Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 69.5, unchanged from previous assessments [2][10]. Core Insights - The company completed a placement of HKD 120 million on May 21, at a price of HKD 40 per share, to enhance upstream manufacturing capabilities and support general working capital [1][10]. - Revenue growth is projected to be between 27% and 33% from 2025 to 2027, with a gross margin expected to remain between 53% and 54% [2][10]. - The company’s stock price increased by 6.6% to HKD 47.6 as of May 21, following the placement announcement [1]. Financial Summary - **Sales Revenue (in million RMB)**: - FY23A: 464 - FY24A: 579 - FY25E: 770 (33% YoY growth) - FY26E: 1,006 (30.8% YoY growth) - FY27E: 1,284 (27.6% YoY growth) [3][14] - **Net Profit (in million RMB)**: - FY23A: 109.2 - FY24A: 166.6 - FY25E: 216.7 (30.1% YoY growth) - FY26E: 285.1 (31.5% YoY growth) - FY27E: 363.3 (27.4% YoY growth) [3][14] - **Gross Margin (%)**: - FY23A: 55.4 - FY24A: 53.0 - FY25E: 53.8 - FY26E: 53.5 - FY27E: 53.3 [3][14] - **Earnings Per Share (in RMB)**: - FY23A: 2.42 - FY24A: 2.78 - FY25E: 3.61 - FY26E: 4.75 - FY27E: 6.05 [3][14] - **Price-to-Earnings Ratio (P/E)**: - FY25E: 12.9 - FY26E: 9.8 - FY27E: 7.7 [3][14] Market Performance - The company's market capitalization is approximately HKD 3,042 million, with a 52-week high of HKD 51.75 and a low of HKD 23.05 [5][12]. - The stock has shown significant performance, with a 59.4% absolute return over the past three months [7].

Investment Rating - The report maintains a "Strong Buy" investment rating for Xiaomi Group [1][6] Core Views - The company achieved record high performance in Q1 2025, with revenue of 111.3 billion yuan, a year-on-year increase of 47.4% and a quarter-on-quarter increase of 2.1% [1][5] - Adjusted net profit reached 10.68 billion yuan, marking a year-on-year increase of 64.5% and a quarter-on-quarter increase of 28.4%, surpassing the 10 billion yuan mark for the first time [1][5] - The company is focused on its "New Decade Goals," with significant investments in core technologies, reporting R&D expenses of 6.7 billion yuan in Q1 2025, a year-on-year increase of 30.1% [5][6] Summary by Sections Financial Performance - Q1 2025 revenue was 111.3 billion yuan, with a gross margin of 22.8%, a historical high [5] - The company reported a net profit of 10.68 billion yuan, with a gross margin increase of 0.5 percentage points year-on-year [5] Mobile Business - Revenue from the mobile segment was 50.6 billion yuan, with a year-on-year increase of 8.9% [5] - The average selling price (ASP) of smartphones reached 1,211 yuan, a historical high, driven by increased domestic sales [5] IoT Business - IoT revenue was 32.3 billion yuan, a year-on-year increase of 58.7% [5] - The gross margin for IoT products was 25.2%, reflecting strong growth in smart home appliances [5] Internet Services - Internet services revenue was 9.1 billion yuan, with a year-on-year increase of 12.8% [5] - The gross margin for internet services improved to 76.9% [5] Automotive Business - Revenue from the automotive segment was 18.6 billion yuan, with a gross margin of 23.2% [5] - The company delivered 76,000 units of its electric vehicles in Q1 2025, with expectations for continued growth following the launch of the YU7 model [5][6] Future Outlook - The report projects total revenue for 2025, 2026, and 2027 to be 519.1 billion yuan, 706.7 billion yuan, and 907.5 billion yuan respectively, with adjusted net profits of 45.8 billion yuan, 67.7 billion yuan, and 92.6 billion yuan [6][7]

Investment Rating - The investment rating for the company is "Buy" (maintained) [2] Core Views - The company's revenue for Q1 2025 was 4.43 billion, representing a year-over-year increase of 18.9%. The gross margin was 44.2%, up 0.8 percentage points year-over-year. Operating profit was 710 million, down 4.05% year-over-year, while adjusted net profit was 590 million, down 4.9% year-over-year, with an adjusted net profit margin of 13.3%, down 3.3 percentage points year-over-year [5] - The company expects revenues of 20.54 billion, 24.43 billion, and 28.28 billion for 2025, 2026, and 2027 respectively, with year-over-year growth rates of 21%, 19%, and 16%. Adjusted net profits are projected to be 2.76 billion, 3.35 billion, and 4.06 billion for the same years, with year-over-year growth rates of 1%, 21%, and 21% [6] - Domestic business is shifting from rapid store expansion to a focus on high-quality growth, with same-store sales expected to improve. In Q1 2025, domestic revenue was 2.5 billion, up 9.1% year-over-year, with same-store sales showing improvement from a previous decline [9] - The overseas business is experiencing rapid growth, with Q1 2025 overseas revenue at 1.6 billion, up 30.3% year-over-year, accounting for 36% of total revenue. The number of overseas stores reached 3,213, with a net increase of 95 stores [9] Financial Summary - For 2024A, the company reported total revenue of 16.99 billion, with a year-over-year growth rate of 23%. Adjusted net profit was 2.72 billion, with a year-over-year growth rate of 15% [8] - The company’s financial ratios indicate a return on equity (ROE) of 26.3% for 2024A, with a projected decline to 17.8% in 2025E [11]

Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 3.6 for the fiscal year ending February 2026, based on a 16x PE ratio [1][6]. Core Insights - The company reported a revenue decline of 6.6% year-on-year to RMB 27.01 billion for FY25, primarily due to weak offline consumption and reduced foot traffic. The net profit attributable to shareholders fell by 41.9% to RMB 1.286 billion, indicating that profit decline outpaced revenue decline due to high fixed costs associated with offline operations [2][3]. - Despite the challenges, the company achieved a 20% year-on-year increase in operating cash flow, reaching RMB 3.755 billion, demonstrating strong cash flow management [2][3]. - The company declared a final dividend of HKD 0.02 per share and a special dividend of HKD 0.12 per share, resulting in a total payout ratio of 135%, reflecting its commitment to shareholder returns [2][3]. Financial Summary - For FY25, the company’s revenue was RMB 27,013 million, with a projected revenue of RMB 26,438 million for FY26, indicating a further decline of 2.1% [4][11]. - The gross margin decreased by 3.4 percentage points to 38.4% due to increased discounting and inventory clearance [2][4]. - The earnings per share (EPS) for FY26 is projected to be RMB 0.21, with a slight increase to RMB 0.22 in FY27 and RMB 0.23 in FY28 [1][4]. Operational Efficiency - The company continues to optimize its store structure, reducing the number of direct-operated stores by 18.3% to 5,020, while the sales area decreased by 12.4%, indicating a focus on operational efficiency [3][4]. - The company is enhancing its single-store operational capabilities and plans to open new stores focusing on key brands and specialized categories [3][4]. Market Position - The main brands, Nike and Adidas, saw a revenue decline of 6.1% to RMB 23.31 billion, while other brands experienced a 9.9% drop to RMB 3.50 billion [2][3]. - The company is expanding its partnerships with both international and domestic sports brands, aiming to capture a larger market share as retail consumption improves [3][4].

Investment Rating - The investment rating for Xiaomi Group-W (01810.HK) is "Buy-A" with a 12-month target price of 73.23 HKD [3][7]. Core Insights - Xiaomi reported a record high performance in Q1 2025, achieving revenue of 111.29 billion, a year-on-year increase of 47.4%, and an adjusted profit of 10.68 billion, up 64.5% [1]. - The company has improved operational efficiency in its mobile and AIoT segments, with a mobile and AIoT gross margin of 22.8%, up 2.2 percentage points quarter-on-quarter [1]. - The automotive segment is showing signs of growth, with a delivery volume of 76,000 units and an average selling price (ASP) of 238,000, contributing significantly to revenue [3]. Summary by Sections Financial Performance - In Q1 2025, Xiaomi's revenue reached 1112.93 billion, a 47.4% increase year-on-year, with an adjusted profit of 106.75 billion, reflecting a 64.5% growth [1]. - The mobile segment's revenue was 506.12 billion, up 8.9%, with a notable ASP increase of 5.8% to 1210.6 [2]. - IoT revenue was 323.4 billion, a 58.7% increase, with a gross margin of 25.2%, up 4.7 percentage points [2]. Market Position - Xiaomi regained the top market share in mainland China with a 40% increase in mobile shipments, reaching 13.3 million units [2]. - The company is expanding its high-end product strategy, which has positively impacted internet service revenue, growing 12.8% to 9.1 billion [2]. Automotive Segment - The automotive division's revenue reached 185.8 billion, with a gross margin of 23.2%, indicating ongoing scale effects [3]. - The Yu7 model is expected to be a strong performer, with attention on its sales and production capacity in the upcoming months [3]. Long-term Strategy - Xiaomi's focus on ecosystem investments, AI capabilities, and operational efficiency is expected to drive future growth and valuation [6][7]. - Revenue projections for 2025-2027 are estimated at 501.5 billion, 634.4 billion, and 733.2 billion respectively, with a compound annual growth rate (CAGR) of 17.4% for the mobile and AIoT segments [7][9].

Investment Rating - The investment rating for the company is "Buy" (maintained) [2] Core Views - The company reported a revenue of 4.43 billion yuan in Q1 2025, representing a year-over-year increase of 18.9%. The gross margin was 44.2%, up by 0.8 percentage points. Operating profit was 710 million yuan, down 4.05% year-over-year, while adjusted net profit was 590 million yuan, down 4.9% year-over-year, with an adjusted net profit margin of 13.3%, down 3.3 percentage points [5] - The company expects revenues of 20.54 billion, 24.43 billion, and 28.28 billion yuan for 2025, 2026, and 2027 respectively, with year-over-year growth rates of 21%, 19%, and 16%. Adjusted net profits are projected to be 2.76 billion, 3.35 billion, and 4.06 billion yuan for the same years, with growth rates of 1%, 21%, and 21% respectively [6] Financial Performance - In Q1 2025, domestic revenue was 2.5 billion yuan, up 9.1% year-over-year, with same-store sales improving from a high single-digit decline to a mid-single-digit decline. The company is shifting from rapid store expansion to a focus on high-quality growth, resulting in a net reduction of 111 stores [9] - Overseas revenue reached 1.6 billion yuan in Q1 2025, a year-over-year increase of 30.3%, accounting for 36% of total revenue. The number of overseas stores increased to 3,213, with a net addition of 95 stores [9] - The company anticipates that as overseas operations become more refined, the net profit margin per store will have room for improvement despite initial pressure from upfront costs associated with rapid expansion [9] Financial Projections - The company forecasts total revenues of 16.99 billion, 20.54 billion, 24.43 billion, and 28.28 billion yuan for the years 2024A, 2025E, 2026E, and 2027E respectively, with corresponding year-over-year growth rates of 23%, 21%, 19%, and 16% [10] - Adjusted net profit is projected to be 2.72 billion, 2.76 billion, 3.35 billion, and 4.06 billion yuan for the same years, with adjusted net profit margins of 16%, 13%, 14%, and 14% respectively [11]

Investment Rating - The report maintains a "Strong Buy" rating for Meituan-W (03690.HK) [1][3] Core Insights - Meituan's Q1 2025 revenue reached 86.56 billion, representing an 18.1% year-on-year growth, with operating profit at 10.57 billion, up 102.8%, and adjusted net profit at 10.95 billion, increasing by 46.2% [1][6] - The report expresses long-term optimism regarding the company's domestic core business barriers and growth potential, alongside new growth opportunities from overseas expansion [1][6] Financial Performance Summary - **Revenue Forecasts**: - 2023: 276.85 billion - 2024: 337.59 billion - 2025E: 390.78 billion - 2026E: 451.15 billion - 2027E: 513.08 billion - Year-on-year growth rates: 26%, 22%, 16%, 15%, 14% [2][9] - **Adjusted Net Profit**: - 2023: 23.25 billion - 2024: 43.77 billion - 2025E: 42.79 billion - 2026E: 56.37 billion - 2027E: 70.15 billion - Year-on-year growth rates: 709%, 88%, -2%, 32%, 24% [2][11] - **Earnings Per Share (EPS)**: - 2023: 3.79 - 2024: 7.13 - 2025E: 6.97 - 2026E: 9.19 - 2027E: 11.43 [2][11] - **Valuation Ratios**: - P/E (adjusted): 40.8 for 2023, decreasing to 13.5 by 2027 - P/B: 4.9 for 2023, decreasing to 2.3 by 2027 [2][10] Business Segment Performance - **Core Local Business**: - Q1 revenue of 64.32 billion, up 17.8%, with operating profit of 13.49 billion, up 39.1% [6] - **New Business**: - Q1 revenue of 22.23 billion, up 19.2%, with an operating loss of 2.27 billion [6] - **Delivery & Flash Purchase**: - Q1 delivery volume growth remained stable, with operating profit margin (OPM) showing significant improvement [6] - **In-store Services**: - Q1 revenue of approximately 15.1 billion, up 20%, with stable OPM [6] Market Outlook - The report anticipates that while Q2 may see short-term competitive impacts on delivery services, the long-term effects on market share and user experience (UE) will be limited [6] - The company is expected to continue exploring overseas markets, with plans for Keeta to enter Brazil, backed by a strategic partnership and a planned investment of 1 billion USD over five years [6]

Investment Rating - The report maintains a "Buy" rating for Meituan [2][11] Core Insights - Meituan's Q1 2025 results exceeded expectations with revenue of RMB 86.6 billion, a year-on-year increase of 18.1%, and an operating profit of RMB 10.57 billion, up 102.8% year-on-year [6][7] - The core local business showed strong performance with a revenue increase of 17.8% to RMB 64.3 billion and an operating profit rise of 39.1% to RMB 13.5 billion, achieving an operating margin of 21.0% [8][11] - The company plans to invest RMB 100 billion over the next three years to enhance its ecosystem and support industry growth, amidst intensified competition [8][11] Financial Summary - Revenue projections for Meituan are as follows: - 2023: RMB 276.75 billion - 2024: RMB 337.59 billion - 2025E: RMB 390.04 billion - 2026E: RMB 451.01 billion - 2027E: RMB 505.43 billion [3][14] - Adjusted net profit estimates are: - 2025E: RMB 44.27 billion - 2026E: RMB 56.66 billion - 2027E: RMB 69.06 billion [3][11] - The report indicates a decrease in the price-to-earnings ratio from 33 in 2023 to 11 in 2027, reflecting improved profitability [3][11] Business Performance - Meituan's Instashopping segment saw significant growth, with over 500 million transaction users and daily non-food delivery orders exceeding 18 million [9][11] - New business revenue increased by 19.2% year-on-year to RMB 22.2 billion, with operating losses narrowing by 17.5% [10][11] - The company is expanding internationally, with Keeta becoming a leading food delivery platform in Saudi Arabia and plans to enter Brazil [10][11]

Investment Rating - The report gives a "Strong Buy" investment rating for Tongguan Gold [2][7][47] Core Views - Tongguan Gold has successfully transformed into a gold mining and selection company since 2017, with significant resource endowment and potential for increased reserves and production. The introduction of Zijin Mining as a strategic investor in 2025 is expected to propel the company into a high-growth phase, allowing it to fully benefit from high gold prices [1][7][24]. Summary by Sections Company Overview - Tongguan Gold was established in 1997 and underwent several transformations before focusing on gold mining in 2017. The company has acquired multiple mining companies to enhance its resource base, including significant acquisitions in Gansu province in 2023 [11][15]. Financial Data and Valuation - Total revenue for 2023 is projected at HKD 1.358 billion, with a year-on-year growth of 22%. By 2025, revenue is expected to reach HKD 2.270 billion, reflecting a 53% increase. Net profit is forecasted to grow from HKD 47 million in 2023 to HKD 561 million in 2025, with corresponding PE ratios of 130.5, 31.1, and 11.7 for 2023, 2024, and 2025 respectively [6][48]. Resource Endowment and Growth Potential - As of the end of 2024, the company has a total gold resource of 55 tons with an average grade of 8.27 g/t, positioning it among the top in the industry. The company has significant exploration and development activities planned, with a focus on increasing production capacity in both Tongguan and Gansu mining areas [31][38][39]. Production and Sales Performance - Gold production increased from 0.7 tons in 2017 to 2.5 tons in 2024, with a projected increase to 2.8 tons in 2025. The company’s sales revenue from gold mining is expected to grow significantly, driven by rising gold prices and improved operational efficiency [43][47]. Strategic Partnerships - The strategic investment from Zijin Mining in April 2025 is expected to enhance Tongguan Gold's operational efficiency and market presence. The partnership includes a metal flow agreement that will provide the company with long-term funding while establishing a collaborative relationship with a leading global mining company [24][26][25]. Future Outlook - The report anticipates continued growth in net profit, projecting HKD 5.6 billion in 2025, HKD 8.0 billion in 2026, and HKD 9.7 billion in 2027, with a strong focus on increasing production and maintaining cost efficiency [47][48].

Investment Rating - The investment rating for Alibaba-W (09988.HK) is "Buy" [1] Core Insights - The company's core business performance exceeded expectations, with a strong focus on AI investments [1][19] - For FY2025Q4, total revenue reached RMB 236.45 billion, a year-on-year increase of 6.6%, while Non-GAAP net profit was RMB 29.85 billion, up 22.2% year-on-year [12][21] - The report anticipates continued recovery in EBITA margins, with Non-GAAP net profit forecasts adjusted for FY2026 and FY2027 [35] Revenue Performance - The revenue from Taobao and Tmall increased by 8.7% to RMB 1013.69 billion, with customer management revenue growing by 11.8% to RMB 710.8 billion [19][17] - Alibaba Cloud's revenue grew significantly, driven by strong demand for AI-related services, while some core businesses underperformed [21][29] - The international digital commerce segment saw a 22.3% increase in revenue, primarily due to strong cross-border business performance [22] Profitability and Margin Analysis - The adjusted EBITA margin for Taobao and Tmall was 40.1%, reflecting a year-on-year decline of 1.2% [19] - The report projects Non-GAAP net profits of RMB 171.16 billion for FY2026 and RMB 188.58 billion for FY2027, with corresponding PE ratios of 12 and 11 times [35] AI and Technology Investments - The company is focusing on leveraging AI technology to enhance user experience and drive business efficiency [20][30] - AI-related product revenue has shown triple-digit year-on-year growth for seven consecutive quarters, indicating strong market adoption [29] Future Outlook - The report maintains a "Buy" rating based on the expected growth in GMV and accelerated monetization processes, alongside ongoing share buybacks and dividends [35]