营业收入符合指引，全年业绩释放确定性强 消费品/商业 5 月 23 日，同程旅行发布 25Q1 业绩，报告期内公司实现营收 43.8 亿元，同 比增长 13.2%；实现经调整 EBITDA/经调整净利润为 11.6/7.9 亿元，同比增长 41.3%/41.1%，收入符合指引预期，经营业绩略超市场预期。2025Q1 国内出行 需求仍保持较高的景气度，得益于佣金率提升及休闲旅游需求持续释放，公司 Q1 收入稳步增长，国际业务延续高增长趋势。随着 OTA 渗透率持续提升+格 局优化下佣金率改善延续，公司收入端有望延续高增趋势，叠加国际业务减亏& 规模效益带来的 OPM 改善，全年业绩具备较强确定性，维持"强烈推荐"评 级。 ❑ 风险提示：经济消费下滑风险；出行政策变化风险；疫情反复风险。 证券研究报告 | 公司点评报告 2025 年 5 月 25 日 同程旅行（00780.HK） 财务数据与估值 | 会计年度 | 2023 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 主营收入(百万元) | 11904 | 173 ...

证券研究报告 特海国际 (9658 HK) 港股通 翻台稳中有增，聚焦长期精细化建设 | 华泰研究 | | 季报点评 | | --- | --- | --- | | 2025 年 5 月 | 22 日│中国香港 | 餐饮 | 特海国际 1Q25 收入 1.98 亿美元/yoy+5.4%；经营利润 0.082 亿美元/yoy +44.6%，经营利润率 4.1%/yoy-2.5pct，主因主动调整经营策略，通过让利 给顾客（更合理的定价、更实惠的份量）以提升消费粘性，并发力组织凝聚 力建设导致人工成本等费用抬升；归母净利润 0.12 亿美元/同比扭亏，期内 汇兑亏损净额较 24 年同期减少 0.20 亿美元，抵消部分费用增长影响。25 年公司继续做优顾客体验，同店翻台稳中有升，开店同比有望提速。短期经 营利润率虽有阶段性承压，但系列调整策略切实利好海底捞品牌特色的巩固 和经营质量长期提升，叠加红石榴多品牌计划逐步落地，中长期主品牌+新 品牌成长潜力可观。维持"买入"评级。 翻台高基数下仍有增长，人工成本抬升影响盈利能力 1Q25 海底捞餐厅 / 外 卖 / 其 他 业 务 收 入 1.88/0.04/0.054 ...

Investment Rating - The report maintains a "Strong Buy" investment rating for Xiaomi Group [1][6] Core Views - The launch of the self-developed chip "Xuanjie O1" marks a significant milestone for Xiaomi, enhancing its high-end product strategy and ecosystem integration [5][6] - Xiaomi's various business segments, including smartphones, IoT, and internet services, are expected to experience sustained growth, driven by high-end product offerings and international expansion [5][6] - The upcoming release of the Xiaomi YU7 SUV is anticipated to strengthen the company's position in the automotive market, with advanced features and performance metrics [5][6] Summary by Sections Financial Data and Valuation - Total revenue projections for 2025, 2026, and 2027 are estimated at 517.9 billion, 701.4 billion, and 895.6 billion CNY respectively, with adjusted net profits of 43.8 billion, 67.6 billion, and 89.3 billion CNY [7] - The current market capitalization corresponds to a PE ratio of 27.7, 18.0, and 13.6 for the years 2025, 2026, and 2027 respectively [7] Product Launches - The Xiaomi 15S Pro features the Xuanjie O1 chip, with a starting price of 5499 CNY, and is positioned as a high-end smartphone [5][20] - The Xiaomi Pad 7 Ultra, also equipped with the Xuanjie O1 chip, is priced from 5699 CNY and represents Xiaomi's entry into the high-end tablet market [5][38] - The Xiaomi Watch S4, featuring the Xuanjie T1 chip, is priced at 1299 CNY and offers advanced connectivity and health monitoring features [5][52] Automotive Sector - The Xiaomi YU7 SUV is set to launch in July, featuring a luxurious design, advanced safety features, and a maximum range of 835 km [5][61][73] - The YU7 will be equipped with cutting-edge technology, including NVIDIA Thor chips and laser radar, enhancing its performance and safety [5][61][84] Research and Development - Xiaomi has invested approximately 102 billion CNY in R&D over the past five years, with plans to invest an additional 200 billion CNY from 2026 to 2030 [5][6]

Investment Rating - The investment rating for the company is "Buy" and is maintained [7]. Core Insights - In Q1 2025, the company achieved revenue of 15.81 billion, representing a year-on-year increase of 141.5% and a quarter-on-quarter decrease of 1.8%. The gross margin reached 15.6%, up 2.7 percentage points year-on-year and 1.1 percentage points quarter-on-quarter. The net loss was 660 million, narrowing by 700 million year-on-year, while the Non-GAAP net loss was 430 million, a reduction of 980 million year-on-year. The company's smart driving capabilities remain leading, and with a strong new vehicle cycle, combined with channel reforms and enhanced marketing systems, sales are expected to accelerate [2][4]. Summary by Sections Financial Performance - In Q1 2025, the automotive business generated revenue of 14.37 billion, a year-on-year increase of 159.2%, with a delivery volume of 94,000 vehicles, up 330.8% year-on-year. The average revenue per vehicle was 168,000. The delivery volume structure showed significant contributions from models MONA M03, P7+, G6, and G9, with respective deliveries of 47,000, 24,000, 13,000, and 5,600 vehicles, accounting for 50.1%, 25.4%, 14.0%, and 6.0% of total deliveries. The automotive gross margin was 10.5%, up 5.0 percentage points year-on-year and 0.4 percentage points quarter-on-quarter [4][9]. Service Revenue - The service business revenue for Q1 2025 was 1.44 billion, reflecting a year-on-year increase of 43.6% and a quarter-on-quarter increase of 0.5%. The service gross margin was 66.4%, up 12.4 percentage points year-on-year and 6.8 percentage points quarter-on-quarter. The high gross margin from the service business significantly enhanced the overall service gross margin [9]. Cost and Expenses - The company experienced a significant increase in sales volume, which diluted the expense ratio. In Q1 2025, R&D expenses were 1.98 billion, up 46.7% year-on-year, with an R&D expense ratio of 12.5%. Selling and general expenses were 1.95 billion, up 40.2% year-on-year, with a selling and general expense ratio of 12.3% [9]. Future Outlook - For Q2 2025, the expected delivery volume is between 102,000 and 108,000 vehicles, representing a year-on-year increase of 237.7% to 257.5%. Expected revenue is projected to be between 17.5 billion and 18.7 billion, a year-on-year increase of 115.7% to 130.5%. The strong new vehicle cycle and continuous monthly sales growth, along with the successful launch of new models like G6 and G9, are anticipated to sustain sales momentum [9].

丨证券研究报告丨 港股研究丨公司点评丨吉利汽车（0175.HK） [Table_Title] 吉利汽车 2025 年 Q1 业绩点评：新能源转型加 速盈利兑现，业绩符合预期 报告要点 [Table_Summary] 吉利汽车发布 2025 年一季度业绩。2025 年 Q1 实现营业收入 725.0 亿元，同比+24.5%，环比 持平，总销量 70.4 万辆，同比+47.9%，环比+2.5%，实现归母净利润 56.7 亿元，同比+263.6%， 环比+58.5%。新平台赋能，吉利汽车开启产品新时代。GEA 架构支撑新车周期，极氪、领克、 银河全面向好。各品牌新能源转型顺利推进，规模效应逐步凸显将带来盈利向上弹性。公司燃 油车基盘稳固，联营企业创新出海模式持续打开海外新空间。智能化战略开启，加速提升智驾 能力。整车强势新周期下盈利具备较大弹性。 分析师及联系人 [Table_Author] 高伊楠 张扬 SAC：S0490517060001 SAC：S0490524030004 SFC：BUW101 请阅读最后评级说明和重要声明 %% %% research.95579.com 1 吉利汽车（0175.HK） c ...

Investment Rating - The report maintains a "Buy" rating for XPeng Motors (09868) [1] Core Views - The company reported strong vehicle sales in Q1 2025, achieving 94,000 units sold, with year-on-year and quarter-on-quarter growth of 330.8% and 2.7% respectively [4] - Total revenue for Q1 2025 was 15.81 billion RMB, reflecting a year-on-year increase of 141.5% but a slight quarter-on-quarter decline of 1.8% [4] - The gross margin improved to 15.6%, with a year-on-year increase of 2.7 percentage points and a quarter-on-quarter increase of 1.2 percentage points [4] - The net loss for Q1 2025 was 660 million RMB, which represents a reduction in losses compared to the previous year [4] Financial Data and Profit Forecast - Revenue projections for 2025 have been revised upwards from 87.7 billion RMB to 95.9 billion RMB, with expected growth rates of 135% [5][6] - The forecast for net profit attributable to shareholders has been adjusted from 400 million RMB to 4 billion RMB for 2025, indicating a significant turnaround [5][6] - Earnings per share (EPS) is projected to be 0.23 RMB in 2025, with a net asset return rate expected to reach 1.44% [5][6] Company Performance Insights - The launch of new models, including the Mona M03 and P7+, has significantly boosted sales, with these models accounting for 75.5% of total sales in Q1 2025 [6] - The company anticipates delivering between 102,000 and 108,000 vehicles in Q2 2025, setting a new historical high [6] - The introduction of self-developed chips is expected to enhance cost control and improve profitability [6] Market Position and Competitive Landscape - The new vehicle cycle is expected to drive significant sales growth, with total sales projected to reach 550,000 units in 2025, representing a year-on-year increase of 190% [6] - The company is also exploring advancements in robotics and flying vehicles, which may provide additional growth opportunities [6]

Investment Rating - The investment rating for the company is "Buy" with a target price not specified [6]. Core Insights - The company achieved a total revenue of 1.932 billion yuan in 2024, representing a year-on-year growth of 28.2%, and a net profit of 87.08 million yuan, up 60.88% year-on-year [1]. - The domestic market remains stable, with revenue from mainland China reaching 1.354 billion yuan, a growth of 1.76%, while international revenue surged to 579 million yuan, marking a significant increase of 298.91% [2]. - The total number of invisible orthodontic cases reached 359,400 in 2024, a growth of 46.7%, with overseas cases increasing by 326% to 141,000, accounting for 39.1% of global cases [3]. - The company is expanding its global business, operating in over 50 countries, and has plans to build a new manufacturing facility in Wisconsin, USA, to enhance local production capabilities [4]. - The company is focusing on digital transformation and quality upgrades, launching various digital tools to assist doctors and improve production efficiency [5]. Summary by Sections Financial Performance - In 2024, the company reported total revenue of 1.932 billion yuan, a 28.2% increase year-on-year, and a net profit of 87.08 million yuan, up 60.88% [1]. - Operating cash flow was 122 million yuan, a decline of 26.69% year-on-year [1]. Market Position - The company maintains a leading position in the invisible orthodontics market in China, with stable domestic growth [2]. - The international market is a key growth driver, with overseas revenue significantly increasing [2]. Business Expansion - The number of invisible orthodontic cases grew to 359,400, with a notable increase in overseas cases [3]. - The company is enhancing its global presence and local operations, including a new manufacturing facility in the USA [4]. Innovation and Technology - The company is driving digital transformation and improving product quality through automation and digital tools [5]. - Future revenue projections for 2025-2027 are set at 2.29 billion, 2.726 billion, and 3.225 billion yuan respectively, with net profits expected to reach 88 million, 151 million, and 269 million yuan [5].

Investment Rating - The investment rating for the company is "Buy" with a target price not specified [6]. Core Insights - The company achieved a total revenue of 1.932 billion yuan in 2024, representing a year-on-year growth of 28.2%, and a net profit attributable to shareholders of 87.08 million yuan, up 60.88% year-on-year [1]. - The domestic market remains stable, with revenue from mainland China reaching 1.354 billion yuan, a growth of 1.76% year-on-year, while international markets are a significant growth driver, with overseas revenue soaring to 579 million yuan, a remarkable increase of 298.91% year-on-year [2]. - The total number of invisible orthodontic cases reached 359,400 in 2024, marking a growth of 46.7% year-on-year, with overseas cases increasing from 33,000 in 2023 to 141,000 in 2024, a growth of 326% [3]. Summary by Sections Revenue and Profitability - The company reported total revenue of 1.932 billion yuan in 2024, with a net profit of 87.08 million yuan, reflecting strong growth in profitability [1]. Market Performance - The domestic market remains solid, with a revenue increase of 1.76% in mainland China, while the international market has become a key growth engine, contributing to a 298.91% increase in overseas revenue [2]. Business Expansion - The number of invisible orthodontic cases grew significantly, with domestic cases increasing by 3.2% and overseas cases experiencing a dramatic rise of 326% [3]. Global Operations - The company is expanding its global presence, operating in over 50 countries, and enhancing local operations, including a new manufacturing facility in Wisconsin, USA [4]. Innovation and Digital Transformation - The company is focusing on digital tools to enhance treatment precision and is upgrading its manufacturing processes to improve efficiency and product quality [5]. Financial Forecast - Revenue projections for 2025-2027 are set at 2.29 billion yuan, 2.726 billion yuan, and 3.225 billion yuan respectively, with net profits expected to reach 88 million yuan, 151 million yuan, and 269 million yuan [5].

Investment Rating - The report maintains a "Strong Buy" investment rating for Xiaomi Group [1][6] Core Views - The launch of the self-developed chip "Xuanjie O1" marks a significant milestone for Xiaomi, enhancing its high-end product strategy and ecosystem integration [5][6] - Xiaomi's various business segments, including smartphones, IoT, and internet services, are expected to experience sustained growth, driven by high-end product offerings and international expansion [5][6] - The upcoming release of the Xiaomi YU7 SUV is anticipated to strengthen the company's position in the automotive market, with advanced features and performance metrics [5][6] Summary by Sections Financial Data and Valuation - Total revenue projections for 2025, 2026, and 2027 are estimated at 517.9 billion, 701.4 billion, and 895.6 billion CNY respectively, with adjusted net profits of 43.8 billion, 67.6 billion, and 89.3 billion CNY [7] - The current market capitalization corresponds to a PE ratio of 27.7, 18.0, and 13.6 for the years 2025, 2026, and 2027 respectively [7] Product Launches - The Xiaomi 15S Pro features the Xuanjie O1 chip, with a starting price of 5499 CNY, and is positioned as a high-end smartphone [5] - The Xiaomi Pad 7 Ultra, also equipped with the Xuanjie O1 chip, is priced from 5699 CNY and represents Xiaomi's entry into the premium tablet market [5] - The Xiaomi Watch S4, featuring the Xuanjie T1 chip, is priced at 1299 CNY and offers advanced connectivity and health monitoring features [5] Automotive Sector - The Xiaomi YU7 SUV is set to launch in July, featuring high-performance specifications, including a maximum power of 690PS and a range of up to 835 km [5][61] - The YU7 will include advanced safety features and a luxurious interior, aiming to compete in the high-performance SUV market [61][72] Technology Development - Xiaomi has invested approximately 102 billion CNY in R&D over the past five years, with plans to invest an additional 200 billion CNY from 2026 to 2030 [5] - The Xuanjie O1 chip utilizes a second-generation 3nm process, integrating 190 billion transistors and achieving a benchmark score exceeding 3 million on AnTuTu [5][8]

Investment Rating - The investment rating for the company is upgraded to "Buy" [5] Core Views - The company is leveraging a comprehensive retail strategy to address operational challenges and diversify its customer base [5] - The company has faced short-term profit impacts due to increased discounts but maintains a leading dividend payout ratio in the industry [7] - The core international brand partnerships are gradually recovering, and new brand acquisitions are expected to enhance the company's diversified layout [7] - The company is projected to achieve a net profit of RMB 1.416 billion in FY2026, with a growth rate of 10.14% [7] Financial Performance Summary - For FY2024, the company is expected to generate revenue of RMB 27,012.90 million, reflecting a year-on-year decline of 6.64% [6] - The net profit for FY2024 is projected at RMB 1,286 million, down 41.89% year-on-year [6] - The company’s gross margin for FY2024 is estimated at 38.4%, a decrease of 3.4 percentage points compared to the previous fiscal year [7] - The company plans to maintain a total dividend payout ratio of 135% for FY2024/25, continuing to provide high dividend returns to shareholders [7] Revenue and Profit Forecast - Revenue forecasts for the company are as follows: RMB 28,933.20 million in 2024, RMB 27,012.90 million in 2025, and RMB 26,445.63 million in 2026, with respective growth rates of 6.87%, -6.64%, and -2.10% [6] - The projected net profit for the years 2026 to 2028 is RMB 1,416.34 million, RMB 1,670.93 million, and RMB 1,980.06 million, with growth rates of 10.14%, 17.98%, and 18.50% respectively [6][7]