Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 16.00 [8][9] Core Insights - The company reported a significant improvement in underwriting performance, with a net profit of RMB 11.312 billion in Q1 2025, representing a year-on-year increase of 92.7% [1] - The combined operating ratio (COR) improved to 94.5%, a decrease of 3.4 percentage points year-on-year, primarily due to fewer natural disasters in the first quarter [2] - Total investment yield increased by 0.4 percentage points year-on-year to 1.2%, driven by better equity investment performance [1][4] Summary by Sections Underwriting Performance - The company experienced a substantial improvement in underwriting performance, with COR decreasing to 94.5% and underwriting profit increasing by 183.0% to RMB 6.653 billion [2] - The company is expected to maintain a leading position in the industry, with projected COR for 2025 at 97.1% [2] Premium Growth - Insurance service revenue grew by 6.1% year-on-year in Q1 2025, driven mainly by non-auto insurance [3] - Auto insurance revenue showed modest growth of 2.8%, while non-auto insurance revenue increased by 11.7% [3] Investment Income - Total investment yield for Q1 2025 was 1.2%, a year-on-year increase of 56% in total investment income [4] - The company’s net assets increased by 4.7% quarter-on-quarter due to rising profits [4] Earnings Forecast and Valuation - The earnings per share (EPS) forecast for 2025 has been raised to RMB 1.81, with target prices based on discounted cash flow (DCF) valuation remaining unchanged at HKD 16.00 [5]

证券研究报告 天立国际控股 (1773 HK) 港股通 业绩及现金分红稳健，性价比凸显 | 华泰研究 | | 中报点评 | | --- | --- | --- | | 2025 年 4 月 | 30 日│中国香港 | 互联网 | 天立国际控股公布 FY25H1 业绩：收入 18.76 亿元，yoy+14%，约占我们 全年预测的 47.60%；净利润 3.90 亿，yoy+36.3%，约占我们全年预测的 55.40%，考虑上下半年收入利润确认节奏差异，我们认为业绩符合预期。 中期股息派付率维持在 30%，股东回报稳健。我们认为民办学历教育学位 需求相对刚性、政策环境和竞争格局相对稳定，公司现有学校利用率提升潜 力充足，托管等多元化新业务有望进一步打开增长空间。公司基本面稳健， 持续兑现股东回报，当前估值对应 FY25 调整后归母净利润约 10x PE，我 们认为具备较高性价比，维持"买入"评级。 在校生人数稳健增长，托管业务快速拓展 FY25H1 分业务来看：综合教育服务实现收入 10.13 亿，yoy+18.9%，高中 在校生人数的增长是主要驱动力，24 年秋季学期初，高中在校生数量达 53,900 名，同比 ...

Investment Rating - The investment rating for the company is "Buy" with a target price of HKD 85.00 [8][9]. Core Insights - The company's new business value (NBV) showed a robust growth of 13% year-on-year in Q1 2025, with a 16% increase in Hong Kong and an 8% increase in mainland China when adjusted for economic assumptions [1][2][3]. - The company aims for a compound annual growth rate (CAGR) of 9-11% in earnings per share (EPS) from 2023 to 2026 [1]. - The Southeast Asian market, particularly Thailand and Singapore, demonstrated strong growth in NBV, driven by regulatory changes and improved agent productivity [4]. Summary by Sections New Business Value (NBV) Performance - In Q1 2025, the NBV in Hong Kong increased by 16%, continuing a trend of double-digit growth despite a high base from the previous year [3]. - In mainland China, the NBV saw a stable growth of 8% when excluding the impact of economic assumption adjustments, although it faced a decline of 7% due to a reduction in long-term investment return assumptions [2]. Market Expansion and Channel Performance - The agent channel contributed significantly to the company's NBV, with a 21% year-on-year growth, accounting for over 75% of the total NBV [1]. - The company is expanding its operations in mainland China, with new approvals to operate in provinces such as Anhui, Shandong, Chongqing, and Zhejiang [2]. Financial Forecast and Valuation - The EPS forecasts for 2025, 2026, and 2027 are adjusted to USD 0.63, USD 0.70, and USD 0.78 respectively, with a target price maintained at HKD 85 based on book value and embedded value methods [5]. - The projected gross premium income for 2025 is USD 20.524 billion, reflecting a growth rate of 6.27% [7][22].

Investment Rating - The investment rating for the company is "Buy" with a target price of HKD 19.00, indicating a potential upside of 35.9% from the current closing price of HKD 13.98 [1][2][10]. Core Insights - The company's profit and net asset growth have outperformed peers, primarily due to effective asset-liability management and strategic interest rate choices [6]. - The growth in premium income is mainly driven by renewal premiums, with a notable increase in the proportion of floating income products [6]. - The new business value growth is lower than that of peers, reflecting a need for improved sales strategies [6]. - Investment income has declined, primarily due to rising bond yields impacting total investment returns [6]. - The company has maintained a strong position in the market, with a significant focus on improving the quality of its insurance services [6]. Financial Performance Summary - Revenue for 2023 is projected at RMB 405,040 million, with a year-on-year growth of 4.2%. The revenue is expected to increase to RMB 528,567 million in 2024, reflecting a growth rate of 30.5% [5][12]. - Net profit for 2023 is estimated at RMB 51,184 million, with a significant increase to RMB 106,935 million in 2024, representing a growth of 108.9% [5][12]. - The earnings per share (EPS) is projected to be RMB 1.81 in 2023, increasing to RMB 3.78 in 2024 [5][12]. - The company's price-to-earnings (P/E) ratio is expected to be 7.2 in 2023, dropping to 3.5 in 2024, indicating a potentially undervalued stock [5][12]. Business Segment Insights - The insurance service revenue is projected to be RMB 212,445 million in 2023, with a slight decline to RMB 208,161 million in 2024 [12]. - Investment income is expected to rise significantly from RMB 182,611 million in 2023 to RMB 309,639 million in 2024 [12]. - The company is focusing on enhancing its product mix, with floating income products making up 51.72% of the total first-year premiums in Q1 2025, a substantial increase from previous periods [6]. Market Position and Strategy - The company has a market capitalization of approximately HKD 909.65 billion and a 52-week high of HKD 20.55, indicating strong market presence [4]. - The company is strategically shifting towards floating income products, which are expected to provide better returns in a fluctuating interest rate environment [6]. - The individual sales force has slightly decreased to 596,000, reflecting a need for improved recruitment and retention strategies [6].

公司更新 交银国际研究 | 新能源 收盘价 | | 目标价 | | 潜在涨幅 | 2025 年 4 月 30 日 | | --- | --- | --- | --- | --- | --- | | 港元 | 8.48 | 港元 | 11.30↓ | +33.3% | | | 福莱特玻璃 (6865 HK) | | | | | | 1 季度大幅扭亏超预期；维持买入 | 个股评级 | | --- | | 买入 | 1 年股价表现 资料来源 : FactSet 4/24 8/24 12/24 4/25 -60% -50% -40% -30% -20% -10% 0% 10% 20% 30% 40% 6865 HK 恒生指数 股份资料 | 52周高位 (港元) | 19.30 | | --- | --- | | 52周低位 (港元) | 8.37 | | 市值 (百万港元) | 33,033.78 | | 日均成交量 (百万) | 1.82 | | 年初至今变化 (%) | (22.34) | | 200天平均价 (港元) | 11.98 | | 资料来源 : FactSet | | 文昊, CPA bob.wen@ ...

交银国际研究 | 年结12月31日 | 2023 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 收入 (百万人民币) | 71,547 | 132,555 | 131,771 | 136,587 | 140,751 | | 同比增长 (%) | -33.8 | 85.3 | -0.6 | 3.7 | 3.0 | | 净利润 (百万人民币) | 8,712 | 26,229 | 23,506 | 24,875 | 26,066 | | 每股盈利 (人民币) | 2.79 | 8.41 | 7.53 | 7.97 | 8.35 | | 同比增长 (%) | -59.5 | 201.1 | -10.4 | 5.8 | 4.8 | | 前EPS预测值 (人民币) | | | 7.24 | 7.64 | 7.97 | | 调整幅度 (%) | | | 4.1 | 4.3 | 4.8 | | 市盈率 (倍) | 9.2 | 3.1 | 3.4 | 3.2 | 3.1 | | 每股内含价值 (人民币) | 80.29 | 8 ...

Investment Rating - The investment rating for the company is "Buy" [2][6]. Core Insights - The company's first-quarter profit decreased by 21.9% year-on-year to 1.98 billion RMB, primarily due to rising operating expenses and a reduction in profit from the divestment of its thermal power business [6][7]. - Revenue growth was limited to 0.9% year-on-year, with wind power generation increasing by 4.4%, but offset by a decline in electricity prices [6][8]. - The target price has been adjusted to HKD 7.81, reflecting a 28% potential upside from the current price of HKD 6.10, maintaining a price-to-earnings ratio of 9 times for 2025 [6][15]. Financial Overview - Revenue projections for the company are as follows: 29,631 million RMB in 2023, increasing to 34,510 million RMB in 2025, with a compound annual growth rate of approximately 10% [5][18]. - Net profit is expected to grow from 6,157 million RMB in 2023 to 6,758 million RMB in 2025, with a net profit margin of around 19.6% in 2025 [5][19]. - The company plans to increase its installed capacity significantly, with wind power expected to reach 33,409 MW by 2025 [9][18]. Operational Performance - The average utilization hours for wind power in the first quarter were 585 hours, a decrease of 55 hours year-on-year, attributed to reduced wind resources in certain regions [6][8]. - The company added 36.25 MW of new installed capacity in the first quarter, with wind and solar power contributing 34.7 MW and 1.5 MW, respectively [6][9]. - The overall curtailment rate for the company is approximately 4%, with expectations for a slight acceleration in installation progress leading up to a policy deadline [6][9]. Market Position - The company's market capitalization is approximately 20,239.07 million HKD, with a 52-week high of HKD 8.29 and a low of HKD 5.31 [4][6]. - The average daily trading volume is around 76.36 million shares, indicating a relatively active trading environment [4][6]. Future Outlook - The company is expected to complete significant capacity upgrades, with approximately 370 MW of projects anticipated to be finished by 2025 [6][9]. - Adjustments to earnings forecasts for 2025 and 2026 have been made, with a downward revision of about 2.4% due to changes in trading prices and operating expenses [6][9].

Investment Rating - The report assigns a "Buy" rating to the company with a target price of HKD 1.55, indicating a potential upside of 37% from the current price of HKD 1.13 [4][5][15]. Core Insights - The company has shown strong revenue growth, with total revenue for FY24 reaching RMB 1.61 billion, a year-on-year increase of 52.7%. The net profit surged by 225% to RMB 100 million, exceeding previous expectations [1][4]. - The flexible direct current transmission projects are driving rapid revenue growth, with the grid transmission and distribution segment achieving revenue of RMB 810 million in 2024, a 95% increase year-on-year [2][4]. - The company is positioned as a leading supplier of key components for ultra-high voltage direct current transmission, with significant market share in products like the anode saturation reactor and power capacitors [9][11]. Financial Performance - The company is expected to achieve revenues of RMB 2.01 billion, RMB 2.53 billion, and RMB 3.31 billion for FY25E, FY26E, and FY27E, respectively, with growth rates of 25%, 24%, and 29% [4][5]. - Net profit projections for the same periods are RMB 140 million, RMB 220 million, and RMB 332 million, reflecting growth rates of 36.9%, 56.4%, and 51.0% [4][5]. - The company's gross margin is expected to improve steadily, reaching 34.6% by FY27 [5][13]. Business Growth Drivers - The commencement of numerous ultra-high voltage projects is anticipated to significantly increase demand for the company's flagship products, including high-power IGBTs and anode saturation reactors [3][4]. - The increasing share of renewable energy in the power mix is driving the demand for flexible transmission technologies, positioning the company favorably in the market [2][3]. Market Expansion - The company is actively expanding its international market presence, with direct overseas sales expected to reach RMB 90 million in 2024, a 33.3% increase year-on-year [10]. - Projects in countries like Saudi Arabia, Germany, and Brazil are part of the company's strategy to enhance its global footprint [10]. Product Development - The company has made significant advancements in IGBT technology, with a comprehensive product matrix that includes various packaging options and voltage ratings [11][12]. - The development of silicon carbide chips for electric vehicles is also underway, with production lines expected to be operational by 2026, which will enhance cost efficiency and gross margins [12].

证券研究报告 | 公司点评报告 2025 年 04 月 30 日 泡泡玛特（09992.HK） 一季度持续高增，美洲地区增长近九倍 TMT 及中小盘/传媒 事件：公司发布 2025 年一季度经营情况，整体收益同比增长 165-170%。其中， 中国收益同比增长 95-100%；海外收益同比增长 475%-480%。 ❑ 风险提示：新品拓展不及预期、海外推广不及预期、监管及舆情风险。 财务数据与估值 | | | 强烈推荐（维持） 目标估值：NA 当前股价：193.0 港元 基础数据 | 总股本（百万股） | 1343 | | --- | --- | | 香港股（百万股） | 1343 | | 总市值（十亿港元） | 259.2 | | 香港股市值（十亿港元） | 259.2 | | 每股净资产（港元） | 8.0 | | ROE（TTM） | 29.3 | | 资产负债率 | 26.8% | | 主要股东 | GWF Holding Limited | | 主要股东持股比例 | 41.7837% | 股价表现 % 1m 6m 12m 绝对表现 29 186 491 相对表现 35 179 467 资料来源：公司 ...

Investment Rating - The report maintains a "Buy" rating for the company, suggesting a potential upside of over 15% in the next 6-12 months [4]. Core Insights - In Q1 2025, the company reported a net profit of 3 billion HKD, representing a year-on-year increase of 87%, primarily due to a reduction in income tax expenses [3]. - The company's net assets grew by 15.4% compared to the end of the previous year, attributed to rising interest rates in Q1 [3]. - The company has shown a strong commitment to transforming its dividend insurance products, achieving significant results with dividend insurance accounting for 98.9% and 88.6% of individual and bank insurance channels, respectively, in January and February [3]. - The estimated tax rate for 2025 is expected to normalize, which, despite a high base in investment income, allows for a forecast of double-digit profit growth [4]. - The current Price to Embedded Value (PEV) ratio is 0.20, indicating a low valuation and suggesting attention to investment opportunities [4]. Financial Performance Summary - The insurance service revenue is projected to grow from 111,268 million HKD in 2024 to 115,036 million HKD in 2025, reflecting a growth rate of 3.39% [9]. - The net profit attributable to shareholders is expected to increase from 8,432 million HKD in 2024 to 10,564 million HKD in 2025, with a growth rate of 25.29% [9]. - Earnings per share (EPS) is forecasted to rise from 2.35 HKD in 2024 to 2.94 HKD in 2025 [9]. - The return on equity (ROE) is projected to improve from 9.26% in 2024 to 12.04% in 2025 [9]. - The P/E ratio is expected to decrease from 4.42 in 2024 to 3.53 in 2025, indicating an attractive valuation [9].