Investment Rating - Maintain BUY with a target price of HK$58.78, reflecting a potential upside of 61.3% from the current price of HK$36.65 [3][12]. Core Insights - The company is expected to achieve revenue growth of 10-15% YoY in 2025, driven by multiple growth drivers across various segments including optics, precision mechanics, electromagnetic drive, and automotive acoustics [1][9]. - Key growth drivers for 2025 include upgrades in optics specifications, increased adoption of VC in high-end models, expansion in automotive acoustics, and advancements in MEMS microphones for AI smartphones [9]. - The company has a solid product roadmap and is expanding into strategic markets such as robotics and AI glasses, with plans to acquire a stake in a Chinese automotive microphone module company to enhance its offerings [9]. Revenue and Earnings Forecast - Revenue is projected to grow from RMB 20,419 million in FY23 to RMB 32,566 million in FY25, representing a YoY growth of 19.2% [2][11]. - Net profit is expected to increase significantly from RMB 740.4 million in FY23 to RMB 2,488.6 million in FY25, with a YoY growth of 38.5% [2][11]. - The company’s EPS is forecasted to rise from RMB 0.63 in FY23 to RMB 2.12 in FY25, indicating a growth of 38.5% [2][11]. Segment Performance - The revenue breakdown indicates that acoustics will contribute RMB 9,466 million in FY25, while optics is expected to generate RMB 5,672 million [10]. - The gross profit margin is anticipated to improve from 16.9% in FY23 to 23.1% in FY25, reflecting operational efficiency and product mix enhancement [11][18]. Valuation Metrics - The stock is currently trading at a P/E ratio of 15.8x for FY25, which is attractive compared to the expected EPS growth of 39% [12][18]. - The target price is based on a sum-of-the-parts (SOTP) valuation methodology, assigning different P/E multiples to various business segments [12][13].

Investment Rating - The report gives a "Strong Buy" investment rating for the company [4]. Core Viewpoints - The company is positioned as a leading provider of integrated smart services in the telecommunications sector, focusing on digital infrastructure and emerging strategic industries driven by AI [8]. - The company has shown a commitment to shareholder returns, with a dividend payout ratio increasing from 36% to 42% over the past five years [8]. - The strategic focus on emerging industries has resulted in significant growth, with new contracts in strategic sectors exceeding 78 billion yuan in 2024, marking a 30% year-on-year increase [8]. - The company's profitability is on the rise, with a projected revenue of over 150 billion yuan in 2024 and a continuous improvement in gross margin [8]. Financial Data and Valuation - Total revenue is projected to grow from 149.139 billion yuan in 2023 to 166.007 billion yuan by 2027, with a compound annual growth rate (CAGR) of approximately 4% [3]. - Operating profit is expected to increase from 2.849 billion yuan in 2023 to 3.553 billion yuan in 2027, reflecting a growth rate of 16% in 2023 [3]. - Net profit attributable to shareholders is forecasted to rise from 3.584 billion yuan in 2023 to 4.105 billion yuan in 2027, with a steady growth rate of around 5% [3]. - The company’s price-to-earnings (PE) ratio is projected to decrease from 7.9 in 2023 to 6.9 by 2027, indicating potential undervaluation [3]. Company Overview - The company is a major player in the telecommunications infrastructure sector, providing a comprehensive range of services including planning, construction, and operational support [12]. - It operates under a diversified ownership structure, with significant stakes held by major telecommunications operators [22]. - The company has evolved from being a service provider for telecom operators to a comprehensive smart service provider, focusing on digital transformation and innovation [21]. Business and Market Segmentation - The company’s business is divided into three main segments: Telecommunications Infrastructure Services (TIS), Business Process Outsourcing (BPO), and Applications, Content, and Other Services (ACO) [28]. - TIS is the largest segment, expected to generate approximately 75.172 billion yuan in revenue in 2024, accounting for 50.1% of total revenue [28]. - BPO and ACO segments are also significant, contributing 29.0% and 20.9% to total revenue, respectively [28]. Strategic Emerging Industries - The company is actively expanding into strategic emerging industries such as digital infrastructure, green low-carbon solutions, smart cities, and emergency safety [8]. - In 2024, new contracts in these strategic sectors are expected to account for 37% of total new contracts, highlighting their importance as a growth engine [8]. Profitability and R&D Investment - The company’s gross margin has improved from 11.03% in 2021 to 11.73% in 2024, indicating enhanced profitability [8]. - R&D investment is projected to exceed 5.5 billion yuan in 2024, reflecting the company’s commitment to innovation and technology advancement [8].

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company is expected to achieve significant growth with a focus on global expansion, particularly through its Galaxy series [1] - Earnings per share (EPS) forecasts for 2025-2027 are projected at 1.36, 1.54, and 1.94 RMB respectively, with a target price set at 20.40 RMB or 22.26 HKD, based on a 15x PE ratio [2] Financial Information - Revenue is projected to grow from 179,204 million RMB in 2023 to 424,141 million RMB in 2027, reflecting a compound annual growth rate (CAGR) of approximately 18% [4] - Operating profit is expected to increase significantly from 3,806 million RMB in 2023 to 18,417 million RMB in 2027, with a notable growth rate of 100.8% in 2024 [4] - Net profit attributable to the parent company is forecasted to rise from 5,308 million RMB in 2023 to 19,553 million RMB in 2027, despite a projected decline in 2025 [4] - The company’s gross margin is expected to improve slightly from 15.3% in 2023 to 16.7% in 2027 [4] - The net profit margin is projected to stabilize around 4.5% to 4.6% from 2025 to 2027 [4] - The return on equity (ROE) is anticipated to increase from 6.6% in 2023 to 13.8% in 2027 [4] Sales Performance - In May 2025, the company’s total sales reached 235,200 units, marking a year-on-year increase of 46.4% [9] - The Galaxy series saw a remarkable sales increase of 273.2% year-on-year in May 2025, with 101,800 units sold [9] - The company is expanding its international presence, with plans to enter new markets in Southeast Asia and Europe [9]

Investment Rating - The report maintains a "Buy" rating for the company [5][7]. Core Views - The company is expected to achieve a gross margin of over 20.5% in Q1 2025, exceeding expectations despite a significant decrease in sales volume [1]. - The company anticipates delivering between 123,000 to 128,000 vehicles in Q2, representing a year-on-year growth of 13.3% to 17.9% [2]. - The launch of the first pure electric SUV, i8, is scheduled for July, with the VLA model also expected to be released [2][4]. Financial Performance - In Q1, the company sold 93,000 vehicles, with revenue reaching 25.93 billion RMB, reflecting a year-on-year increase of 1% [1]. - The Q1 net profit attributable to shareholders was 650 million RMB, with a net profit margin of 2.5% [1]. - The company projects total revenues of 155.5 billion RMB, 197.9 billion RMB, and 238.3 billion RMB for the years 2025, 2026, and 2027 respectively [5][6]. Future Outlook - The company plans to introduce more affordable MPV and sedan models based on market demand after the launch of the L series and i series [2]. - The MEGA Home model has been well-received, with over 90% of MEGA orders being for this version, indicating strong market insight and product definition capabilities [3]. - The company is expanding its supercharging network, with 2,328 supercharging stations and 12,689 supercharging piles nationwide, enhancing the appeal of its electric vehicles [4]. Sales and Production Forecast - The company expects to sell approximately 580,000, 750,000, and 870,000 vehicles in 2025, 2026, and 2027 respectively [5][6]. - The gross margin is projected to be around 19% in Q2 due to increased promotional efforts [2]. Valuation - The target market capitalization is set at 280.9 billion RMB, with a target price of approximately 131 HKD per share, corresponding to a 25x P/E ratio for 2025 [5].

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance relative to the benchmark index [4][5]. Core Insights - The company reported a total wholesale sales volume of 235,000 vehicles in May, representing a year-on-year increase of 46.4% and a month-on-month increase of 0.5%. Cumulatively, from January to May, the total wholesale sales reached 1.173 million vehicles, up 48.6% year-on-year [1][2]. - In May, the company's new energy vehicle (NEV) sales reached 138,021 units, a significant year-on-year increase of 135.2% and a month-on-month increase of 9.9%, with a penetration rate of 58.7%. Cumulatively, NEV sales from January to May totaled 603,000 units, up 137.1% year-on-year [1][2]. - The launch of new models, such as the Galaxy Star 8 and Lynk & Co 900, is expected to drive sales growth, with the Galaxy Star 8 achieving over 10,000 pre-orders within six days of its launch [2][3]. Summary by Sections Sales Performance - The company achieved a total wholesale sales volume of 235,000 vehicles in May, with NEV sales contributing significantly to this growth. The total NEV sales for the first five months reached 603,000 units, marking a 137.1% increase year-on-year [1][2]. New Product Launches - The Galaxy Star 8 was launched in May with a price range of 115,800 to 155,800 RMB, featuring advanced technology and design. The Lynk & Co 900 was also launched, with over 30,000 orders received shortly after its release [2][3]. Financial Projections - The company forecasts revenues of 404.78 billion RMB in 2025, 489.69 billion RMB in 2026, and 572.83 billion RMB in 2027, with net profits expected to be 16.21 billion RMB, 22.09 billion RMB, and 25.98 billion RMB respectively [4][5].

Investment Rating - The report maintains a "Buy" rating for Xiaomi Group [3][6] Core Views - Xiaomi Group achieved record high revenue and profit in Q1 2025, with total revenue of 111.3 billion yuan, a year-on-year increase of 47.4%, and adjusted net profit of 10.7 billion yuan, up 64.5% year-on-year [1][3] - The smartphone segment regained the top market share in China, with a global shipment of 41.8 million units, a 3% increase year-on-year, and a global market share of 14.1% [1][3] - The IoT business is focusing on high-end and international expansion, with revenue reaching 32.3 billion yuan and a gross margin of 25.2% in Q1 2025 [2][3] - The automotive segment reported revenue of 18.6 billion yuan, with the new SUV model YU7 expected to become a bestseller upon pricing announcement [2][3] Financial Summary - Revenue projections for Xiaomi Group are 486.7 billion yuan in 2025, 634.5 billion yuan in 2026, and 764.8 billion yuan in 2027, with year-on-year growth rates of 33%, 30%, and 21% respectively [3][5] - Adjusted net profit for the main consumer electronics business is expected to be 41.9 billion yuan in 2025, 52.0 billion yuan in 2026, and 61.1 billion yuan in 2027, with growth rates of 25%, 24%, and 18% respectively [3][5] - The report anticipates a significant increase in automotive adjusted net profit, projecting a turnaround to 10.1 billion yuan in 2026 and 20.6 billion yuan in 2027 [3][5] Key Financial Metrics - The report provides a detailed financial forecast, including revenue, adjusted net profit, and earnings per share (EPS) for the years 2023 to 2027, indicating a strong growth trajectory [5][13] - The expected adjusted EPS is projected to be 1.6 yuan in 2025, 2.4 yuan in 2026, and 3.1 yuan in 2027 [3][5] - The price-to-earnings (P/E) ratio is expected to decrease from 29 in 2025 to 15 in 2027, indicating a potentially attractive valuation [3][5]

Investment Rating - The report maintains a "Buy" rating for the company [5][7]. Core Views - The company is expected to achieve a gross margin of over 20.5% in Q1 2025, exceeding expectations despite a significant decrease in sales volume [1]. - The company anticipates delivering between 123,000 to 128,000 vehicles in Q2, representing a year-on-year growth of 13.3% to 17.9% [2]. - The launch of the first pure electric SUV, i8, is scheduled for July, with a subsequent model, i6, expected in September [2]. Financial Performance - In Q1, the company sold 93,000 vehicles, with revenue reaching 25.93 billion RMB, reflecting a year-on-year increase of 1% [1]. - The Q1 net profit attributable to shareholders was 650 million RMB, with a net profit margin of 2.5% [1]. - The company projects total revenues of 155.5 billion RMB, 197.9 billion RMB, and 238.3 billion RMB for the years 2025, 2026, and 2027 respectively [5][6]. Product Development - The MEGA Home model has been well-received, with over 90% of MEGA orders being for the Home version, indicating strong market insight and product definition capabilities [3]. - The VLA model, which enhances the driving experience through advanced AI, is set to be released alongside the i8 in July [4]. Market Position - The company has established a robust supercharging network with 2,328 stations and 12,689 charging piles nationwide, enhancing the appeal of its electric vehicles [4]. - The company aims to introduce more competitively priced MPVs and sedans based on market demand after the launch of its L series and i series models [2].

Investment Rating - The report maintains a "Buy" rating for Xiaomi Group [3][6] Core Views - Xiaomi Group achieved record high revenue and profit in Q1 2025, with total revenue of 111.3 billion yuan, a year-on-year increase of 47.4%, and adjusted net profit of 10.7 billion yuan, up 64.5% year-on-year [1][3] - The smartphone segment regained the top market share in China, with revenue of 50.6 billion yuan and a gross margin of 12.4% in Q1 2025, while global smartphone shipments reached 41.8 million units, a 3% increase [1][3] - The IoT business continues to focus on high-end and international markets, generating 32.3 billion yuan in revenue with a gross margin of 25.2% in Q1 2025 [2][3] - The automotive segment reported revenue of 18.6 billion yuan, with the new SUV model YU7 expected to become a bestseller upon pricing announcement [2][3] Financial Summary - Revenue projections for Xiaomi Group are 486.7 billion yuan, 634.5 billion yuan, and 764.8 billion yuan for 2025, 2026, and 2027 respectively, with year-on-year growth rates of 33%, 30%, and 21% [3][5] - Adjusted net profit for the core consumer electronics business is expected to be 41.9 billion yuan, 52.0 billion yuan, and 61.1 billion yuan for 2025, 2026, and 2027 respectively, with year-on-year growth rates of 25%, 24%, and 18% [3][5] - The report anticipates a target price of 60 HKD for Xiaomi Group based on a P/E ratio of 20x for 2026 estimates [3][6]

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance relative to the benchmark index [4][5]. Core Insights - The company reported a total wholesale sales volume of 235,000 vehicles in May, representing a year-on-year increase of 46.4% and a month-on-month increase of 0.5%. Cumulatively, from January to May, the total wholesale sales reached 1.173 million vehicles, up 48.6% year-on-year [1][2]. - In May, the company's new energy vehicle (NEV) sales reached 138,021 units, a significant year-on-year increase of 135.2%, with a penetration rate of 58.7%. Cumulatively, NEV sales from January to May totaled 603,000 units, up 137.1% year-on-year [1][2]. - The launch of new models, such as the Galaxy Starry 8 and Lynk 900, is expected to enhance the company's market position in the high-end segment, with the Lynk 900 receiving over 30,000 orders shortly after its launch [2][3]. Summary by Sections Sales Performance - The company achieved a total wholesale sales volume of 235,000 vehicles in May, with NEV sales contributing significantly to this growth [1][2]. - The sales performance of the company's brands includes 189,000 units for the Geely brand, 18,908 units for Zeekr, and 27,630 units for Lynk in May [1][2]. New Product Launches - The Galaxy Starry 8 was launched in May with a price range of 115,800 to 155,800 RMB, and it received over 10,000 pre-orders within six days [2]. - The Lynk 900 was officially launched with four configurations, and it supports advanced driving technologies, achieving over 30,000 orders shortly after its release [3]. Financial Projections - The company forecasts revenues of 404.78 billion RMB, 489.69 billion RMB, and 572.83 billion RMB for 2025, 2026, and 2027, respectively, with net profits projected at 16.21 billion RMB, 22.09 billion RMB, and 25.98 billion RMB for the same years [4][5]. - The earnings per share (EPS) are expected to be 1.61 RMB, 2.19 RMB, and 2.58 RMB for 2025, 2026, and 2027, respectively, with corresponding price-to-earnings (P/E) ratios of 10, 7, and 6 [4][5].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 69.5, indicating a potential upside of 22.4% from the current price of HKD 56.80 [1][3]. Core Insights - The recent EDA export ban by the Trump administration is expected to accelerate the domestic replacement process for EDA tools in China, which could benefit companies like the report's subject, as they possess self-developed EDA capabilities [1][9]. - The company is positioned as a key beneficiary of the semiconductor domestic replacement trend, with its independent EDA capabilities allowing it to maintain robust revenue growth and high profit margins amid increasing geopolitical risks [9]. Financial Summary - Sales revenue is projected to grow from RMB 464 million in FY23A to RMB 1,284 million by FY27E, with a CAGR of approximately 27.6% [2][14]. - Net profit is expected to increase from RMB 109.2 million in FY23A to RMB 363.3 million in FY27E, reflecting a strong growth trajectory [2][14]. - The company’s P/E ratio is forecasted to decrease from 21.5 in FY23A to 8.6 in FY27E, suggesting an attractive valuation compared to the industry average of 64.0 [2][9]. Market Position - The company has developed a comprehensive EDA platform that integrates EDA tools, IP libraries, and design processes, significantly lowering the barriers to chip design [9]. - As of the end of 2024, the company has integrated over 600 IP modules, establishing a complete tool-IP-design framework [9]. Shareholder Structure - Major shareholders include CICCFT with 12.6% and Value Partners with 6.6% [5]. Stock Performance - The stock has shown strong performance with a 96.2% increase over the past three months [6].