曲公司 非領令融 2026 年 01 月 23 日 中国船舶積領 通过可转债实现低利率融资,特别分红重视股东回报 报告原因：有信息公布需要点评 (维持) | 市场数据: | 2026 年 01 月 22 日 | | --- | --- | | 收盘价（港币） | 2.14 | | 恒生中国企业指数 | 9114.3 | | 52 周最高/最低（港币) | 2.40/1.55 | | H 股市值（亿港币） | 132.66 | | 流通 H 股（百万股） | 6,199.22 | | 汇率（港币/人民币） | 0.8982 | 一年内股价与基准指数对比走势: 51% 31% 资料来源：Bloomberg 相关研究 证券分析师 王晨鉴 A0230525030001 wangcj@swsresearch.com 闫海 A0230519010004 yanhai@swsresearch.com 联系人 王晨鉴 A0230525030001 wangcj@swsresearch.com 申万宏源研究微信服务号 投资要点: 财务数据及盈利预测 | 港元 | 2023 | 2024 | 2025E | 2026E | 20 ...

Investment Rating - The report assigns a "Buy" rating for the company, indicating a positive outlook for its stock performance [5]. Core Insights - The company is leading the ADC (Antibody-Drug Conjugate) innovation wave and is expected to achieve commercialization by 2026 [2][3]. - The company has received IND approval for its self-developed ADAM9 ADC drug DB-1317, allowing clinical trials in late-stage metastatic solid tumor patients [2]. - The HER2 ADC DB-1303 has reached its primary endpoint in a Phase III clinical trial for HER2-positive unresectable or metastatic breast cancer, accelerating its market approval process [3]. - The company is expected to report multiple clinical data readouts in 2026, which could significantly impact its growth trajectory [9]. Financial Forecasts - Projected revenues for 2024, 2025, 2026, and 2027 are 1,941 million, 1,950 million, 1,972 million, and 2,100 million RMB respectively, with growth rates of 8.7%, 0.5%, 1.1%, and 6.5% [4]. - The net profit attributable to shareholders is forecasted to be -1,050 million, -247 million, -386 million, and -341 million RMB for the same years, reflecting growth rates of -193.8%, 76.5%, -56.1%, and 11.5% [4]. - Earnings per share (EPS) are expected to be -11.75, -2.76, -4.31, and -3.82 RMB for 2024, 2025, 2026, and 2027 respectively [4]. Clinical Development and Pipeline - The company is advancing its ADC pipeline, including DB-1316, which aims to address existing ADC resistance issues and is set to enter clinical stages soon [9]. - Collaborations with BioNtech are expected to yield significant clinical data in 2026, enhancing the company's competitive position in the ADC market [9].

上 市 公 司 非银金融 2026 年 01 月 23 日 中国船舶租赁 (03877) ——通过可转债实现低利率融资，特别分红重视股东回报 报告原因：有信息公布需要点评 买入（维持） | 市场数据： | 2026 年 01 月 22 日 | | --- | --- | | 收盘价（港币） | 2.14 | | 恒生中国企业指数 | 9114.3 | | 52 周最高/最低（港币） | 2.40/1.55 | | H 股市值（亿港币） | 132.66 | | 流通 H 股（百万股） | 6,199.22 | | 汇率（港币/人民币） | 0.8982 | 一年内股价与基准指数对比走势： -9% 11% 31% 51% HSCEI 中国船舶租赁 资料来源：Bloomberg 相关研究 - 证券分析师 投资要点： 财务数据及盈利预测 | 港元 | 2023 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 3,745 | 4,441 | 4,286 | 4,541 | 4,821 | | 同 ...

Investment Rating - The report assigns a "Buy" rating to the company with a target price of HKD 15.00, representing a potential upside of 37.7% from the current price of HKD 10.89 [6]. Core Insights - The company is expected to achieve a net profit of HKD 2.53 billion to HKD 2.57 billion in 2025, reflecting a growth of 45% to 60% compared to 2024, which aligns with the company's equity incentive targets [8]. - The TV segment has shown significant improvement, with a 5.3% increase in TV shipments to 21.08 million units in the first three quarters of 2025, and a remarkable 153% growth in global shipments of TCL MiniLED TVs [8]. - A joint venture with Sony is set to enhance global and high-end development, with TCL holding a 51% stake. This partnership is expected to leverage TCL's supply chain and cost control advantages alongside Sony's advanced imaging technology and brand value [8]. - The report anticipates that the collaboration will allow TCL to transition from "scale expansion" to "brand globalization," enhancing its market share in high-end segments [8]. Financial Summary - Revenue is projected to grow from HKD 78.99 billion in 2023 to HKD 153.96 billion by 2027, with a compound annual growth rate (CAGR) of 13.5% [4]. - The gross profit margin is expected to stabilize around 15.7% by 2027, with net profit increasing from HKD 744 million in 2023 to HKD 3.51 billion in 2027 [4][9]. - Earnings per share (EPS) is forecasted to rise from HKD 0.33 in 2023 to HKD 1.39 in 2027, indicating a strong growth trajectory [4][9]. - The company’s price-to-earnings (P/E) ratio is projected to decrease from 32.9x in 2023 to 7.8x by 2027, suggesting an attractive valuation as earnings grow [4].

港股通 回购彰显成长信心，产品持续出奇创新 证券研究报告 泡泡玛特 (9992 HK) | 华泰研究 | | | 动态点评 | 投资评级(维持): | 买入 | | --- | --- | --- | --- | --- | --- | | 2026 年 | 1 月 | 22 日│中国香港 | 消费轻工 | 目标价(港币): | 410.00 | 公司近日开启股份回购，1 月 19 日、21 日两次回购合计 190 万股，回购金 额 3.1 亿港元。公司曾于 4M23-2M24 持续回购，累计约 2465 万股，金额 约 4.6 亿港元，平均单笔 36 万股。本轮回购的单笔金额及股数均超过以往， 彰显公司对成长前景信心。公司在门店运营精细度、场景氛围、情感体验等 方面不断精进，已长期论证的 IP 创新、品类创新能力持续发力，不断带动 新 IP、新玩法出圈。我们看好公司在 26 年加快 IP 结构多元化、均衡化， 乐园、动画内容、甜品、饰品等业态加快落地，培育新增长点并强化 IP 情 感连接，缓解市场对时尚风险的担忧。维持"买入"评级，继续重点推荐。 新品玩法、创意不断出新，持续验证 IP 运营能力 近期公司多 ...

Investment Rating - The investment rating for the company is "Buy" [1][6]. Core Insights - The report highlights a significant increase in same-store sales, with a year-on-year growth of 21.4% in mainland China for FY26Q3, driven by a 53.4% increase in priced jewelry sales [10]. - The company is experiencing a shift towards higher-margin priced products, with the proportion of priced jewelry sales in mainland China rising to 40.1%, an increase of 10.7 percentage points year-on-year [10]. - Online sales are showing strong growth, with a year-on-year increase of 25.3% in FY26Q3, while the total number of physical stores is decreasing [10]. Financial Summary - Total revenue is projected to grow from HKD 89,656 million in FY2025 to HKD 103,903 million in FY2028, reflecting a compound annual growth rate (CAGR) of approximately 5.4% [4]. - Gross profit is expected to increase from HKD 26,455 million in FY2025 to HKD 31,691 million in FY2028, with a gross margin of around 30.5% by FY2028 [4]. - Net profit attributable to shareholders is forecasted to rise significantly from HKD 5,916 million in FY2025 to HKD 11,153 million in FY2028, indicating a strong recovery and growth trajectory [4]. Market Data - The current stock price is HKD 14.12, with a market capitalization of HKD 139,299 million [1][7]. - The stock has traded within a range of HKD 6.76 to HKD 16.63 over the past 52 weeks [7]. Forecast and Valuation - The report maintains a target price of HKD 19.8 for FY2026, based on a price-to-earnings (P/E) ratio of 22 times [10]. - The forecasted earnings per share (EPS) for FY2026 is expected to be HKD 1.02, with a P/E ratio of 13.44 for FY2026 [11].

Investment Rating - The report maintains an "OUTPERFORM" rating for Baidu Group [2] Core Views - Baidu's operating cash flow is expected to remain positive in Q4, supported by prudent spending and the integration of AI tools in operations [4][13] - The listing of Kunlun Chip (KLX) is anticipated to unlock significant valuation for Baidu, with potential revenue comparable to Cambricon [5][14] - Apollo Go is set to accelerate its global expansion in 2026, which may further support Baidu's stock performance [15] Financial Summary - Baidu's revenue for FY25 is projected at RMB 128.7 billion, a decrease of 2.4% year-on-year, with a net profit of RMB 18.6 billion, down 31% [3][11] - The core business is expected to generate an adjusted operating profit of RMB 14.1 billion, corresponding to a margin of 13.8% [11] - For Q4, total core revenue is estimated at RMB 25.8 billion, reflecting a year-on-year decline of 6.9% but a quarter-on-quarter increase of 4.5% [12] Valuation and Recommendations - The report employs a Sum-of-the-Parts (SoTP) valuation method, estimating a total market cap of approximately HK$481.8 billion or a target price of HK$178, corresponding to a 24x PE for FY26 [6][14] - The valuation breakdown includes traditional search ads, AI cloud, AI SaaS, AI ads, and other segments, with significant contributions from the Robotaxi and Kunlun Chip businesses [6][15]

内生外延驱动业绩提升，稳步释放龙头效应 glmszqdatemark [盈利预测与财务指标 Table_Forcast] | 单位/百万人民币 | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业收入 | 2,572 | 3,020 | 3,986 | 4,584 | | 增长率（%） | 19.9 | 17.4 | 32.0 | 15.0 | | 经调整净利润 | 252 | 385 | 510 | 600 | | (+/-)(%) | 4.6 | 52.8 | 32.4 | 17.6 | | EPS(基于经调整净利润） | 1.00 | 1.53 | 2.03 | 2.38 | | P/E(基于经调整净利润） | 26 | 17 | 13 | 11 | | P/B | 7.0 | 5.7 | 4.1 | 3.1 | 资料来源：Wind，国联民生证券研究所预测（注：股价为 2026 年 1 月 22 日收盘价,汇率 1HKD=0.92RMB） 2026 年 01 月 22 日 推荐 维持评级 当前价格： 28.62 港元 ...

丨证券研究报告丨 [Table_scodeMsg1] 港股研究丨公司点评丨小菜园（00999.HK） [Table_Title] 近期观点更新 分析师及联系人 [Table_Author] SAC：S0490517020001 SAC：S0490520080013 SFC：BUX176 赵刚 杨会强 马健轩 报告要点 [Table_Summary] 小菜园在 2025 年 7 月实现高铁冠名列车首发与香港首店装修启动，双措并举推动品牌迈上新 台阶，11 月公司门店总数（含子品牌）突破了 800 家，12 月小菜园自营门店总数突破 810 家， 超额完成全年目标。看好公司未来围绕全球化、数字化与可持续化三大核心方向加速布局，供 应链赋能小菜园品牌继续加密现有城市、进驻新城市，"菜手"顺应消费趋势，成为公司第二大 品牌。公司定位契合当下餐饮行业消费趋势，在行业复苏下，有望凭借科学的标准化管理、完 备的供应链、优越的单店模型抢抓发展机遇。 请阅读最后评级说明和重要声明 %% %% %% %% research.95579.com 1 [Table_scodeMsg2] 小菜园（00999.HK） cjzqdt111 ...

Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 19.40, corresponding to a FY27 PE of 22 times [6][5]. Core Insights - The company reported a retail revenue growth of 17.8% year-on-year for 3QFY26, with same-store sales growth (SSSG) accelerating across regions, particularly in mainland China and Hong Kong [1][2]. - The company is focusing on international expansion, having opened its first new image store in Singapore and planning further expansion into Thailand, Australia, North America, and the Middle East [4]. - The retail value of priced jewelry in mainland China has increased to 40.1%, supporting the resilience of the company's gross margin [3]. Summary by Sections Retail Performance - In 3QFY26, the company's retail revenue increased by 17.8% year-on-year, with same-store sales growth in mainland China and Hong Kong at 21.4% and 14.3% respectively [1][2]. - The growth was driven by rising gold prices and increased consumer enthusiasm for jewelry, particularly in mainland China [2]. Product and Brand Strategy - The company has successfully launched new products in its signature series, enhancing brand appeal and reaching younger consumers through collaborations, such as the blind box series with Hong Kong Disneyland [3]. - The retail value of priced jewelry in mainland China has risen by 10.7 percentage points year-on-year, indicating a strong consumer response to price adjustments [3]. Store Network and Expansion - The company is optimizing its store network by closing underperforming stores while opening new image stores, with a net closure of 228 stores in 3QFY26, a slowdown from previous quarters [4]. - The company has initiated international expansion, with plans to establish a retail presence in high-potential markets [4]. Financial Projections - The company forecasts net profits of HKD 81.2 billion, HKD 89.1 billion, and HKD 99.0 billion for FY26, FY27, and FY28 respectively [5][9]. - The report anticipates a PE ratio of 14 times for comparable companies in 2026, with the company positioned as an industry leader benefiting from ongoing same-store sales growth and channel adjustments [5].