Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The company's Q1 2025 performance exceeded expectations, with total revenue of 13.8 billion (up 16% year-on-year), operating profit of 3.6 billion (margin of 26%), and adjusted net profit of 4.2 billion (up 3% year-on-year) [4][7] - The international business continues to show strong growth, driven by favorable visa-free policies, with overseas OTA platform bookings up 60% year-on-year and inbound tourism bookings more than doubling [4][5] - The company expects revenue for 2025, 2026, and 2027 to be 61.4 billion, 68.5 billion, and 76.5 billion respectively, with year-on-year growth rates of 15%, 12%, and 12% [7] Financial Performance Summary - Q1 2025 revenue breakdown: accommodation booking revenue of 5.5 billion (up 23% year-on-year), transportation ticketing revenue of 5.4 billion (up 8% year-on-year), and other business revenue of 1.4 billion (up 33% year-on-year) [4] - The company anticipates adjusted net profits of 18.7 billion, 21.8 billion, and 24.7 billion for 2025, 2026, and 2027 respectively, with year-on-year growth rates of 3%, 16%, and 14% [7][10] - The total market capitalization is 34.79 billion HKD [9]

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The recovery of Blizzard games is expected to drive growth, with new mobile games like "Marvel Secret Wars" and "Destiny Stars" anticipated to launch [3] - The company's projected net profit for 2025-2027 is estimated at 36 billion, 38.1 billion, and 41.5 billion CNY respectively, reflecting an upward adjustment in gross margin and investment income [3] - The target price is set at 210.13 HKD / 193.03 CNY, indicating a potential upside from the current price [3] Financial Performance Summary - For 2023A, the company reported total revenue of 103,468 million CNY, with a year-on-year growth of 7.23% [4] - The operating profit for 2023A was 27,709 million CNY, showing a significant year-on-year increase of 41.17% [4] - The net profit attributable to the parent company for 2023A was 29,417 million CNY, reflecting a year-on-year growth of 44.64% [4] - The gross margin for 2023A was 60.95%, with a projected increase to 64.59% by 2027E [4] - The net profit margin for 2023A was 28.43%, expected to rise to 31.00% by 2027E [4] Revenue Breakdown - In Q1 2025, total revenue reached 28,829 million CNY, with a year-on-year increase of 7.4% [9] - The revenue from games and related value-added services in Q1 2025 was 24,048 million CNY, up 12.1% year-on-year [9] - Mobile game revenue in Q1 2025 was 15,359 million CNY, down 4.4% year-on-year, while PC game revenue surged by 85% to 8,088 million CNY [9] Future Projections - The company expects Q2 2025 mobile game revenue to face less year-on-year pressure, while PC game revenue is anticipated to remain strong [9] - The projected revenue for 2025E is 114,089 million CNY, with a year-on-year growth of 8.35% [10] - The estimated operating profit for 2025E is 36,475 million CNY, reflecting a growth rate of 23.29% [10]

Investment Rating - The report assigns a "Buy" rating to the company with a target price of HKD 7.61, indicating a potential upside of 24% from the current price of HKD 6.14 [1][7]. Core Insights - The automotive steering system is transitioning from Electric Power Steering (EPS) to steer-by-wire (SbW) technology, which is essential for advanced driver-assistance systems (ADAS) and is expected to enhance safety and responsiveness [5][30]. - The company is experiencing a recovery in its core profitability and is building a comprehensive product portfolio in the steer-by-wire chassis segment, capitalizing on trends in electrification, automation, and software-defined vehicles (SDV) [6][36]. - The company has secured significant project orders totaling USD 6 billion in 2024, with 31% of these being new business, showcasing its competitive strength in the market [41]. Summary by Sections Company Overview - The company is a global leader in motion control technology, providing solutions for electric and hydraulic steering systems, steer-by-wire systems, and software solutions to over 60 customers, including major automotive manufacturers [16][21]. Transition in Steering Systems - The report highlights the shift from EPS to steer-by-wire systems, which offer better responsiveness and safety features, making them a necessary choice for L3+ autonomous driving [30][31]. Recovery and Product Development - The company is enhancing its profitability through supply chain improvements and cost management, with a projected net profit of USD 61.72 million in 2024, a 68.1% increase from 2023 [6][38]. - The company is strategically expanding its steer-by-wire product offerings, including the launch of rear-wheel steering (RWS) and electronic mechanical brake (EMB) systems [52][53]. Financial Projections - Revenue forecasts for FY2025 to FY2027 are USD 4.47 billion, USD 4.77 billion, and USD 5.07 billion, respectively, with corresponding net profits of USD 121 million, USD 162 million, and USD 186 million, indicating strong growth [58][59].

Investment Rating - The report maintains a "Buy" rating for Leap Motor (零跑汽车) [2][7][17] Core Insights - The company reported a total sales volume of 87,600 vehicles in Q1 2025, representing a year-on-year increase of 162.1% but a quarter-on-quarter decrease of 27.6% [5] - Total revenue for Q1 2025 reached 10.02 billion RMB, up 187.4% year-on-year but down 25.6% quarter-on-quarter [5] - Gross margin improved to 14.9%, an increase of 16.3 percentage points year-on-year and 1.6 percentage points quarter-on-quarter, exceeding expectations despite a decline in sales volume [5][7] - The net profit attributable to shareholders was -130 million RMB, a reduction in losses by 880 million RMB year-on-year but an increase in losses by 210 million RMB quarter-on-quarter [5] Financial Data and Profit Forecast - Revenue projections for the company are as follows: - 2023: 16.75 billion RMB - 2024: 32.16 billion RMB - 2025E: 62.59 billion RMB - 2026E: 81.44 billion RMB - 2027E: 99.89 billion RMB - Year-on-year growth rates are projected at 35% for 2023, 92% for 2024, and 95% for 2025 [6][8] - The net profit attributable to shareholders is expected to turn positive in 2025 with a forecast of 155 million RMB, followed by 1.75 billion RMB in 2026 and 3.34 billion RMB in 2027 [6][8] Strategic Developments - The company is focusing on cost reduction and strategic partnerships to enhance gross margins, with a target of achieving over 10% gross margin for the full year of 2025 [7] - The launch of the B10 model, which is positioned as a high-value intelligent vehicle, has generated significant interest, with over 30,000 orders within 48 hours of its release [7] - The company aims to increase its sales volume to over 500,000 vehicles in 2025, supported by the introduction of new models and expansion into overseas markets [7]

Investment Rating - Investment Rating: Buy (Maintained) [1] Core Insights - The company reported Q1 2025 earnings with total revenue of 13.8 billion (up 16% YoY), operating profit of 3.6 billion (margin of 26%), and adjusted net profit of 4.2 billion (up 3% YoY), all exceeding Bloomberg consensus estimates [4][7] - The international business continues to show strong growth, with overseas OTA platform bookings up 60% YoY and inbound tourism bookings more than doubling, driven by strategic investments and favorable visa policies [4][5] - The company expects revenues of 61.4 billion, 68.5 billion, and 76.5 billion for 2025, 2026, and 2027 respectively, with adjusted net profits of 18.7 billion, 21.8 billion, and 24.7 billion for the same years [7][10] Summary by Sections Q1 2025 Performance - Overall revenue reached 13.8 billion (YoY +16%), slightly above consensus estimates by 0.22% - Operating profit was 3.6 billion (margin of 26%), exceeding consensus by 7.34% - Adjusted net profit was 4.2 billion (YoY +3%), surpassing consensus by 8.99% [4] Business Segment Performance - Accommodation booking revenue was 5.5 billion (YoY +23%), above consensus by 1.39% - Transportation ticketing revenue was 5.4 billion (YoY +8%), slightly above consensus by 0.20% - Vacation business revenue was 0.9 billion (YoY +7%), below consensus by 5.90% - Business travel management revenue was 0.6 billion (YoY +12%), above consensus by 4.36% - Other business revenue was 1.4 billion (YoY +33%), slightly below consensus by 0.96% [4] International Business Growth - The overseas OTA platform's booking volume increased by 60% YoY, with inbound tourism bookings more than doubling, largely due to strategic positioning and visa policy benefits - Inbound tourist numbers surged by 40.2% YoY, with 75% of visitors from visa-free countries, particularly from South Korea, Thailand, Malaysia, and Indonesia, where hotel orders increased by over 240% [4][5] Future Revenue and Profit Projections - Expected revenues for 2025, 2026, and 2027 are 61.4 billion, 68.5 billion, and 76.5 billion respectively, with YoY growth rates of +15%, +12%, and +12% - Adjusted net profit projections for the same years are 18.7 billion, 21.8 billion, and 24.7 billion, with YoY growth rates of +3%, +16%, and +14% [7][10]

Investment Rating - The report assigns a "Buy" rating to the company with a target price of HKD 7.61, indicating a potential upside of 24% from the current price of HKD 6.14 [5][7][58]. Core Insights - The automotive steering system is transitioning from Electric Power Steering (EPS) to steer-by-wire (SbW) technology, which offers better responsiveness and safety features essential for advanced driving assistance systems (ADAS) and L3+ autonomous driving [5][30]. - The company's profitability is recovering, supported by a robust order book and strategic expansion into the steer-by-wire product line, which positions it competitively in the evolving automotive landscape [6][58]. - The company is expected to achieve significant revenue growth, with projected revenues of USD 4.47 billion, USD 4.77 billion, and USD 5.07 billion for FY2025, FY2026, and FY2027, respectively, reflecting year-on-year growth rates of 4.5%, 6.8%, and 6.2% [7][58]. Summary by Sections Company Overview - The company is a global leader in motion control technology, providing solutions for electric and hydraulic steering systems, steer-by-wire systems, and software solutions to over 60 customers, including major automotive manufacturers [16][21]. Transition to Steer-by-Wire - The shift from EPS to steer-by-wire is driven by the increasing demand for autonomous driving capabilities, with the technology expected to enhance vehicle safety and performance [30][31]. Recovery of Core Business - The company has seen a significant recovery in profitability, with net profit for 2024 projected at USD 61.72 million, a 68.1% increase from 2023 [6][38]. - The total order volume for 2024 reached USD 6 billion, with 31% of orders being new business, showcasing the company's competitive strength [41]. Financial Projections - The company forecasts revenues of USD 4.47 billion for FY2025, with a net profit of USD 121 million, representing a 96.2% increase year-on-year [58]. - The projected net profit margins are expected to improve, with net profit margins of 2.7%, 3.4%, and 3.7% for FY2025, FY2026, and FY2027, respectively [8][58]. Strategic Product Development - The company is expanding its steer-by-wire product portfolio, including the launch of rear-wheel steering (RWS) and electronic mechanical brake (EMB) systems, which are expected to enhance vehicle performance and safety [52][53]. - The EMB system represents a significant advancement in brake technology, replacing hydraulic systems with electronic controls for improved precision and integration [52]. Market Position and Competitive Advantage - The company maintains a strong market position in China, with a 16.16% market share in the EPS segment, ranking second in the domestic market [29]. - The strategic focus on software-defined vehicles (SDV) and collaboration with manufacturers enhances the company's ability to meet evolving market demands [36][37].

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company is expected to see growth driven by the recovery of Blizzard games and the upcoming launches of mobile games such as "Marvel Secret Wars" and "Destiny Stars" [3] - The profit forecast for the company from 2025 to 2027 is adjusted to 36 billion, 38.1 billion, and 41.5 billion CNY respectively, reflecting an increase in gross margin and investment income while reducing the sales expense ratio [3] Financial Summary - The company's revenue for 2023 is projected at 103.468 billion CNY, with a year-on-year growth of 7.23% [4] - Operating profit for 2023 is estimated at 27.709 billion CNY, showing a significant year-on-year increase of 41.17% [4] - The net profit attributable to the parent company for 2023 is forecasted at 29.417 billion CNY, representing a year-on-year growth of 44.64% [4] - The earnings per share (EPS) for 2023 is expected to be 9.29 CNY [4] - The gross margin is projected to be 60.95% for 2023, with a gradual increase to 64.59% by 2027 [4] - The net margin is expected to be 28.43% in 2023, with a slight increase to 31.00% by 2027 [4] Revenue Breakdown - Total revenue for Q1 2025 is reported at 28.829 billion CNY, with a year-on-year growth of 7.4% [9] - Revenue from games and related value-added services in Q1 2025 is 24.048 billion CNY, reflecting a year-on-year increase of 12.1% [9] - Mobile game revenue in Q1 2025 is 15.359 billion CNY, showing a year-on-year decline of 4.4% [9] - PC game revenue in Q1 2025 is 8.088 billion CNY, with a substantial year-on-year increase of 85% [9] Valuation - The target price for the company's stock is set at 210.13 HKD, with a current share price of 186.6 HKD [5] - The company is valued using a Sum-of-the-Parts (SOTP) approach, with the gaming segment accounting for 94% of the total valuation [11]

[Table_Title] 研究报告 Research Report 23 May 2025 滔搏国际 Topsports International Holdings (6110 HK) 24/25 财年营收利润承压，现金强劲派息稳定 Revenue and Profit Under Pressure in the 24/25 Fiscal Year, with Strong Cash Flow and Stable Dividends 寇媛媛 Yuanyuan Kou yy.kou@htisec.com [Table_yemei1] 热点速评 Flash Analysis [Table_summary] (Please see APPENDIX 1 for English summary) 事件：2025 年 5 月 22 日，滔搏国际控股有限公司（简称"公司"）举行 2024/25 财年业绩发布会。 公司业务营收表现承压，零售业务调整成效初显。 公司 24/25 财年营业收入为 270.1 亿元，同比下降 6.6%。其中 下半年同比下滑 5.4%，相比上半年 7.9%的跌幅有所收窄。主要因素是消费环境疲 ...

Investment Rating - The report assigns a "Buy" rating to the company with a target price of HKD 65.0 [1][6]. Core Insights - The company has launched multiple new products, including the Yu7 vehicle and the O1 and T1 chips, with the O1 chip's performance exceeding expectations, indicating a successful R&D investment in the chip sector [6][8]. - The company's "human-vehicle-home" ecosystem strategy is showing positive results, with automotive sales expected to be a significant growth driver in the future [6]. - The founder's increasing influence on consumers is expected to support the launch of new products [6]. Financial Summary - For the fiscal year ending December 31, 2023, the company is projected to achieve a net profit of RMB 17,475 million, with a year-on-year growth of 606% [7]. - The earnings per share (EPS) for 2025 is forecasted to be RMB 1.57, reflecting a 66% increase from the previous year [7]. - The company’s revenue is expected to grow from RMB 270,970 million in 2023 to RMB 495,673 million in 2025, representing a significant increase [8]. Product Performance - The O1 chip features a ten-core SOC with superior performance metrics compared to competitors, indicating the company's advancements in chip technology [8]. - The Yu7 vehicle boasts a range of 835 km and a 0-100 km/h acceleration time of 5.88 seconds, positioning it competitively in the SUV market [8]. Sales Performance - In Q4 2024, the company achieved a revenue of RMB 1,090 million, a 49% year-on-year increase, with adjusted net profit rising by 69.4% [8]. - The first quarter of 2025 saw significant growth in home appliance sales, with air conditioner sales up 103% and refrigerator sales up 145% [8].

Investment Rating - The report assigns a "Buy" rating for Alibaba Group (09988.HK) with a target price of HK$ 150 [1][7]. Core Insights - Alibaba's FY25 Q4 revenue reached RMB 236.45 billion, a year-on-year increase of 7%, slightly below market expectations of RMB 237.91 billion. The net profit attributable to ordinary shareholders was RMB 12.382 billion, showing a significant year-on-year growth of 279% [8]. - The report highlights strong growth in the Taobao Group's revenue, which increased by 12% year-on-year to RMB 71.077 billion in FY25 Q4, driven by an increase in commission rates and a growing 88VIP membership base [11]. - The cloud intelligence business faced challenges, with revenue of RMB 30.127 billion in FY25 Q4, a year-on-year increase of 18%, but slightly below market expectations due to prior R&D expenses and depreciation affecting profit margins [11]. - The report anticipates continued high investment in AI and cloud computing infrastructure, projecting over RMB 380 billion in investments over the next three years, which is expected to exceed the total of the past decade [11]. Summary by Sections Financial Performance - FY25 Q4 revenue: RMB 236.45 billion, YoY +7% [8] - Net profit attributable to ordinary shareholders: RMB 12.382 billion, YoY +279% [8] - Non-GAAP net profit: RMB 29.85 billion, YoY +22% [8] Revenue Breakdown - Taobao Group FY25 Q4 revenue: RMB 71.077 billion, YoY +12% [11] - International Digital Commerce Group FY25 Q4 revenue: RMB 27.603 billion, YoY +24% [11] - Cloud Intelligence Group FY25 Q4 revenue: RMB 30.127 billion, YoY +18% [11] Profit Forecast - Projected net profit for FY2026-2028: RMB 141.8 billion, RMB 153.0 billion, RMB 164.7 billion respectively, with YoY growth rates of 9.0%, 7.9%, and 7.7% [11]. - Projected EPS for FY2026-2028: RMB 7.46, RMB 8.05, RMB 8.67 [11]. Valuation Metrics - H-share P/E ratios for FY2024 to FY2028 are projected to be 31.50, 15.90, 14.69, 13.61, and 12.64 respectively [10]. - Dividend per share (DPS) is projected to be RMB 1.61, RMB 0.94, RMB 2.10, RMB 2.20, and RMB 2.30 for FY2024 to FY2028 [10]. Capital Expenditure - FY25 Q4 capital expenditure was RMB 24.512 billion, a quarter-on-quarter decrease of approximately 22%, indicating lower-than-expected demand in the AI sector [11].