Investment Rating - The investment rating for the company is "Outperform the Market" [2][18]. Core Insights - The company demonstrated resilience in its performance, achieving a revenue of RMB 278.8 billion in 2024, representing a year-on-year increase of 11%. The core net profit was RMB 25.42 billion, with a significant contribution from recurring business [6][7]. - The overall gross margin and net profit margin for 2024 were 21.6% and 9.2%, respectively, both showing a decline compared to the previous year [6][7]. - The company maintained a dividend payout ratio of 37%, with an expected annual dividend of RMB 1.319 per share [6][7]. Financial Performance - Revenue projections for the company are as follows: RMB 2,511 billion in 2023, RMB 2,788 billion in 2024, and expected growth to RMB 3,950 billion by 2027, with a compound annual growth rate of approximately 12.6% [4][21]. - The net profit for 2024 is projected at RMB 25.6 billion, with a decline of 18.5% from the previous year, but expected to recover in subsequent years [4][21]. - The company’s gross margin is expected to stabilize around 21% from 2025 onwards, while the return on equity (ROE) is projected to be around 8.5% by 2027 [4][21]. Market Position and Business Segments - The company achieved a contract signing amount of RMB 261.1 billion in 2024, ranking third in the industry, with a market share in 25 major cities [9][10]. - The operational performance of shopping centers reached a retail sales figure of RMB 195.3 billion, with an operating profit margin of 61%, marking a historical high [10][11]. - The asset management business grew to a scale of RMB 462.1 billion by the end of 2024, indicating a strong foothold in the market [11][12]. Investment Outlook - The company is expected to have an EPS of RMB 3.46 for 2025, with a price-to-earnings (PE) ratio of 10-11 times, suggesting a reasonable market capitalization range of RMB 269.5 billion to RMB 296.5 billion [18][19]. - The estimated fair value per share is projected to be between HKD 37.80 and HKD 41.58 [18][19].

Investment Rating - The report assigns a "Buy" rating for BYD Electronics [4]. Core Views - BYD Electronics is a leading platform manufacturing enterprise with diversified business layouts, focusing on consumer electronics, new intelligent products, and electric vehicles. The company has shown continuous revenue growth and stable profit improvement, with projected revenue of CNY 177.31 billion in 2024, a year-on-year increase of 36.43%, and a net profit of CNY 4.27 billion, up 5.55% year-on-year [1][28]. Summary by Sections 1. Company Overview - BYD Electronics, established in 1995, has diversified its business into various sectors including smartphones, tablets, electric vehicles, and more. The company leverages its strong R&D capabilities and manufacturing prowess to provide comprehensive solutions to global clients [18]. 2. Consumer Electronics Business - The consumer electronics segment remains a core revenue driver, with a stable market share in the Android ecosystem and deepening collaboration with Apple. The company began manufacturing iPad components in 2020 and has expanded its product offerings to include components for iPhones and Apple Watches [22][47]. - Revenue from consumer electronics components is projected to reach CNY 35.66 billion in 2024, reflecting a significant year-on-year growth of 161.49% due to the recovery in market demand driven by AI and replacement cycles [22]. 3. Automotive Electronics Business - The automotive electronics segment is closely tied to the rapid growth of its parent company, BYD. The company supplies advanced driving domain controllers and other key components for electric vehicles, positioning itself to benefit from the increasing demand for intelligent driving solutions [2][69]. 4. Server Business - BYD Electronics is strategically entering the AI server market, with expected revenue of approximately CNY 15.56 billion in 2024, accounting for 8.78% of total revenue. The company is enhancing its capabilities in AI data centers and robotics, with plans for mass production of AI servers and liquid cooling products [2]. 5. Financial Forecast - The company is projected to achieve revenues of CNY 198.23 billion, CNY 228.22 billion, and CNY 257.80 billion in 2025, 2026, and 2027 respectively, with corresponding net profits of CNY 6.69 billion, CNY 8.46 billion, and CNY 10.83 billion, indicating robust growth rates [3][28]. 6. Market Position and Client Base - BYD Electronics has established a strong client base, including major global brands such as Huawei, Apple, and Xiaomi. The company’s ability to provide integrated solutions has solidified its position as a key player in the high-end manufacturing sector [41]. 7. Shareholder Structure - The company has a concentrated ownership structure, with the largest shareholder being a wholly-owned subsidiary of BYD, holding 65.76% of the shares. This stable ownership structure supports long-term strategic planning [44].

Investment Rating - The report maintains a "Buy" rating for Shougang Resources, with a target price of HKD 3.19, indicating an expected performance that exceeds the local market index by over 15% [7][8]. Core Views - The significant increase in the sales proportion of high-sulfur coking coal has impacted sales prices, but the pressure is expected to ease in the first half of 2025. The company is projected to maintain a 100% dividend payout ratio for 2024, supported by strong cash flow [2][8]. - The company experienced a decline in total revenue for 2024, amounting to HKD 5.057 billion, a decrease of 14% year-on-year, while net profit fell by 21% to HKD 1.494 billion. This decline is attributed to changes in sales structure, falling coking coal prices, and currency exchange rate impacts [8]. Financial Summary - Revenue and Profit Trends: - Revenue for 2021 was HKD 7,075.82 million, increasing to HKD 8,214.72 million in 2022, before dropping to HKD 5,891.07 million in 2023 and further to HKD 5,057 million in 2024, reflecting a 14.2% decrease [6]. - Net profit followed a similar trend, with HKD 2,538.50 million in 2021, HKD 2,715.37 million in 2022, HKD 1,889.25 million in 2023, and HKD 1,494.07 million in 2024, marking a 20.9% decline [6]. - Production and Sales: - The company anticipates a raw coking coal production of approximately 4.96 million tons in 2024, a decrease of 6%, while the production of premium coking coal is expected to be around 3.16 million tons, down 3% [8]. - The average selling price of premium coking coal is projected to be HKD 1,666 per ton in 2024, a decline of 14% year-on-year [8]. - Dividend and Cash Flow: - The company expects to distribute profits amounting to HKD 1.512 billion in cash for 2024, with a dividend payout ratio of 100%, an increase from 73% in 2023 [8].

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company is increasing its investment in sports resources, deepening brand professionalism [5] - The company has shown stable performance despite external environmental disturbances, with a revenue of 28.676 billion RMB in 2024, a year-on-year increase of 3.9% [7] - The e-commerce channel's revenue contribution is increasing, accounting for 31% of total revenue in 2024, up 2 percentage points from 2023 [7] - The running product category has seen rapid growth, with retail sales increasing by 25% in 2024 [7] - The company is expected to achieve net profits of 2.656 billion RMB, 2.960 billion RMB, and 3.264 billion RMB for the years 2025 to 2027 respectively [7] Financial Summary - The company’s revenue forecast for 2025 is 29.164 billion RMB, with a growth rate of 1.7% [8] - The gross profit for 2025 is projected to be 13.795 billion RMB, representing 47.3% of sales revenue [8] - The net profit margin is expected to be 9.1% in 2025, with a net profit of 2.656 billion RMB [8] - The company’s total assets are projected to reach 38.366 billion RMB by 2025, with a debt ratio of 25.04% [8]

Investment Rating - The investment rating for the company is "Accumulate" [7] Core Views - In 2024, the company achieved revenue of approximately 6.54 billion, representing a year-on-year growth of 6.4%. However, net profit decreased by 11.9% to around 800 million, and attributable net profit fell by 13.3% to approximately 740 million [1] - The growth in revenue for 2024 was primarily driven by the increase in third-party business, which saw a year-on-year growth of 9.1% [1] - The company is focusing on product innovation and channel optimization to drive profit recovery, with expectations for improved profitability in the long term [5] Revenue and Profitability - The company's gross margin and net margin for 2024 were 31.3% and 12.2%, respectively, showing a decline of 0.3 percentage points and 2.6 percentage points year-on-year [2] - The revenue from related parties, third parties, and other dining customers was 1.97 billion, 4.38 billion, and 180 million, respectively, with third-party revenue growing by 8.2% [3] - The sales of hot pot base products, Chinese compound seasonings, and convenient fast food were 4.09 billion, 790 million, and 1.61 billion, respectively, with growth rates of -0.2%, +26.5%, and +15.7% [3] Product and Market Expansion - The company is implementing a "product project system" to enhance R&D efficiency and expand its B-end product matrix [5] - In 2024, the company achieved sales in 49 overseas countries and regions, further enriching its overseas market layout [5] - The company is focusing on optimizing its supply chain and enhancing market penetration through online and B-end market expansion [5] Financial Forecast and Valuation - The company is projected to achieve revenues of 7.14 billion, 7.79 billion, and 8.52 billion in 2025, 2026, and 2027, respectively, with corresponding attributable net profits of 855 million, 947 million, and 1.048 billion [6] - The expected growth rates for revenue and attributable net profit from 2024 to 2027 are 16%, 11%, and 11% [6] - The price-to-earnings ratio is projected to be 15x, 14x, and 12x for 2025, 2026, and 2027, respectively [6]

Investment Rating - The report maintains an "OUTPERFORM" rating for the company with a target price of HK$1.41, based on a current price of HK$1.26 [2][10]. Core Insights - The company reported a profit attributable to shareholders of RMB1.061 billion in 2024, a year-on-year increase of 69.49%, despite a slight decrease in operating revenue of 2.13% to RMB21.265 billion [6][10]. - The company benefits from rising potash fertilizer prices, with potash operating income decreasing from RMB5.250 billion in 2023 to RMB3.939 billion in 2024, accounting for 19% of total revenue [8][10]. - The sales of bio-fertilizers have significantly increased, with revenue share rising from 12% in 2022 to 22% in 2024, and gross profit share increasing from 14% to 36% during the same period [9][10]. Financial Performance - The company’s revenue projections for 2025-2027 are RMB22.693 billion, RMB24.979 billion, and RMB27.292 billion, respectively, with net profits expected to be RMB1.400 billion, RMB1.601 billion, and RMB1.863 billion [5][10]. - The diluted EPS is projected to increase from RMB0.20 in 2025 to RMB0.27 in 2027, reflecting a positive growth trajectory [5][10]. - The company’s gross profit margin is expected to stabilize around 12% to 12.5% over the forecast period [5][10]. Product and Business Segmentation - In 2024, the company sold 7.21 million tons of fertilizers, with compound fertilizers, phosphate fertilizers, and potash fertilizers generating revenues of RMB6.748 billion, RMB6.660 billion, and RMB3.939 billion, respectively [7][10]. - The growth business segment saw a revenue increase of 2.23% year-on-year, while the basic and production business segments experienced declines in segment profit [7][10]. Market Position and Strategy - The company is a key player in China's potash fertilizer market, acting as a negotiator for large import contracts and ensuring domestic supply [8][10]. - The strategic focus on bio-fertilizers aligns with national policies aimed at increasing efficiency and reducing chemical fertilizer usage, enhancing the company's market position [9][10].

Investment Rating - The report does not provide a specific investment rating for the company [1] Core Insights - The expansion pace of the HNB (Heated Not Burned) market in the US and UK is becoming clearer, with the company positioned as a core supplier benefiting from high growth rates [4] - The HNB industry has a long supply chain with few companies capable of integrated design and R&D, leading to high Know-How barriers and increasing patent restrictions [1][2] - The report anticipates significant growth in HNB product sales, particularly in the US market, with projections indicating a potential increase in HNB penetration to 20% by 2028 [3] Summary by Sections Company Overview - The company is recognized for its strong strategic positioning and substantial profitability in its other business segments, leading in R&D investment [2] Market Expansion - The report highlights the urgency for British American Tobacco to enhance its HNB product offerings, particularly with the anticipated launch of GLO HILO in 2024 [3][4] - The US market is crucial for British American Tobacco, contributing 44% of revenue and 54% of adjusted operating profit [3] Financial Projections - Revenue projections for 2024 to 2027 are as follows: 11,799 million, 12,011 million, 13,922 million, and 17,063 million respectively, with year-on-year growth rates of 6%, 2%, 16%, and 23% [7] - Adjusted net profit estimates for the same period are 1,303 million, 1,411 million, 2,337 million, and 3,032 million, with corresponding growth rates of -21%, 8%, 66%, and 30% [7][10] - The report projects EPS (Earnings Per Share) to increase from 0.21 in 2024 to 0.49 in 2027 [7][10]

Investment Rating - The report maintains a BUY rating for the company with a target price (TP) revised down by 9% to HK$ 25.35, implying a 36.9% upside from the current price of HK$ 18.52 [1][3]. Core Insights - The company experienced mixed performance in FY24, with net sales remaining flat at US$ 3.6 billion, while net profit decreased by 13% YoY to US$ 346 million, primarily due to higher selling expenses and fewer impairment reversals [1][2]. - Major markets such as Asia and North America saw declines of 3.6% and 1.2% YoY, respectively, but growth in Europe and Latin America offset these declines with increases of 3.1% and 17.0% YoY [1]. - The management anticipates a decline in sales for 1Q25, projecting a fall by low single digits to mid single digits, influenced by weak US consumer sentiment despite a recovery in Asia [1][9]. - Organic sales and net profit are expected to grow by 1.5% and 1.8% YoY in FY25E, respectively, supported by ongoing share buybacks and progress in dual-listing [1][9]. Financial Summary - For FY24, the company reported revenue of US$ 3,589 million, a decrease of 2.5% YoY, with a projected revenue of US$ 3,731 million for FY25E, reflecting a growth of 4.0% [2][32]. - The net profit for FY24 was US$ 346 million, down 12.9% YoY, with an expected slight recovery to US$ 351.8 million in FY25E [2][32]. - The report indicates a decline in gross profit margin from 60.0% in FY24 to an expected 59.5% in FY25E, while the operating profit margin is projected to remain at 17.1% [29][32]. Market Performance - The company's stock has seen a decline of 14.1% over the past month and 14.3% over the past three months, indicating a challenging market environment [5]. - The current market capitalization stands at HK$ 26,729.4 million, with an average turnover of HK$ 128.1 million over the last three months [3]. Shareholding Structure - Major shareholders include Schroders PLC with 6.0% and Bank of New York Mellon Corporation with 5.4% [4]. E-commerce Performance - In the first two months of FY25, online sales on major platforms like TBTM and JD.com decreased by 7% and 18% YoY, while sales on Douyin surged by 200% YoY, indicating a shift in consumer preferences and effective marketing strategies [9][15].

Investment Rating - The investment rating for the company is Neutral with a target price of HKD 20.80, representing a potential downside of 26.2% from the current price of HKD 28.20 [1][4][17]. Core Insights - The company's operational and profit growth for 2024 is under pressure, necessitating a rebalancing of its future profit structure [2]. - The core profit for 2024 is expected to be significantly below market expectations, with a forecast of HKD 4.15 billion, which is 30% lower than the previous expectations [7]. - The company has seen a 20% year-on-year decrease in residential connections, which is a major factor contributing to the lower-than-expected profitability [7]. - The retail gas volume growth for the year is projected at 2.9%, below the anticipated 5%, influenced by a warmer winter [7]. - The dividend policy appears irregular, causing confusion among investors, with a projected decline in the full-year dividend payout ratio to 52% from 2023 [7]. Financial Overview - Revenue is projected to grow from HKD 101.27 billion in 2023 to HKD 102.68 billion in 2024, reflecting a modest year-on-year growth of 1.4% [3][18]. - Net profit is expected to decline from HKD 5.22 billion in 2023 to HKD 4.09 billion in 2024, marking a significant year-on-year decrease of 21.7% [3][18]. - The earnings per share (EPS) is forecasted to remain flat at HKD 1.79 for 2024, with a slight increase to HKD 1.89 in 2025 [3][18]. - The company’s price-to-earnings (P/E) ratio is projected to decrease from 15.7 in 2023 to 14.9 in 2025, indicating a declining valuation trend [3][18]. Operational Data - The residential gas sales volume is expected to increase from 9.44 million cubic meters in 2023 to 10.04 million cubic meters in 2024, representing a growth rate of 2.9% [10]. - The company anticipates a decrease in new residential connections, with projections of 2.69 million in 2024, down from 3.37 million in 2023 [10]. - The retail gas margin is expected to slightly improve to RMB 0.54 per cubic meter by 2025 [10].

Investment Rating - The report maintains a "Strong Buy" investment rating for the company [3]. Core Insights - The company achieved a revenue of 35.384 billion yuan in Q4 2024, representing a year-on-year growth of 8.7%, with adjusted net profit reaching 4.701 billion yuan, up 7.8% year-on-year [1][6]. - The company has successfully launched its AI model, "Keling," which has generated over 100 million yuan in revenue since its commercialization [6]. - The company continues to see healthy user engagement, with daily active users (DAU) reaching 401 million, a 4.8% increase year-on-year, and monthly active users (MAU) at 735 million, up 5.0% year-on-year [6]. Financial Data and Valuation - Total revenue projections for the company are as follows: 113.47 billion yuan in 2023, 126.90 billion yuan in 2024, and 141.54 billion yuan in 2025, with respective year-on-year growth rates of 20%, 12%, and 12% [2][10]. - Adjusted net profit is expected to be 15.335 billion yuan in 2024 and 17.327 billion yuan in 2025, with year-on-year growth rates of 140% and 13% respectively [2][10]. - The company’s return on equity (ROE) is projected to be 24.7% for 2024, with a gradual decline to 18.1% by 2027 [10]. Business Performance - The online marketing services revenue for Q4 2024 was 20.62 billion yuan, a year-on-year increase of 13.3%, although slightly below Bloomberg's consensus estimate of 15.2% [6]. - The gross merchandise volume (GMV) for Q4 2024 reached 462.094 billion yuan, reflecting a year-on-year growth of 14.4% [6]. - The company’s gross profit for Q4 2024 was 19.123 billion yuan, with a gross margin of 54.0% [6]. Future Outlook - The report indicates a downward adjustment in the projected adjusted net profit for 2025 and 2026 to 20.015 billion yuan and 22.561 billion yuan respectively, with corresponding adjusted PE ratios of 10.6x and 9.4x [6][7]. - The company is focusing on expanding its AI capabilities and has established partnerships across various sectors, including mobile manufacturing and cloud computing [6].