风险提示：数据中心业务落地速度慢于预期；海外市场业务增长速度慢于预期； 国家电网及南方电网集采招标量价不及预期；市场竞争加剧。 SDICSI 2025 年 12 月 31 日 威胜控股(3393.HK) ADO 引入战略股东，数据中心推动快速发展 事件：威胜控股近期公告旗下 ADO 业务非全资子公司惟远能源引入战略股东博 裕投资。根据双方的增资协议，博裕投资将以总金额人民币 3.8 亿元认购惟远能 源 4881 万股新股，占其经扩大股本约 8%，惟远能源估值约 47.5 亿元人民币。 预期惟远能源与博裕投资展开资本及产业资源合作，依托博裕在数据中心、科技 及新能源等领域的广泛布局与跨境投资经验，预期有效赋能公司业务拓展与提升 市场竞争力，助力加速全球化布局。威胜控股 ADO 业务在数据中心的强劲需求 下，正进入快速增长期，正成为推动集团整体业务增长的重要引擎。我们维持 "买入"评级，按照同业估值比较法提升目标价至 19.58 港元。 报告摘要 数据中心业务需求进入爆发期，推动威胜控股 ADO 业务正进入快速增长期。威 胜控股 ADO 业务由非全资控股子公司惟远能源运营。威胜控股持有惟远能源约 65%股份。AD ...

证券研究报告：食品饮料 | 公司点评报告 股票投资评级 买入|维持 个股表现 -50% 0% 50% 100% 150% 200% 250% 2024-12-27 2025/3/13 2025/5/29 2025/8/8 2025/10/21 优然牧业 食品饮料 资料来源：聚源，中邮证券研究所 公司基本情况 | 最新收盘价(港元） | 4.94 | | | --- | --- | --- | | 总股本/流通股本(亿股) | 38.93 | | | 总市值/流通市值(亿港 | 192 | | | 元） | | | | 52 周高/低(港元） | 5.12 /1.47 | | | 资产负债率(%) | 71.77 | | | 市盈率 PE | 58.2 | | | 第一大股东 | PAGAC | Yogurt | | | Holding II Limited | | 研究所 分析师:蔡雪昱 SAC 登记编号:S1340522070001 Email:caixueyu@cnpsec.com 分析师:张子健 SAC 登记编号:S1340524050001 Email:zhangzijian@cnpsec.com 优 ...

Investment Rating - The investment rating for the company is "Buy" and is maintained [5]. Core Views - Leap Motor plans to issue 74.832 million domestic shares to FAW at a price of HKD 50.03 per share, totaling HKD 3.744 billion. Approximately 50% of the funds will be allocated for R&D, 25% for operational capital, and 25% for expanding sales and service networks [2][4][6]. - The company is expected to benefit from a strong domestic new car cycle, driving continuous sales growth, while its partnership with Stellantis will facilitate a light-asset overseas expansion, enhancing global sales potential [4][6]. - The projected net profits for Leap Motor from 2025 to 2027 are estimated at CNY 6.3 billion, CNY 5.0 billion, and CNY 8.37 billion, with corresponding P/E ratios of 102.5X, 13.0X, and 7.7X [4]. Summary by Relevant Sections Domestic Market - The company leverages its technological foundation to create a strong price-performance ratio, which is expected to enhance sales during the ongoing new car cycle. Scale effects and product structure optimization are anticipated to improve profitability [4][6]. Overseas Market - The collaboration with Stellantis, the fourth-largest automotive group globally, allows Leap Motor to utilize Stellantis's extensive sales and after-sales network and production capacity for a rapid and flexible overseas expansion. This partnership is expected to yield significant profit contributions from high single-vehicle profitability [4][6]. Product Development and Sales Network - Leap Motor plans to launch 2-3 new products globally each year over the next three years, with several models already introduced in 2025. The company has established a robust domestic sales network with 866 sales outlets across 292 cities and has expanded its international presence with over 700 sales and service points in approximately 30 international markets [6].

Investment Rating - The report assigns an "Accumulate" rating for the company, marking its first coverage [1][3]. Core Insights - The company is a leader in the global autonomous driving sector, particularly in Level 4 (L4) technology, and has made significant strides in commercialization, achieving a milestone with its Robotaxi business turning profitable in Guangzhou by Q3 2025 [1][7]. - The Robotaxi industry is entering a pivotal phase, with substantial growth potential driven by supportive policies in both China and the U.S., leading to rapid expansion in the market [7][46]. - The company has established a clear path to commercialization, with its seventh-generation Robotaxi achieving profitability on a per-vehicle basis in urban settings, and plans to scale its fleet significantly by 2026 [7][27]. Financial Data and Valuation - The company is projected to generate total revenue of $72 million in 2023, increasing to $242 million by 2027, with a compound annual growth rate (CAGR) of 107% from 2025 to 2027 [2]. - The company is currently in a strategic expansion phase, with expected non-GAAP net losses of $186 million, $180 million, and $140 million for the years 2025 to 2027, respectively [7][39]. - The company’s total market capitalization is approximately HKD 51.2 billion, with a current share price of HKD 118.0 [3]. Business Overview - The company operates in three main business segments: autonomous driving ride-hailing services (Robotaxi), autonomous truck logistics (Robotruck), and technology licensing and application services [20][30]. - The Robotaxi segment is rapidly growing, with revenues of $6.7 million in Q3 2025, reflecting an 89.5% year-on-year increase, driven by a surge in passenger fare income [7][27]. - The Robotruck segment is currently the largest revenue contributor, with projected revenues of $40.4 million in 2024, accounting for 53.8% of total revenue [30][37]. Market Position and Competitive Landscape - The company is the only autonomous driving technology firm in China to have obtained all types of autonomous taxi licenses in four first-tier cities, positioning it as a market leader [7][12]. - The global Robotaxi market is expected to reach $1.4 billion by 2025 and $673 billion by 2030, with China being a key growth driver [7][46]. - The company has established strategic partnerships with major automotive manufacturers and technology firms, enhancing its competitive edge in the market [12][14].

Investment Rating - The report assigns a "Buy" rating for the company, marking its first coverage [3]. Core Insights - The company, Guoquan, is positioned as a leading one-stop brand for home dining products in China, focusing on providing diverse meal solutions [11]. - The market for home dining products is projected to grow significantly, with a CAGR of 22.81%, reaching a retail value of 940 billion yuan by 2027 [6][30]. - Guoquan's competitive advantages include a well-integrated supply chain, extensive community store network, and a high-engagement membership system, which are expected to drive both short-term and long-term growth [7]. Financial Projections - Revenue is forecasted to grow from 6.1 billion yuan in 2023 to 10.27 billion yuan in 2027, with year-on-year growth rates of 21%, 15%, and 14% respectively [3][7]. - Net profit is expected to increase from 240 million yuan in 2023 to 652 million yuan in 2027, reflecting a significant growth of 96%, 22%, and 19% in the respective years [3][7]. - Earnings per share (EPS) are projected to rise from 0.09 yuan in 2023 to 0.25 yuan in 2027 [3]. Business Model and Market Position - Guoquan operates a unique "community central kitchen" model, which combines food manufacturing and community retail, allowing for cost efficiency and high-quality product offerings [44]. - The company has established a robust store network, with over 10,761 stores across 31 provinces as of Q3 2025, positioning it as the largest one-stop home dining product retailer in China [47]. - The company has a market share of 3.0% in the home dining product sector, leading among competitors [34]. Growth Strategies - Guoquan plans to enhance its store performance through a dual approach of upgrading existing stores and expanding into rural markets, aiming to replicate its successful business model [7][39]. - The company is actively exploring new business formats, including outdoor dining and ready-to-eat meals, to capture additional market segments [7]. - Digital transformation initiatives are underway to improve operational efficiency and enhance customer engagement through data-driven decision-making [83]. Supply Chain and Logistics - The company has invested in seven proprietary food factories to ensure quality control and cost efficiency across its product range [66]. - A comprehensive cold chain logistics system supports the timely delivery of products to stores, enhancing customer satisfaction and operational reliability [70]. Marketing and Brand Strategy - Guoquan leverages celebrity endorsements and social media marketing to strengthen its brand presence and engage with consumers [72]. - The company has implemented a tiered membership system to enhance customer loyalty and increase repeat purchases [76].

Investment Rating - The report gives a "Buy" rating for CStone Pharmaceuticals (2616.HK) for the first time [1]. Core Views - CStone Pharmaceuticals is transitioning into R&D 2.0, focusing on innovative pipelines and cutting-edge technologies, with a strong emphasis on clinical development as the driving force [6][11]. - The company has successfully launched four innovative drugs and has a pipeline of 16 candidate drugs, indicating robust growth potential [6][11]. - The financial outlook shows a projected revenue increase from 1.95 billion CNY in 2025 to 6.33 billion CNY in 2027, reflecting a strong recovery trajectory [7]. Summary by Sections 1. Clinical Development as the Engine - CStone Pharmaceuticals was established in 2016, focusing on clinical development and innovative R&D in oncology and immune diseases [11]. - The company has a concentrated shareholding structure, with major shareholders including WuXi Healthcare Ventures (11.84%) and Pfizer (7.91%) [14]. - Cash management is stable, with a focus on core R&D investments, and the company reported a revenue of 0.49 billion CNY in the first half of 2025 [17][18]. 2. R&D Pipeline and Innovations - The company is advancing into R&D 2.0, focusing on multi-targeted therapies and ADC technologies, with key projects like CS2009 (a tri-specific antibody) and CS5001 (ROR1 ADC) in clinical trials [22]. - CS2009 has shown promising early efficacy and safety data, with an overall response rate (ORR) of 12.2% in clinical trials [35]. - CS5001 is in clinical 1b phase, demonstrating a 70% ORR in preliminary data, indicating strong potential for further development [18][22]. 3. Financial Projections - Revenue projections indicate a decline in 2025 to 1.95 billion CNY, followed by significant growth to 4.64 billion CNY in 2026 and 6.33 billion CNY in 2027 [5][7]. - The company is expected to narrow its net losses, with a forecasted loss of 0.91 billion CNY for 2024 and 0.23 billion CNY for 2027 [5][7]. 4. Market Context - The global market for immune checkpoint inhibitors (ICIs) is projected to grow significantly, reaching 58.53 billion USD in 2025 and expected to exceed 100 billion USD by 2029 [22][25]. - The report highlights the importance of dual-targeting strategies in cancer treatment, which could lead to deeper and more durable responses [22][29].

上 市 公 司 公 司 研 究 / 公 司 深 度 市场数据： 2025 年 12 月 29 日 收盘价（港币） 189.00 恒生中国企业指数 8891.71 52 周最高/最低（港币） 191.00/86.25 H 股市值（亿港币） 4,282.20 流通 H 股（百万股） 2,265.71 一年内股价与基准指数对比走势： -6% 194% 12/30 01/30 02/28 03/31 04/30 05/31 06/30 07/31 08/31 09/30 10/31 11/30 HSCEI 渣打集团 资料来源：Bloomberg 证券分析师 郑庆明 A0230519090001 zhengqm@swsresearch.com 林颖颖 A0230522070004 linyy@swsresearch.com 冯思远 A0230522090005 fengsy@swsresearch.com 李禹昊 A0230525070004 liyh2@swsresearch.com 联系人 李禹昊 A0230525070004 liyh2@swsresearch.com 2025 年 12 月 30 日 渣打集团 ...

| [Table_Title] 【广发批零社服&海外】百胜中国 | | --- | | （09987.HK/YUMC.N）系列深度二 | 穿越周期，向下一个万店进击 [Table_Summary] 核心观点： 盈利预测：（货币单位为美元，汇率采用 1 港元=0.13 美元） | [Table_Finance] | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入（百万元） | 10978 | 11303 | 11652 | 12301 | 13070 | | 增长率 （ % ） | 14.7% | 3.0% | 3.1% | 5.6% | 6.2% | | EBITDA（百万元） | 1559 | 1638 | 1731 | 1861 | 1992 | | 归母净利润（百万元） | 827 | 911 | 921 | 1007 | 1094 | | 增长率 （ ） % | 87.1% | 10.2% | 1.1% | 9.4% | 8.6% | | EPS（元/股） | 2.00 | 2.3 ...

Investment Rating - The investment rating for Smoore International (06969) is maintained as "Buy" [7] Core Views - The report highlights the gradual improvement in electronic cigarette regulations, emphasizing the bottom value of Smoore International as a compliant market leader poised to benefit from the changing supply landscape [2][3] - The report anticipates significant revenue growth for Smoore International, projecting revenues of HK$141.32 billion, HK$163.76 billion, and HK$195.88 billion for 2025, 2026, and 2027 respectively, with year-on-year growth rates of +19.78%, +15.88%, and +19.62% [11] Summary by Sections Regulatory Environment - Recent regulatory developments include a comprehensive crackdown on illegal electronic cigarette activities, with the government emphasizing the need for stricter oversight and compliance in production and sales [2] - The National Tobacco Monopoly Administration has initiated measures to curb excessive competition and prevent overcapacity in the electronic cigarette industry [2] Market Performance - British American Tobacco's Hilo brand is expected to see positive growth, with new product launches in various countries contributing to revenue increases [3] - The report notes a recovery in the vaping segment, with improved sales for the Vuse brand in the U.S. due to enforcement actions against illegal products [4] Financial Highlights - Smoore International executed significant share buybacks totaling approximately HK$1.99 billion, reflecting confidence in its long-term growth prospects [5] - The forecasted net profit for Smoore International is projected to be HK$9.13 billion, HK$18.46 billion, and HK$26.75 billion for 2025, 2026, and 2027, with respective growth rates of -29.94%, +102.23%, and +44.87% [11]

Investment Rating - The report assigns an "Accumulate" rating for the company, marking its first coverage [3]. Core Insights - The company is positioned as a leading IP ecosystem platform in China, leveraging content and community operations to drive growth. It has developed nearly 200 IPs and is enhancing its commercial value through a unique product development model [6][11]. - The company is expected to achieve total revenues of 29.96 billion, 32.62 billion, and 35.32 billion yuan from 2025 to 2027, with year-on-year growth rates of 12%, 9%, and 8% respectively. Adjusted net profits are projected to be 2.26 billion, 3.26 billion, and 4.33 billion yuan, with significant growth in the latter two years [44][43]. Summary by Sections Company Overview - The company has a total share capital of 413.76 million shares, with a market price of HKD 190.80, resulting in a market capitalization of approximately HKD 78.95 billion [1]. - The company has undergone significant development since its inception in 2009, evolving from a community platform to a comprehensive video community with a focus on IP development and commercialization [10][11]. Business Highlights - AI marketing is enhancing content production and optimizing advertising efficiency, with the introduction of the "Peanut AI" tool expected to significantly improve content creation and advertising effectiveness [25][27]. - The advertising business is projected to grow substantially, with revenues expected to increase by 27.7% and 20% in 2024 and the first half of 2025, respectively [29][31]. - The gaming segment is also showing strong performance, with revenues from established games and new releases contributing to overall growth. The game "Three Kingdoms: Strategize the World" has been a key driver of revenue [37][34]. Financial Forecast and Valuation - The company is expected to see a steady increase in revenue and profitability, with adjusted net profits turning positive by 2025. The projected P/E ratio for 2025 is 32.2, indicating a favorable valuation compared to peers [41][44]. - The financial analysis indicates a significant improvement in gross margins, expected to reach 39.6% by 2027, driven by operational efficiencies and revenue growth [43][20].