证券研究报告 | 2025年05月23日 现金方面，经营现金流净额同比+20%至 37.6 亿元，自由现金流/净利润达 2.6 倍，体现高效现金创收能力，其中存货周转天数为 134.9 天，同比下降 1.2 天，较中期下降 13.4 天；维持高派息率 135%（同期：100.9%），自 2019 年 上市以来累计派息率 104.2%，股息率行业领先。 半年度方面，下半年收入降幅收窄（上下半年分别下滑 7.9%/5.4%），利润 跌幅增大（上下半年分别下滑 34.7%/52.9%），主要因上下半年的核心利润 率降幅接近，而其他收入占比在下半年降幅加大，所得税率部分抵消影响。 门店结构优化，会员运营与全域零售能力提升，加码户外赛道。截至 2025 年 2 月末，直营门店净减少 1,124 家至 5,020 家（同比-18.3%），总销售面 积同比-12.4%，但单店销售面积同比+7.2%，反映"优中选优"策略下门店 效率提升。累计用户数达 8,600 万（环比+6%，同比+13%），会员贡献销售 额占比 93.2%；复购会员贡献 70%消费额，高价值会员占比中单位数，但贡 献近 40%销售额，用户粘性凸显。直营线 ...

商贸零售/专业连锁Ⅱ 滔搏（06110.HK） 2025 年 05 月 23 日 《弱需求下经营负杠杆、折扣加深致 盈利预警，坚定高分红—港股公司信 息更新报告》-2024.9.11 投资评级：买入（维持） FY2025 全年派息率 135%，加码跑步及户外赛道 | 日期 | 2025/5/22 | | --- | --- | | 当前股价(港元) | 3.090 | | 一年最高最低(港元) | 5.820/2.110 | | 总市值(亿港元) | 191.62 | | 流通市值(亿港元) | 191.62 | | 总股本(亿股) | 62.01 | | 流通港股(亿股) | 62.01 | | 近 3 个月换手率(%) | 30.28 | ——港股公司信息更新报告 股价走势图 数据来源：聚源 -72% -48% -24% 0% 24% 48% 2024-05 2024-09 2025-01 滔搏 恒生指数 相关研究报告 《Q3 流水中单下降、折扣加深，静待 库存改善后轻装上阵 —港股公司信 息更新报告》-2024.12.17 《FY2025H1 折扣及负经营杠杆致利 润承压，控费能力优异—港股公司信 息更 ...

滔搏 06110.HK 公司研究 | 年报点评 FY25 业绩承压，分红超预期 核心观点 盈利预测与投资建议 ⚫ 根据公司年报，我们调整 FY26-27 的盈利预测，并引入 FY28 年的盈利预测，预测 FY26-28年每股收益分别为0.21、0.25和0.30元（原FY26-27为0.26和0.30元）， 参考可比公司，给予 FY26 年 15 倍 PE 估值，对应目标价 3.45 港币（1 人民币=1.09 港币），维持"增持"评级。 ⚫ 风险提示：主力品牌终端需求的波动，去库存进度低于预期等 公司主要财务信息 | | FY24A | FY25A | FY26E | FY27E | FY28E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 28,933 | 27,013 | 26,428 | 27,892 | 29,361 | | 同比增长 (%) | 6.9% | -6.6% | -2.2% | 5.5% | 5.3% | | 营业利润(百万元) | 2,748 | 1,593 | 1,775 | 2,049 | 2,443 | | 同比增长 ...

Investment Rating - The report assigns a "Buy" rating to the company, indicating an expected relative performance increase of over 15% compared to the benchmark index within the next 6 to 12 months [4][24]. Core Insights - The company reported a revenue of approximately RMB 86.4 billion for 2024, representing a year-on-year growth of 7.7%. However, the net profit attributable to shareholders was RMB 1.04 billion, a significant decline of 67.3% compared to the previous year [5][6][17]. - The decline in net profit is attributed to a decrease in gross margin and increased impairment provisions due to market downturns. The gross margin for 2024 was 10.5%, down 4.8 percentage points from the previous year [6][9]. - Despite the challenges, the company maintained a strong market position, ranking 8th in industry sales, and focused on acquiring high-quality land reserves in core cities [6][17]. Financial Performance Summary - Revenue and Profit Forecast: - 2023A: Revenue of RMB 80.4 billion, net profit of RMB 3.2 billion - 2024A: Revenue of RMB 86.4 billion, net profit of RMB 1.04 billion - 2025E: Revenue of RMB 90.4 billion, net profit of RMB 1.13 billion - 2026E: Revenue of RMB 92.6 billion, net profit of RMB 1.27 billion - 2027E: Revenue of RMB 97.8 billion, net profit of RMB 1.46 billion [4][15][17]. - The company’s cash flow from operating activities for 2024 was RMB 21.84 billion, a year-on-year increase of 155% [14]. Market Position and Strategy - The company’s sales amount for 2024 was RMB 114.54 billion, a decrease of 19.4% year-on-year, with a sales area of 3.92 million square meters, down 11.9% [6][15]. - The company has adopted a precise investment strategy, focusing on first-tier and key second-tier cities, with over 70% of new land reserves located in these areas [6][15]. - The company’s total land reserves as of the end of 2024 stood at 19.71 million square meters, with 96% located in first and second-tier cities [6][15]. Valuation Metrics - The current Price-to-Earnings (P/E) ratio is projected to be 14.8 for 2025, decreasing to 11.4 by 2027. The Price-to-Book (P/B) ratio is currently at 0.30, which is below the average of comparable companies [4][17][18].

Investment Rating - The report initiates coverage with a "Buy" rating for the company [12]. Core Insights - The company is transitioning from a telecommunications software provider to a comprehensive digital intelligence service provider, leveraging AI and large model delivery as key growth engines [21][22]. - The company has established a complete product system for AI large model delivery, with over 100 projects expected to be delivered in 2024, focusing on sectors such as energy, finance, and government [46][22]. - The revenue forecast for 2025-2027 indicates a growth trajectory, with expected revenues of 69.15 billion, 74.61 billion, and 82.69 billion yuan, respectively, alongside net profits of 5.71 billion, 6.74 billion, and 7.77 billion yuan [11][2]. Summary by Sections Company Overview - Founded in 1993, the company has established itself as a leading provider of digital intelligence capabilities, initially focusing on core business support systems for telecom operators [21]. - The strategic transition involves consolidating its BSS market advantage while developing 5G network intelligence and vertical industry digitalization [21][22]. AI Large Model Delivery - The company began its strategic layout in the AI field in 2023, with a clear focus on end-to-end delivery of large models by 2024 [46]. - The large model delivery service is identified as a core business model within the domestic large model industry, accounting for 90% of the overall market [47]. Financial Forecast and Valuation - The company is projected to achieve revenues of 66.46 billion yuan in 2024, with a decline of 15.8% primarily due to traditional business downturns [36]. - The valuation approach utilizes a relative valuation method, assigning a target market value of 109 billion yuan (approximately 118 billion HKD) based on a 19x PE ratio for 2025 [11][2]. Business Segments - The company operates three main business segments: telecommunications services, digital operation services, and vertical industry digitalization, with the latter two segments showing significant growth potential [31][34]. - The digital operation business is expected to grow at a CAGR of 14.9% from 2021 to 2024, while vertical industry digitalization is projected to grow at 16.7% [35]. Competitive Advantages - The company's competitive edge lies in its first-mover advantage, established methodologies, and strategic positioning within the ecosystem, particularly in serving central state-owned enterprises [55].

Investment Rating - The report maintains an "Outperform" rating for the company [4][9]. Core Insights - The company achieved a record high gross margin of 15.6% in Q1 2025, with a year-on-year increase of 2.7 percentage points and a quarter-on-quarter increase of 1.1 percentage points. The net loss narrowed to RMB 660 million, a reduction of 51% year-on-year and 50% quarter-on-quarter [9]. - The company is expected to benefit from a strong product cycle and enhanced smart features, projecting revenues of RMB 90.9 billion, RMB 130.3 billion, and RMB 152.7 billion for 2025, 2026, and 2027 respectively, with net profits attributable to shareholders of RMB -1.1 billion, RMB 3.2 billion, and RMB 6.7 billion for the same years [9]. - The company delivered 94,000 vehicles in Q1 2025, marking a 331% increase year-on-year and a 3% increase quarter-on-quarter, with key models contributing significantly to sales [9]. Financial Summary - For the fiscal years 2022 to 2027, the company’s projected revenue shows a significant growth trajectory, with expected revenues of RMB 90.9 billion in 2025, up from RMB 40.9 billion in 2024, representing a 122% increase [3][7]. - The gross profit is projected to increase from RMB 5.8 billion in 2024 to RMB 14.9 billion in 2025, indicating a strong improvement in profitability [3][7]. - The net profit is expected to improve from a loss of RMB 5.8 billion in 2024 to a loss of RMB 1.1 billion in 2025, with a return to profitability projected in 2026 [3][7]. Market Position and Valuation - The report assigns a price-to-sales (PS) ratio of 1.9x for 2025, leading to a target price of HKD 98.58, based on peer comparisons [9]. - The company’s stock has traded within a range of HKD 26.05 to HKD 97.45 over the past 52 weeks, indicating significant volatility and potential for growth [4].

707 重磅 BD 授权辉瑞，公司发展迈向新征 程 买入（维持） 证券研究报告·海外公司点评·药品及生物科技(HS) 三生制药（01530.HK） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 7,836 | 9,108 | 19,229 | 13,174 | 14,885 | | 同比(%) | 14.08 | 16.24 | 111.13 | (31.49) | 12.98 | | 归母净利润（百万元） | 1,549 | 2,090 | 9,908 | 4,474 | 5,169 | | 同比(%) | (19.09) | 34.93 | 373.98 | (54.85) | 15.54 | | EPS-最新摊薄（元/股） | 0.65 | 0.87 | 4.13 | 1.87 | 2.15 | | P/E（现价&最新摊薄） | 28.43 | 21.07 | 4.45 | 9.85 | 8.52 | [Table_T ...

Investment Rating - The report maintains a "Buy" rating for JD Group [4][11] Core Views - JD Group's Q1 2025 performance exceeded expectations, with revenue of 3010.8 billion yuan, a year-on-year increase of 15.8%, and adjusted net profit of 127.6 billion yuan, up 43.4% year-on-year [8] - The company has adjusted its revenue forecasts for 2025-2027 to 12832/13637/14266 billion yuan, reflecting an increase in product revenue growth [3][11] - The adjusted net profit forecasts for the same period are 433/489/518 billion yuan, with a decrease due to increased investment in the food delivery business [3][11] Financial Performance Summary - Q1 2025 revenue breakdown: - Product revenue reached 2423.1 billion yuan, up 16.2% year-on-year - Service revenue was 587.7 billion yuan, up 14.0% year-on-year [8] - JD Retail's Q1 2025 revenue was 2638.5 billion yuan, with an operating profit margin of 4.87% [8] - JD Logistics reported Q1 2025 revenue of 469.7 billion yuan, with an operating profit margin of 0.31% [8] - New business revenue in Q1 2025 was 57.5 billion yuan, with an operating loss of 13.3 billion yuan due to increased investment [8] Shareholder Returns - In Q1 2025, JD Group repurchased approximately 80.7 million shares for about 1.5 billion USD, representing 2.8% of the total shares outstanding as of the end of 2024 [8]

Investment Rating - The report maintains a "Buy" rating for the company [6][8]. Core Views - The company reported a significant reduction in losses for Q1 2025, with a non-GAAP net profit of -4.3 billion RMB, a decrease in losses by 69.8% year-on-year and 69.4% quarter-on-quarter [3][4]. - The automotive business achieved a gross margin of 10.5%, an increase of 5.0 percentage points year-on-year [4]. - The company is expected to enter a strong product cycle with new vehicle launches, which will enhance its competitive position and stimulate sales growth [7][8]. Revenue and Profitability - In Q1 2025, the company achieved a revenue of 158.1 billion RMB, representing a year-on-year increase of 141.5% [4]. - The automotive business revenue was 143.7 billion RMB, up 159.2% year-on-year, primarily due to increased delivery volumes [4]. - The overall gross profit for Q1 2025 was 24.6 billion RMB, with a gross margin of 15.6%, reflecting a year-on-year increase of 2.7 percentage points [4]. Cost and Expenses - R&D expenses for Q1 2025 were 19.8 billion RMB, a year-on-year increase of 46.7% [5]. - Selling and administrative expenses were 19.5 billion RMB, up 40.2% year-on-year, mainly due to increased commissions from franchise stores [5]. Future Outlook - The company anticipates Q1 2025 automotive sales to be between 102,000 and 108,000 units, representing a year-on-year growth of 237.7% to 257.5% [5]. - Projected revenues for 2025-2027 are 945.8 billion RMB, 1,476.3 billion RMB, and 1,700.8 billion RMB, respectively [8][9]. Financial Metrics - The report forecasts a net profit for 2026 of 4.6 billion RMB, with an EPS of 2.44 RMB [9]. - The company is expected to achieve a P/S ratio of 1.4 in 2025, decreasing to 0.8 by 2027 [9].

Investment Rating - The report assigns a "Buy" rating to the company, with a target price of HKD 134.69, indicating a potential upside of 73.7% from the current closing price of HKD 77.55 [2][5]. Core Insights - The company's gross margin has improved quarter-on-quarter, and net losses have significantly narrowed, with expectations for a major product cycle in the second half of the year. In Q1 2025, the company reported revenue of RMB 15.8 billion, a slight decrease of 1.8% quarter-on-quarter, with vehicle sales increasing by 2.7% to 94,000 units [3][8]. - The company anticipates Q2 2025 revenue to be between RMB 17.5 billion and RMB 18.7 billion, representing a quarter-on-quarter growth of 10.7% to 18.3%, with expected deliveries of 102,000 to 108,000 vehicles [3][8]. Financial Projections - Revenue projections for the company are as follows: - 2023: RMB 30.68 billion - 2024: RMB 40.87 billion - 2025E: RMB 86.17 billion - 2026E: RMB 113.34 billion - 2027E: RMB 125.49 billion - The company is expected to achieve a net profit of RMB 1.5 billion by 2026 and RMB 4.61 billion by 2027, with a significant reduction in net losses projected for 2025 [4][13]. Market Position and Future Outlook - The company is set to launch several new models, including the MONA M03 MAX and the new generation P7, which are expected to enhance sales and improve margins. The introduction of the Kunpeng super electric vehicle in Q4 2025 is anticipated to have a positive impact on gross margins [3][8]. - The report emphasizes the company's strong positioning among new energy vehicle manufacturers, with expectations for continued sales growth driven by new model launches and advancements in autonomous driving technology [8][10].