Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 97.3, representing a potential upside of 17.8% from the current price of HKD 82.6 [5]. Core Views - The report highlights that the performance of the two main brands, Anta and Fila, in Q4 2025 showed contrasting results, with Anta experiencing a slight decline in retail sales while Fila saw growth due to strategic adjustments by the new management [1][2]. - The long-term growth of the company is expected to rely on its multi-brand globalization strategy, despite short-term pressures on profit margins in 2026 [3][2]. - The report emphasizes that while the market sentiment may remain weak in the short term, the company's ongoing efforts in brand diversification and global expansion are likely to drive sales and profit growth in the long run [3][2]. Summary by Sections Financial Performance - Anta's revenue for 2023 is projected at RMB 62,356 million, with a year-on-year growth of 16.2%. The revenue is expected to reach RMB 79,961 million in 2025, growing at 12.9% [10]. - The net profit for 2023 is estimated at RMB 10,236 million, with a significant increase of 34.9% compared to the previous year. However, a decline of 15.9% is anticipated for 2026, with a recovery expected in 2027 [10][12]. - The operating profit margin is projected to decrease from 24.6% in 2023 to 22.8% in 2025, reflecting the anticipated pressures on profitability [12]. Brand Performance - Anta's brand retail sales in Q4 2025 recorded a slight decline of less than 1% year-on-year, while Fila's sales grew in the mid-single digits, attributed to effective management strategies [1][2]. - Other brands under the company are expected to maintain high double-digit growth in 2026, although at a slower pace compared to 2025 [2][3]. Market Strategy - The company plans to enhance its market investment in 2026, coinciding with major events like the Winter Olympics and Asian Games, which is expected to support brand visibility and sales [2]. - The report suggests that the market should focus on the strategic significance of new brand acquisitions for long-term growth rather than short-term performance impacts [3].

证券研究报告 小菜园 (999 HK) 港股通 强化性价比优势拥抱高质量增长 2026 年 1 月 21 日│中国香港 餐饮 | 华泰研究 | 更新报告 | 投资评级(维持): | 买入 | | --- | --- | --- | --- | | 2026 年 1 月 21 日│中国香港 | 餐饮 | 目标价(港币): | 11.41 | | 2025 年餐饮行业整体表现受到外卖补贴节奏扰动较明显，中低客单价大众 | | 樊俊豪 | 研究员 | | 日常品类在较大幅度补贴下性价比优势显著放大、阶段性需求表现占优。回 | | SAC No. S0570524050001 SFC No. BDO986 | fanjunhao@htsc.com +(852) 3658 6000 | SFC No. BDO986 曾珺 研究员 SAC No. S0570523120004 SFC No. BTM417 洪洋* 联系人 SAC No. S0570125070021 hongyang@htsc.com +(86) 21 2897 2228 基本数据 | 收盘价 (港币 截至 1 月 20 日) | 8.81 | | -- ...

Investment Rating - The report assigns an "Add" rating for the company, marking its first coverage [6]. Core Views - The company is positioned as a leading diversified copper producer under China Minmetals, aiming to achieve a copper production target of over 1 million tons by 2030 [6][21]. - The Las Bambas copper mine is identified as a "global resource flagship," with the "Heart of Bambas" strategy expected to stabilize its cash flow [6][5]. - The company is set to benefit from the integration of the Khoemacau copper mine and the expansion of the Kinsevere mine, which are anticipated to enhance copper production and profitability [6][5]. Summary by Sections Company Overview - The company operates as the core international mining platform of China Minmetals, focusing on a diversified portfolio of copper and zinc assets, with operations in Australia, South America, Africa, and North America [5][14]. - The company aims to leverage its expertise in both Chinese and international markets to diversify its resources and products [17]. Las Bambas Copper Mine - The Las Bambas mine, with a 62.5% ownership, is among the top ten copper mines globally, with significant copper reserves [5][18]. - The mine has faced community-related issues affecting production, but the implementation of the "Heart of Bambas" strategy is expected to restore stable cash flow [5][6]. Kinsevere Copper Mine - The Kinsevere mine, fully owned by the company, is transitioning from high-grade oxide ore to sulfide ore, with an expansion project expected to extend its operational life until 2035 [5][6]. Khoemacau Copper Mine - The Khoemacau mine, located in Botswana, is a large, long-life copper mine with significant production potential, aiming to increase its output from 50,000 tons to 130,000 tons by 2028/2029 [5][6]. Australian Zinc Mines - The Dugald River and Rosebery mines provide stable cash flow, with the Dugald River being one of the top ten zinc mines globally, expected to see a 401% increase in EBITDA in 2024 [5][6]. Financial Projections - The company forecasts revenues of $4.48 billion in 2024, growing to $7.91 billion by 2027, with net profits projected to rise from $162 million in 2024 to $1.17 billion in 2027 [7].

Investment Rating - The report maintains a "Buy" rating for Li Ning [6] Core Insights - The signing of the Chinese Olympic Committee in the first half of 2025 marks the beginning of a new product and marketing cycle for Li Ning, with expectations for improved performance and stock price recovery in the medium to long term [1][14] - The company has faced pressure on its fundamentals due to fluctuations in the consumer environment, with a reported revenue of 14.8 billion yuan and a net profit of 1.7 billion yuan in the first half of 2025, reflecting a year-on-year change of +3.3% and -11% respectively [1][15] - The sportswear market is expected to grow, with the Chinese sports apparel market projected to reach 260.2 billion yuan by 2024, and a CAGR of 9% from 2025 to 2029 [2] Company Overview - Li Ning's short-term operations are experiencing fluctuations, but the fundamentals are expected to improve. The company has seen a decline in revenue and net profit since 2022, with a forecasted revenue of 28.7 billion yuan and a net profit of 3 billion yuan for 2024 [15] - The revenue structure is primarily wholesale, with 46% from wholesale, 23% from direct sales, and 29% from e-commerce as of the first half of 2025 [15] Industry Trends - The demand for sports footwear and apparel among residents is resilient, with increasing participation in sports leading to a diversified and professionalized market [2] - The report highlights the importance of the Olympic cycle in enhancing brand strength and increasing sponsorship in niche categories [2] Competitive Positioning - Li Ning is focusing on product optimization and enhancing brand strength during the Olympic cycle, with a significant increase in sponsorship for running and basketball categories [3] - The company is also expanding its outdoor product offerings and enhancing the diversity of its store inventory to drive revenue growth [3] Financial Forecast and Investment Recommendations - The forecast for net profit from 2025 to 2027 is 2.742 billion yuan, 2.901 billion yuan, and 3.302 billion yuan respectively, with growth rates of -9%, +5.8%, and +13.8% [4] - The current market capitalization corresponds to a PE ratio of 17 times for 2026, indicating potential for valuation improvement as the company's marketing strategies and product optimizations take effect [4]

Investment Rating - The report maintains a "Buy" rating for the company, expecting a price increase of over 15% in the next 6-12 months [5][13]. Core Insights - The company's main brand experienced a slight decline in retail revenue in Q4, while FILA showed mid-single-digit growth. Other brands not included in the new additions recorded a significant growth of 35-40% [2][3]. - The overall performance for 2025 indicates low single-digit growth for the main brand, mid-single-digit growth for FILA, and 45-50% growth for other brands [2][4]. - The company is focusing on maintaining healthy inventory and operational quality, with expectations for continued growth in its multi-brand matrix [4][5]. Summary by Sections Performance Review - In Q4, the main brand's retail revenue saw a low single-digit decline due to external demand and competitive pressures, while FILA achieved mid-single-digit growth. Other brands recorded a robust 35-40% growth [2][3]. - For the full year of 2025, the main brand is projected to achieve low single-digit growth, FILA mid-single-digit growth, and other brands 45-50% growth [2]. Operational Analysis - The main brand's Q4 revenue slightly decreased, but the overall annual revenue showed steady growth. The online discount rate narrowed by 2 percentage points to approximately 55% [3]. - FILA's Q4 revenue growth accelerated compared to previous quarters, with offline sales showing high single-digit growth and online sales low double-digit growth [3][4]. - The company is expanding its new store formats, with significant performance from the Champion series and continued international expansion [3][4]. Profit Forecast, Valuation, and Rating - The report projects EPS for 2025-2027 to be 4.74, 5.06, and 5.70 RMB, with corresponding P/E ratios of 16, 15, and 13 times [5]. - The company is expected to maintain its competitive advantages despite short-term adjustments in operations and retail environments [5].

Investment Rating - The report maintains a "Buy" rating for the company [3][5] Core Views - The main brand of the company is experiencing short-term revenue pressure, but the mid-term outlook remains positive due to the company's multi-brand international competitiveness [2][9] - The company has adjusted its earnings forecasts slightly downward for the main brand's revenue growth over the next three years, while also increasing the sales and management expense ratios for 2026 and 2027 [10] - The target price is set at 113.00 HKD, based on a 20x PE valuation for 2026 [3][10] Financial Performance Summary - Revenue (in million RMB): - 2023A: 62,356 - 2024A: 70,826 - 2025E: 78,495 - 2026E: 85,296 - 2027E: 92,805 - Year-on-Year Growth (%): 16.2%, 13.6%, 10.8%, 8.7%, 8.8% [4] - Operating Profit (in million RMB): - 2023A: 15,367 - 2024A: 16,595 - 2025E: 18,116 - 2026E: 19,321 - 2027E: 21,369 - Year-on-Year Growth (%): 36.8%, 8.0%, 9.2%, 6.6%, 10.6% [4] - Net Profit Attributable to Parent Company (in million RMB): - 2023A: 10,236 - 2024A: 15,596 - 2025E: 13,177 - 2026E: 14,231 - 2027E: 15,931 - Year-on-Year Growth (%): 34.9%, 52.4%, -15.5%, 8.0%, 11.9% [4] - Earnings Per Share (in RMB): - 2023A: 3.66 - 2024A: 5.58 - 2025E: 4.71 - 2026E: 5.09 - 2027E: 5.70 [4] - Gross Margin (%): - 2023A: 62.6% - 2024A: 62.2% - 2025E: 61.9% - 2026E: 62.2% - 2027E: 62.5% [4] - Net Margin (%): - 2023A: 16.4% - 2024A: 22.0% - 2025E: 16.8% - 2026E: 16.7% - 2027E: 17.2% [4] - Return on Equity (%): - 2023A: 18.3% - 2024A: 23.4% - 2025E: 17.3% - 2026E: 16.5% - 2027E: 16.2% [4]

Investment Rating - The report maintains a "Buy" rating for the company [3] Core Views - Short-term negative sentiment may persist, but there is optimism about the long-term development trend of the brand globalization [3] - The performance of the two main brands, Anta and Fila, shows contrasting results in Q4 2025, with Anta experiencing a slight decline in retail revenue while Fila saw growth [1][2] - The company is expected to face pressure on profit margins in 2026, influenced by various factors including increased market investment and potential losses from acquisitions [2][3] Summary by Sections Financial Performance - Anta's retail revenue in Q4 2025 recorded a year-on-year decline of less than 1%, primarily due to weak industry demand and warmer weather [1] - Fila's revenue in Q4 2025 grew in the mid-single digits year-on-year, accelerating compared to the previous quarter [1] - Other brands experienced a revenue growth of 35-40% in Q4 2025, with Descente growing by 25-30% and Kolon by 50-55% [1] Future Projections - The management aims for Anta's revenue to achieve positive growth in 2026, supported by adjustments in online operations and store renovations [2] - Fila's operational adjustments are expected to maintain its revenue growth momentum in 2026, while other brands are projected to sustain high double-digit growth, albeit at a slower pace than in 2025 [2] - The company plans to increase marketing investments in 2026, coinciding with major events like the Winter Olympics and Asian Games [2] Financial Estimates - The report maintains the revenue and profit forecasts for 2025 but has slightly lowered the net profit expectations for 2026 due to anticipated weaker profit margins [3] - The projected revenue for 2026 is RMB 88.553 billion, with a net profit forecast of RMB 14.361 billion, reflecting a year-on-year increase of 9.5% [10][16] - The company's profit margin is expected to face significant pressure in 2026 due to various factors, including potential losses from acquisitions [2][3]

Investment Rating - The investment rating for the company is not explicitly stated in the provided documents, but the overall sentiment appears to be cautiously optimistic regarding long-term growth potential [1]. Core Insights - The company reported a low single-digit negative growth in retail sales for the Anta brand in Q4 2025, while the FILA brand achieved a mid-single-digit positive growth. Other brands experienced a retail sales growth of 35-40% in the same quarter [1][2]. - The company aims to enhance brand value and operational quality, focusing on different strategies for each brand in 2026. The core goal for the Anta brand is to reverse the decline and restore growth through professional category focus and channel upgrades [3][4]. - The company anticipates a challenging profit margin in 2026 due to increased investments in R&D, marketing, and product innovation, particularly as it integrates the Jack Wolfskin brand [4]. Summary by Sections Q4 and Full Year Performance - Anta brand recorded a low single-digit negative growth in Q4 2025, primarily affected by short-term factors such as the children's line and consumer confidence. The FILA brand showed resilience with mid-single-digit growth [2]. - The professional outdoor lines, including DESCENTE and KOLON SPORT, demonstrated significant growth, with DESCENTE achieving approximately 25-30% growth in Q4 and nearly 40% for the full year [2]. Profitability and Financial Guidance - The company expects to maintain its profit margin guidance for 2025, with targets of 20-25% for Anta, around 25% for FILA, and 25-30% for other brands [3]. - The projected net profit for the fiscal years 2025-2027 is estimated at 131.97 billion, 142.43 billion, and 156.54 billion respectively, with corresponding P/E ratios of 15.71X, 14.55X, and 13.24X [5][6]. 2026 Outlook - The company plans to increase investments in brand building and operational quality, with a focus on different strategies for each brand. The Anta brand will focus on reversing its decline, while FILA will maintain its momentum through new product launches [3][4]. - The integration of Jack Wolfskin is expected to result in higher losses in 2026, reflecting a strategic long-term investment approach [4].

Investment Rating - The report assigns an "Accumulate" rating for the company, marking its first coverage [2][6]. Core Views - The company is positioned as a leading diversified copper producer under China Minmetals, with a goal to achieve a copper production target of over 1 million tons by 2030 [5][22]. - The Las Bambas copper mine is identified as a "global resource flagship," with the "Heart of Bambas" strategy expected to stabilize its cash flow [6][49]. - The company anticipates significant growth from the Khoemacau copper mine in Botswana and the expansion of the Kinsevere copper mine, contributing to a positive outlook for the copper segment [6][49]. Summary by Sections Company Overview - The company operates as the core international mining platform of China Minmetals, focusing on a diversified portfolio of copper and zinc assets, with operations in Australia, South America, Africa, and North America [5][14]. - The company aims to leverage its expertise in both Chinese and international markets to diversify resources and products [17]. Key Assets - Las Bambas Copper Mine: Holds a 62.5% stake, with a production capacity ranking among the top ten globally. The mine has faced community issues affecting output but is expected to stabilize with the new community management strategy [5][6]. - Kinsevere Copper Mine: Fully owned, transitioning from high-grade oxide to sulfide mining, with an expansion project expected to extend its operational life to 2035 [5][6]. - Khoemacau Copper Mine: A significant long-life copper mine in Botswana, with plans to increase production capacity from 50,000 tons to 130,000 tons by 2028/2029 [5][6]. - Australian Zinc Mines: The Dugald River and Rosebery mines provide stable cash flow, with significant EBITDA growth expected in 2024 [5][6]. Financial Projections - The company forecasts revenues of $4.48 billion in 2024, growing to $7.91 billion by 2027, with net profits projected to rise from $162 million in 2024 to $1.17 billion in 2027 [7][6]. - The expected P/E ratio for 2026 is 14.2, indicating a favorable valuation compared to projected earnings growth [6][7]. Strategic Initiatives - The company is actively pursuing acquisitions, including a proposed purchase of Brazilian nickel assets, which would enhance its portfolio and diversify its metal exposure [6][52]. - The strategic focus includes optimizing the asset portfolio and enhancing financial flexibility to support growth initiatives [6][53].

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for the stock price over the next six months [10]. Core Insights - The retail performance of the company remains relatively stable, with the Anta brand experiencing a slight decline in retail sales, while the FILA brand shows improvement. Other brands continue to grow at a high rate [2][3]. - The company is expected to achieve revenue growth of 10.9% in 2025, 10.2% in 2026, and 9.1% in 2027, reaching revenues of 785.7 billion, 865.5 billion, and 944.2 billion respectively. Net profit attributable to the parent company is projected to decline by 14.1% in 2025, followed by increases of 12.5% and 11.6% in the subsequent years [3]. Summary by Sections Retail Performance - Anta brand retail sales decreased by low single digits year-on-year in Q4 2025, while FILA brand sales increased by mid single digits. Other brands saw retail sales growth of 35-40% [2][3]. - The company has been adjusting its franchise stores and successfully expanding various store formats, with the opening of a new store in Los Angeles planned for January 2026 [2]. Financial Projections - Revenue for 2023 is reported at 62,356 million, with projections of 70,826 million for 2024, 78,566 million for 2025, and continuing growth through 2027 [4]. - Net profit attributable to the parent company is expected to be 10,236 million in 2023, increasing to 15,596 million in 2024, but declining to 13,402 million in 2025 before recovering in subsequent years [4]. Valuation Metrics - The company is projected to have a price-to-earnings ratio of 15.33 in 2025, decreasing to 12.21 by 2027, indicating a favorable valuation trend [4]. - The net asset return rate is expected to decline from 25.27% in 2024 to 15.76% in 2027, reflecting changes in profitability [4].