Investment Rating - The report maintains a "Strong Buy" investment rating for the company [3]. Core Insights - The company has shown significant improvement in Q3 performance, with expectations for further enhancement in Q4, driven by a focus on AI large model applications, 5G private networks, and digital operations [7]. - The company has become a "Capability Center" for Alibaba Cloud, enhancing its growth potential in AI applications and delivery [7]. - The company is expected to achieve a net profit of 4.28 billion, 6.48 billion, and 7.16 billion yuan for the years 2025 to 2027, with corresponding PE ratios of 17.3, 11.4, and 10.3 [7]. Financial Performance - For the first three quarters of 2025, the company reported revenues of 3.968 billion yuan and a net loss of approximately 177 million yuan, which narrows to about 10 million yuan when excluding one-time severance costs [1]. - The company’s total assets are approximately 9.219 billion yuan, with net assets around 6.14 billion yuan [1]. - The company’s revenue from AI large model applications and delivery surged to over 75 million yuan in Q3, marking a 26-fold year-on-year increase [7]. Market Position - The company is deeply involved in the Alibaba Cloud ecosystem, which is a leading player in the AI infrastructure market in China, holding a 23% market share in AI IaaS [10]. - The company ranks sixth in the list of large model application delivery vendors in China, indicating a strong competitive position in the market [27]. Financial Projections - The company’s total revenue is projected to be 7.913 billion yuan in 2023, with a slight decline to 6.646 billion yuan in 2024, followed by a recovery to 6.769 billion yuan in 2025 [29]. - The expected net profit for 2025 is 428 million yuan, with a projected growth of 51% in 2026 [29].

Investment Rating - The report assigns a "Buy" rating for the company, marking its first coverage [10]. Core Insights - Baima Tea is recognized as the largest high-end tea supplier in China, with a strong brand presence and continuous enhancement of brand equity [2]. - The company's revenue has shown steady growth, with a forecasted increase in earnings per share (EPS) from 2.64 to 3.69 CNY from 2025 to 2027 [10]. - The company is expanding its offline presence significantly, with plans to add 1,500 new stores in the next 3-5 years, focusing on lower-tier cities [9]. Summary by Sections Company Overview - Baima Tea is a well-known supplier of various tea products in China, including high-end Pu'er tea and other tea-related products, with its brand "Baima" recognized as a famous trademark [2]. Financial Performance - Revenue is projected to grow from 18.18 billion CNY in 2022 to 21.43 billion CNY in 2024, with net profit increasing from 1.66 billion CNY to 2.24 billion CNY during the same period [3]. - In the first half of 2025, revenue decreased by 4% to 10.63 billion CNY, primarily due to a reduction in offline stores [3]. Product Sales - In the first half of 2025, tea sales saw a slight decline of 4%, while tea utensils and tea food experienced growth of 1% and a decline of 20%, respectively [4]. - The average price of Baima tea increased from 643 CNY/kg in 2024 to 667 CNY/kg in 2025 [4]. Market Strategy - The company is enhancing its online sales through live streaming, which has contributed to an increase in online revenue share to 35.49% in the first half of 2025 [5]. - As of October 2025, the number of offline stores reached 3,730, with a net increase of 226 stores since the beginning of the year [9]. Earnings Forecast - The forecast for EPS is 2.64 CNY for 2025, with a projected PE ratio of 33, indicating a solid market position [10]. - Revenue is expected to grow steadily, with a projected increase to 2,598 million CNY by 2026 [12].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The company has achieved a significant year-on-year revenue growth, with Q3 2025 revenue projected between 1.85 billion to 2.05 billion yuan, representing a year-on-year increase of 13.6% to 25.8%. The core operating profit is expected to be between 65 million to 75 million yuan, reflecting a year-on-year growth of 44.4% to 66.7% [6] - The company has expanded its store count by 361 stores in Q3 2025, marking a 98% increase year-on-year, bringing the total number of stores to 10,761 [6] - The company is focusing on enhancing its brand presence in the "home dining" segment through diverse product offerings and a multi-channel approach, combining online and offline strategies [6] Summary by Sections Financial Performance - For Q3 2025, the company is expected to achieve revenue of 1.85 to 2.05 billion yuan, with a core operating profit of 65 to 75 million yuan [6] - The company has launched various new products, with 175 new SKUs introduced in H1 2025, and has seen a 62.8% increase in registered members, reaching approximately 50.3 million [6][8] Market Position and Strategy - The company is actively engaging in share buybacks, with a plan to repurchase up to 100 million HKD of its H-shares, indicating confidence in its long-term growth [6] - The launch of the "919 National Hot Pot Festival" and the "One Sauce to Cook" series of condiments are part of the company's strategy to enhance brand value and revenue potential [6] Future Projections - Revenue projections for 2025 to 2027 are 7.50 billion, 8.63 billion, and 9.88 billion yuan respectively, with net profits expected to be 450 million, 514 million, and 583 million yuan [7][8] - The company is expected to maintain a robust return on equity (ROE) of 14% to 16% over the next few years, with a decreasing price-to-earnings (P/E) ratio from 19 to 15 times [7][8]

Investment Rating - The investment rating for the company is "Buy" and is maintained [7] Core Insights - For the first three quarters of 2025, the company reported a revenue of HKD 14.281 billion, a year-on-year increase of 1.3%, and a net profit attributable to shareholders of HKD 4.083 billion, reflecting a year-on-year growth of 12.4% [2][4] - The company has effectively controlled expenses, divested from Yuehai Land, and maintained stable performance in its water resources business, with positive results in property and department store sectors, indicating a robust outlook for dividend growth [2][4] Financial Performance - The net financial expenses for the continuing operations significantly decreased to HKD 263 million from HKD 558 million in the previous year, demonstrating effective debt management [8] - The fair value adjustment of investment properties yielded a net gain of HKD 1 million, a recovery from a net loss of HKD 73 million in the same period last year [8] - The water supply business showed steady performance, with total water supply to Hong Kong, Shenzhen, and Dongguan increasing by 1.5% to 1.670 billion tons, generating revenue of HKD 5.242 billion, up 1.6% [8] Segment Performance - Property investment revenue increased by 4.8% to HKD 1.262 billion, driven by higher average rental rates and improved occupancy [8] - Department store operations saw a revenue decline of 45.6% to HKD 317 million, but tax profit increased by 37.3% to HKD 64 million due to prior year impairments [8] - Hotel operations revenue rose by 7.3% to HKD 505 million, although tax profit fell by 20.3% to HKD 69 million due to decreased average room rates [8] Dividend Policy - The interim dividend increased by 11.2% to HKD 0.2666 per share, maintaining a payout ratio of 65%, reflecting confidence in the company's stable dividend growth [8] Earnings Forecast and Valuation - The company is expected to achieve net profits attributable to shareholders of HKD 4.540 billion, HKD 4.752 billion, and HKD 4.834 billion for 2025, 2026, and 2027 respectively, with a consistent dividend payout ratio of 65% [8] - The estimated dividend yields based on the stock price as of October 27, 2025, are 6.32%, 6.62%, and 6.73% for the respective years, with corresponding PE ratios of 10.28x, 9.82x, and 9.66x, indicating strong dividend value [8]

Investment Rating - The report maintains a "Buy" rating for Xiaomi Group with a target price of 71.65 HKD, based on a 32x PE valuation for 2026 [3][6]. Core Insights - The report highlights strong performance in automotive deliveries and sales of the Xiaomi 17 series, with a notable increase in monthly deliveries exceeding 40,000 units in September 2025 [2][9]. - The company is expected to see significant growth in earnings per share, projected at 1.63, 2.06, and 2.60 CNY for 2025, 2026, and 2027 respectively [3][10]. - Revenue forecasts show a recovery with expected growth rates of 35% in 2024 and 31% in 2025, followed by 24% growth in 2026 and 2027 [5][10]. Financial Summary - Revenue (in million CNY) is projected to grow from 270,970 in 2023 to 735,676 in 2027, with a compound annual growth rate (CAGR) of approximately 24% [5]. - Operating profit is expected to increase significantly from 20,009 million CNY in 2023 to 74,753 million CNY in 2027, reflecting a growth rate of 610% in 2024 [5]. - Net profit attributable to the parent company is forecasted to rise from 17,475 million CNY in 2023 to 67,848 million CNY in 2027, with a growth rate of 606% in 2024 [5]. - The gross margin is expected to improve from 21.7% in 2023 to 24.0% in 2027, while the net margin is projected to increase from 6.4% to 9.2% over the same period [5].

Investment Rating - The report maintains a "Buy" rating for the stock, expecting a relative increase of over 20% compared to the benchmark index within six months [14]. Core Insights - The report highlights a global exclusive collaboration and licensing agreement between the company and F. Hoffmann-La Roche Ltd for the self-developed long-acting dual antibody QX031N, which targets TSLP and IL-33, potentially offering new treatment options for respiratory diseases like COPD and asthma [4][5]. - The agreement includes an upfront payment of $75 million and up to $995 million in milestone payments, reflecting the company's innovative capabilities and the market potential of the self-immune field [5][6]. - The company is recognized as a leader in domestic self-immune innovative drugs, with a mature pipeline entering a monetization phase and ongoing collaborations with global giants to expand market reach [8]. Company Overview - Latest closing price: HKD 25.26 - Total shares: 2.27 billion, with a market capitalization of HKD 57 billion - 52-week high/low: HKD 36.50 / HKD 5.95 - Debt-to-asset ratio: 80.94% - Price-to-earnings ratio: -27.3 [3]. Financial Projections - Expected revenue growth rates for 2025-2027 are 123%, 98%, and -33%, respectively, with EPS projected at -0.72, 0.48, and -0.72 CNY per share [8][10]. - The company anticipates a significant increase in operating income, with projections of HKD 354 million in 2025 and HKD 703 million in 2026, before a decline to HKD 473 million in 2027 [10][11].

Investment Rating - The report maintains a "Buy" rating for Anta Sports [5] Core Insights - Anta Sports' two main brands are performing steadily, while new brands continue to show high growth momentum [10] - The company has adjusted its revenue guidance for the Anta brand down to low single-digit growth due to a weak retail environment [10] - The multi-brand matrix of the company is seen as a rare resource with significant growth potential in the long term [10] Financial Data and Profit Forecast - Revenue projections for FY2023 to FY2027 are as follows: - FY2023: 623.6 billion RMB - FY2024: 708.3 billion RMB - FY2025E: 789.1 billion RMB - FY2026E: 858.1 billion RMB - FY2027E: 923.0 billion RMB - Net profit forecasts show a significant increase in FY2023 with 102.4 billion RMB, peaking at 159.2 billion RMB in FY2027 [9][20] - The gross margin is expected to improve slightly from 62.6% in FY2023 to 63.9% in FY2027 [9] Brand Performance - Anta and FILA brands showed low single-digit growth in Q3 2025, while other brands experienced a growth rate of 45-50% [10] - FILA's growth was impacted by delayed sales of autumn and winter products, but it is expected to maintain mid-single-digit growth for the year [10] - Other brands like Descente and Maia Active are showing strong growth, with Descente growing approximately 30% and Maia Active around 45% [10] Market Expansion - Anta Sports is expanding its overseas market with a target of reaching 1,000 stores in Southeast Asia within three years [10] - The company is focusing on brand building and market cultivation in strategic markets like Europe and the US [10] Profitability and Cost Management - The company emphasizes quality over quantity in its operations, maintaining a profit margin target of 20-25% for the Anta brand and around 25% for FILA [10] - The report indicates a slight decrease in profit forecasts for 2025-2027 due to the current weak retail environment [10]

Investment Rating - The report maintains a "Strong Buy" rating for Anta Sports [10][11]. Core Insights - Anta's main brand and FILA experienced low single-digit revenue growth in Q3 2025, while other brands saw a significant increase of 45%-50% [1][2]. - The company has adjusted its revenue guidance for the main brand to low single-digit growth for the year, while maintaining the forecast for other brands [10]. - The net profit forecast for 2025-2027 is adjusted to CNY 13.13 billion, CNY 14.77 billion, and CNY 16.46 billion, reflecting year-on-year growth rates of -16%, 12%, and 11% respectively [10]. Revenue Performance - Anta's main brand revenue showed low single-digit growth, with offline sales growing at a low single-digit rate and online sales at a higher single-digit rate [2]. - FILA's revenue also grew at a low single-digit rate, with online sales performing better [3]. - Other brands, including Descente, KOLON, and MAIA, reported substantial revenue growth rates of 30%, 70%, and 45% respectively [4][5][6]. Channel and Market Expansion - The company is exploring new retail formats and optimizing operational efficiency, including the expansion of outdoor segments and increasing coverage in key business districts [10]. - Anta has announced a three-year plan to open 1,000 stores in Southeast Asia and is expanding its presence in the U.S. and European markets [2]. Financial Projections - The projected total revenue for Anta Sports for 2025-2027 is CNY 78.06 billion, CNY 86.73 billion, and CNY 95.55 billion, with year-on-year growth rates of 10%, 11%, and 10% respectively [10][11]. - The earnings per share (EPS) for 2025 is estimated at CNY 4.64, with a price-to-earnings (PE) ratio of 16.5 for 2025 and 15 for 2026 [10][11]. Key Financial Metrics - The report indicates a return on equity (ROE) of 24.5% and a debt-to-asset ratio of 41% [6]. - The company's market capitalization is approximately CNY 235.9 billion [6].

Investment Rating - The report maintains a "Buy" rating for the company [8][6]. Core Views - The company has shown stable revenue growth driven by a solid wealth management performance and a recovery in credit demand in the UK [2][4]. - The net interest margin has stabilized and is expected to improve, leading to an upward revision of the net interest income guidance for 2025 from $42 billion to $43 billion [3][6]. - The company has increased its return on tangible equity (ROTE) guidance for 2025 to above 15% [1]. Summary by Sections Financial Performance - For the first three quarters of 2025, the company's revenue increased by 4.8% year-on-year, and pre-tax profit rose by 4.5% [1]. - Non-interest income grew by 17.2% year-on-year, with wealth management business revenue increasing by 24.9% [4]. - The company attracted new investment assets worth $73 billion, with $42 billion coming from Asia [4]. Asset Quality - As of September, the non-performing loan (NPL) ratio was 2.50%, with a provision coverage ratio of 42% [5]. - The company expects credit costs to remain around 0.40% for 2025, with ongoing pressure in the Hong Kong commercial real estate sector [5]. Market Position and Valuation - The company is projected to achieve a target price of HKD 143.08 for 2026, corresponding to a price-to-book (PB) ratio of 1.50 times [6][8]. - The forecasted net profit for 2025-2027 is $22.86 billion, $23.49 billion, and $25.80 billion respectively, reflecting a growth of 6.9%, 3.3%, and 6.5% [6].

证券研究报告 港股通 中银香港 (2388 HK) 息差边际企稳增强经营韧性 华泰研究 季报点评 投资评级(维持): 买入 目标价(港币): 45.59 沈娟 研究员 SAC No. S0570514040002 SFC No. BPN843 贺雅亭 研究员 heyating@htsc.com +(86) 10 6321 1166 蒲葭依 研究员 SAC No. S0570525090001 SFC No. BVL774 李润凌* 联系人 SAC No. S0570123090022 lirunling@htsc.com +(86) 21 2897 2228 基本数据 | 收盘价 (港币 截至 10 月 28 日) | 38.48 | | --- | --- | | 市值 (港币百万) | 406,841 | | 6 个月平均日成交额 (港币百万) | 564.05 | | 52 周价格范围 (港币) | 23.75-39.24 | 股价走势图 (9) 9 27 44 62 Oct-24 Feb-25 Jun-25 Oct-25 (%) 中银香港 恒生指数 资料来源：S&P 经营预测指标与估值 | 会计年度 ...