first three quarters of 2025, the manufacturing business revenue was $4.23 billion, with a shipment volume of 189 million pairs (up 1.3% year-on-year) and an average selling price (ASP) of $20.88 (up 3.2% year-on-year). In Q3 2025, manufacturing revenue was $1.43 billion, down 4.5% year-on-year, with a shipment volume of 62.7 million pairs (down 5.3% year-on-year) and an ASP of $21.4 (up 3.4% year-on-year) [2][3] - The manufacturing business's revenue by region showed a year-on-year increase of 5.4% in the U.S. (28.5% share), 11.7% in Europe (27.7% share), and a decrease of 25.9% in mainland China (13.4% share) [2] Profitability and Efficiency - The capacity utilization rate for the manufacturing business was 93% in the first three quarters of 2025, with a gross margin of 18.3% (down 1.3 percentage points year-on-year). The SG&A expense ratio was 10.2% (down 0.2 percentage points year-on-year) [3] - In Q3 2025, the gross margin improved to 19.4% (down 1.2 percentage points year-on-year, up 1.6 percentage points quarter-on-quarter), attributed to improved production efficiency and product mix optimization [3] Retail Business - The retail business revenue for the first three quarters of 2025 was $1.79 billion (down 7.9% year-on-year), affected by a weak retail environment and intensified competition. However, online revenue grew by 13% [4] - In Q3 2025, retail revenue was $520 million, down 6.3% year-on-year, with a significant improvement in October, where revenue was down only 0.7% year-on-year [4] Earnings Forecast and Valuation - The company is expected to achieve revenues of $8.3 billion, $8.8 billion, and $9.4 billion for 2025, 2026, and 2027, respectively, with corresponding net profits of $393 million, $441 million, and $488 million [5][12]

2025 年 11 月 23 日 公司研究 评级：买入(维持) 研究所： 证券分析师： 陈梦竹 S0350521090003 chenmz@ghzq.com.cn 证券分析师： 尹芮 S0350522110001 yinr@ghzq.com.cn [Table_Title] AI 赋能带动主业表现稳健，可灵贡献环比继续 提升 ——快手-W（1024.HK）2025Q3 财报点评 最近一年走势 | 相对恒生指数表现 | | | 2025/11/21 | | --- | --- | --- | --- | | 表现 | 1M | 3M | 12M | | 快手-W | -15.3% | -10.2% | 38.8% | | 恒生指数 | -3.1% | 0.5% | 28.7% | | 市场数据 | | | 2025/11/21 | | 当前价格（港元） | | | 64.00 | | 52 周价格区间（港元） | | | 38.15-92.60 | | 总市值（百万港元） | | | 276,698.48 | | 流通市值（百万港元） | | | 276,698.48 | | 总股本（万股） | | | 432 ...

Investment Rating - The report maintains an "Accumulate" rating for the company [1][9] Core Insights - The company demonstrates strong long-term operational capabilities in the gaming sector, with a significant increase in deferred revenue laying a solid foundation for future performance releases [2][6] - The Q3 2025 financial results show revenue of 28.359 billion yuan, a year-on-year increase of 8.2% and a quarter-on-quarter increase of 1.7%. The net profit attributable to shareholders is 8.616 billion yuan, reflecting a year-on-year increase of 31.8% and a quarter-on-quarter increase of 0.2% [5][6] Financial Performance Summary - **Revenue and Profitability**: In Q3 2025, the company achieved revenue of 28.359 billion yuan (YoY +8.2%, QoQ +1.7%) and a net profit of 8.616 billion yuan (YoY +31.8%, QoQ +0.2%). The non-GAAP net profit was 9.502 billion yuan (YoY +26.7%, QoQ -0.3%) [5][6] - **Gross Margin**: The gross margin improved to 64.1% (YoY +2.0 percentage points, QoQ -1.0 percentage points) [6] - **Expense Ratios**: The sales expense ratio was 15.7% (YoY +8.3 percentage points, QoQ +22.5 percentage points), R&D expense ratio was 16.0% (YoY -5.1 percentage points, QoQ +2.5 percentage points), and management expense ratio was 4.1% (YoY -2.2 percentage points, QoQ +8.4 percentage points) [6] Business Segment Performance - **Gaming Business**: The gaming and value-added services generated revenue of 22.3 billion yuan (YoY +11.8%, QoQ +2.3%). The gaming sector shows strong resilience and growth momentum, with classic IPs performing well [6] - **Youdao**: In Q3 2025, Youdao achieved revenue of 1.6 billion yuan, a year-on-year increase of 3.6% and a quarter-on-quarter increase of 14.9% [6] - **NetEase Cloud Music**: Revenue for Q3 2025 was 2 billion yuan (YoY -1.8%, QoQ flat). The introduction of AI features has enhanced user experience significantly [6] - **Innovative and Other Businesses**: Revenue decreased to 1.4 billion yuan (YoY -18.9%, QoQ -15.3%). The company is focusing on brand rejuvenation and leveraging AI technology [6] Earnings Forecast and Valuation - The company is projected to achieve revenues of 114.8 billion yuan, 126.5 billion yuan, and 136.2 billion yuan for 2025, 2026, and 2027 respectively. Adjusted net profits are expected to be 39.1 billion yuan, 44.1 billion yuan, and 49.1 billion yuan for the same years [8][9] - The target price for 2026 is set at 265 HKD, maintaining the "Accumulate" rating [6][9]

Investment Rating - The report assigns a positive investment rating to Luk Fook Holdings (0590.HK) with expectations of significant revenue and profit growth in FY2026H1 [1]. Core Insights - The company anticipates a revenue increase of 20%-30% and a net profit growth of 40%-50% for the six months ending September 30, 2025, driven by rising gold prices, an increase in the sales proportion of priced jewelry products, and operational leverage enhancing profit margins [1]. - Same-store sales have shown a positive trend, with retail value growth of 13% year-on-year from April to June and 18% from July to September, indicating a robust recovery and consumer acceptance despite rising gold prices [2]. - The pricing of gold products continues to perform well, with a 67% year-on-year increase in same-store sales for priced gold products, reflecting strong consumer demand [3]. - The company is expanding its market presence, with a total of 2,634 stores as of September, and plans to open 20 new stores overseas in FY2026, including a recent entry into Vietnam [4]. Financial Summary - Revenue projections for FY2026-2028 are as follows: HKD 15.58 billion in 2026, HKD 17.51 billion in 2027, and HKD 19.42 billion in 2028, representing growth rates of 17%, 12%, and 11% respectively [6]. - The expected net profit for the same period is HKD 1.45 billion in 2026, HKD 1.68 billion in 2027, and HKD 1.89 billion in 2028, with growth rates of 32%, 16%, and 13% respectively [6]. - Earnings per share (EPS) are projected to increase from HKD 1.87 in 2025 to HKD 3.22 by 2028 [6][8].

Investment Rating - The report assigns a "Buy" rating for the company, marking it as a first-time coverage [1]. Core Insights - The company is positioned for growth through a dual engine of self-developed games and the TapTap platform, which serves as a comprehensive game community and distribution platform [1][2]. - The self-developed games have shown strong performance, with titles like "Let's Go Muffin" and "Heart Town" driving revenue growth, while the TapTap platform is expected to expand significantly due to its user base and monetization potential [2][34]. Summary by Sections Company Overview - The company is a global game developer and publisher with a diverse portfolio, including popular titles such as "Let's Go Muffin," "Heart Town," and "Torchlight: Infinite." It ranks 22nd among mobile game publishers in China and is expected to enter the global top 100 by October 2025 [1]. Investment Logic - **Self-Developed Game Capability**: The company has consistently validated its ability to develop successful games, with a strong product matrix and ongoing growth from new releases and international expansions [2][12]. - **TapTap Platform Growth**: The platform benefits from a user-game dual effect, with a zero-revenue-sharing policy attracting quality games and users. The introduction of a PC version and the expansion of the iOS ecosystem are expected to further enhance growth [2][34][39]. Financial Forecasts and Valuation - The company is projected to achieve significant profit growth, with net profits expected to reach 1.7 billion, 2.1 billion, and 2.55 billion CNY in 2025, 2026, and 2027, respectively, reflecting growth rates of 111.2%, 24.3%, and 20.0% [2][46]. - The target price is set at 103.2 HKD, based on a 22x PE ratio for 2026, indicating a strong valuation relative to industry peers [2][50]. Revenue Projections - Total revenue is expected to grow from 3.39 billion CNY in 2023 to 8.84 billion CNY by 2027, with a compound annual growth rate (CAGR) of 31.0% from 2025 to 2027 [46][47]. - Game revenue is projected to increase significantly, driven by successful titles and new game launches, while information service revenue from TapTap is also expected to grow robustly [46][47]. Cost and Margin Expectations - The company anticipates improving gross margins, with overall gross margins projected to rise from 69.4% in 2024 to 76.3% by 2027, driven by a higher proportion of self-developed games [48][49].

Investment Rating - The investment rating for the company is "Buy" (maintained) [2] Core Views - The company has shown a revenue growth of 8.2% year-on-year, reaching 28.36 billion yuan, which is slightly below Bloomberg's expectations by 3% [7] - The adjusted net profit margin reached 33.5%, exceeding Bloomberg's expectations by 0.8% [7] - The company is expected to see adjusted net profit growth of 18.4%, 8.8%, and 8.6% for the years 2025 to 2027, with corresponding PE ratios of 14.9, 13.7, and 12.6 [7] Financial Performance - Revenue projections for the company are as follows: - 2023A: 103.468 billion yuan - 2024A: 105.295 billion yuan - 2025E: 115.426 billion yuan - 2026E: 125.700 billion yuan - 2027E: 134.863 billion yuan - The net profit for the years is projected as: - 2023A: 29.417 billion yuan - 2024A: 29.698 billion yuan - 2025E: 36.339 billion yuan - 2026E: 39.555 billion yuan - 2027E: 43.252 billion yuan [6][7] Business Segments - The self-developed games segment generated revenue of 23.33 billion yuan, reflecting a year-on-year growth of 11.8% [7] - The cloud music segment reported revenue of 1.96 billion yuan, a decrease of 1.8% year-on-year [7] - The Youdao segment achieved revenue of 1.63 billion yuan, with a year-on-year increase of 3.6% [7] Valuation Metrics - The company’s EPS for the upcoming years is projected as follows: - 2023A: 9.05 yuan - 2024A: 9.28 yuan - 2025E: 11.47 yuan - 2026E: 12.49 yuan - 2027E: 13.65 yuan - The P/E ratios are projected to be: - 2023A: 15.54 - 2024A: 14.91 - 2025E: 18.53 - 2026E: 17.03 - 2027E: 15.57 [6][8]

Investment Rating - The report maintains a "Buy" rating for Lenovo Group (00992) [1] Core Insights - Lenovo Group's FY25/26 Q2 financial results exceeded expectations, with revenue of $20.452 billion, a year-on-year increase of 14.58%, and an adjusted net profit of $512 million, up 25.18% [6] - The Intelligent Devices Group (IDG) showed strong performance in the PC business, with revenue of $15.107 billion, a year-on-year growth of 11.79%, and PC revenue of approximately $11.1 billion, growing 17.58% [6] - The Infrastructure Solutions Group (ISG) reported revenue of $4.087 billion, a year-on-year increase of 23.65%, with AI server sales experiencing double-digit growth [6] - The gross margin slightly improved to 15.39%, indicating effective management of rising storage costs [6] - The report forecasts revenue for FY25/26 to FY27/28 at $79.485 billion, $91.551 billion, and $105.244 billion, respectively, with net profits projected at $1.672 billion, $2.029 billion, and $2.433 billion [6] Financial Data and Profit Forecast - Revenue projections for FY23/24 to FY27/28 are as follows: - FY23/24: $56.864 billion - FY24/25: $69.077 billion - FY25/26E: $79.485 billion - FY26/27E: $91.551 billion - FY27/28E: $105.244 billion [5] - Net profit projections for the same period are: - FY23/24: $1.011 billion - FY24/25: $1.384 billion - FY25/26E: $1.672 billion - FY26/27E: $2.029 billion - FY27/28E: $2.433 billion [5] - Earnings per share are expected to grow from $0.08 in FY23/24 to $0.20 in FY27/28 [5]