Investment Rating - The investment rating for Chow Tai Fook (01929.HK) is "Buy" (maintained) [1] Core Views - The company reported a revenue of HKD 38.986 billion for FY2026H1, a year-on-year decrease of 1.1%, while the net profit attributable to shareholders was HKD 2.534 billion, an increase of 0.1% [5] - The company is actively pursuing brand transformation and product optimization, which has led to an upward revision of profit forecasts for FY2026-2028 [5] - Same-store sales in mainland China showed a recovery with a year-on-year increase of 2.6% in FY2026H1, and a significant growth of 38.8% from October 1 to November 18, 2025 [6] Financial Summary and Valuation Metrics - For FY2026E, the company is expected to achieve a revenue of HKD 90.018 billion, with a net profit of HKD 8.247 billion, reflecting a year-on-year growth of 39.4% [9] - The projected EPS for FY2026E is HKD 0.83, with corresponding P/E ratios of 16.7, 14.9, and 13.7 for FY2026E, FY2027E, and FY2028E respectively [9] - The gross margin for FY2026H1 was reported at 30.5%, slightly down by 0.9 percentage points, benefiting from rising gold prices and an increase in the proportion of high-margin products [6]

证券研究报告·海外公司点评·软件服务(HS) | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 1,120 | 1,649 | 2,171 | 3,407 | 4,343 | | 同比(%) | 111.22 | 47.20 | 31.63 | 56.96 | 27.49 | | 归母净利润（百万元） | (4,336.63) | (481.83) | (228.12) | 58.07 | 378.66 | | 同比(%) | (107.63) | 88.89 | 52.66 | 125.46 | 552.07 | | EPS-最新摊薄（元/股） | (8.95) | (0.99) | (0.47) | 0.12 | 0.78 | | P/S（现价&最新摊薄） | 12.48 | 8.48 | 6.44 | 4.10 | 3.22 | [Table_Tag] [投资要点 Table_Summary] 2025 年 11 月 28 ...

Investment Rating - The investment rating for Xiaomi Group-W (01810.HK) is "Outperform the Market" [6]. Core Insights - In Q3 2025, Xiaomi achieved a record high profit with total revenue of 113.12 billion yuan, representing a year-over-year increase of 22.3% and a quarter-over-quarter decrease of 2.4%. Adjusted net profit reached 11.31 billion yuan, up 80.9% year-over-year and 4.4% quarter-over-quarter. The gross margin improved to 22.9%, an increase of 2.5 percentage points year-over-year and 0.4 percentage points quarter-over-quarter [2][4]. - The smart electric vehicle (EV) business reported its first quarterly profit, generating an operating income of 700 million yuan. In Q3 2025, the company delivered 109,000 new vehicles, with automotive revenue reaching 28.3 billion yuan and a gross margin of 25.5% [2][3]. - The smartphone and AIoT business remained stable, with smartphone revenue of 46 billion yuan and a global shipment of 43.3 million units, maintaining a market share of 13.6%. The newly launched Xiaomi 17 series saw a sales increase of approximately 30% in its first month [3][4]. Summary by Sections Financial Performance - Q3 2025 total revenue was 113.12 billion yuan, with adjusted net profit at 11.31 billion yuan. The gross margin was 22.9% [2][4]. - The company expects net profit for 2025-2027 to be 43 billion, 51.4 billion, and 62.3 billion yuan respectively, with year-over-year growth rates of 82%, 19%, and 21% [4][5]. Business Segments - The smartphone segment generated 46 billion yuan in revenue, while the IoT and lifestyle products segment brought in 27.6 billion yuan, with a gross margin of 23.9% [3][4]. - The smart EV segment achieved a revenue of 28.3 billion yuan, with a gross margin of 25.5% [2][3]. Research and Development - R&D expenses reached 9.1 billion yuan in Q3 2025, reflecting a year-over-year increase of 52.1%. The company continues to invest heavily in core technologies to enhance its ecosystem [3][4].

Investment Rating - The investment rating for the company is "Buy" [1] Core Insights - The company reported a revenue of 7.363 billion yuan for FY2025, representing a year-on-year growth of 11.9%. The adjusted net profit was approximately 2.049 billion yuan, impacted by a non-cash impairment charge of 1.706 billion yuan related to goodwill and intangible assets [2][3] - The decline in gross margin to 53.3% was attributed to increased educational investment, while the net profit margin showed a smaller decline due to reduced administrative expenses and financing costs [4] - Capital expenditures significantly decreased by 45.2% to 2.66 billion yuan in FY2025, with expectations for continued decline as new educational facilities are completed [4][5] Summary by Sections Financial Performance - FY2025 revenue reached 7.363 billion yuan, with a year-on-year increase of 11.9%. The adjusted EBITDA was 4.169 billion yuan, and the net profit was 506 million yuan, reflecting a 132.3% increase in attributable net profit [2][3] - The number of full-time students increased by 5% to 282,000, with higher education students growing by 9% to 243,000, while secondary vocational education students decreased by 15.2% to 39,000 [3] Profitability Metrics - The gross margin decreased by 2.1 percentage points to 53.3%, while the net profit margin was 6.9%, showing a slight decline of 0.8 percentage points [4] - The company’s financial metrics indicate a net profit margin improvement due to lower administrative expenses and financing costs [4] Capital Expenditure and Future Outlook - Capital expenditures for FY2025 were 2.66 billion yuan, down 45.2% from the previous year, with expectations for further reductions as construction projects are completed [4][5] - Adjusted revenue forecasts for FY2026 and FY2027 have been revised down to 7.743 billion yuan and 8.139 billion yuan, respectively, with corresponding adjusted net profit estimates of 2.172 billion yuan and 2.337 billion yuan [6]

Investment Rating - The report suggests a cautious subscription for Tianyu Semiconductor (2658.HK) [4] Core Insights - The company focuses on the manufacturing of self-produced silicon carbide (SiC) wafers, which are essential raw materials for power semiconductor devices. Compared to traditional semiconductor materials like silicon, SiC offers significant performance advantages, making it suitable for high-voltage, high-temperature, and high-frequency environments [2] - According to Frost & Sullivan, the company ranks as the third-largest SiC wafer manufacturer in China, with a market share of 6.7% by revenue and 7.8% by volume as of 2024 [2] - The global market for SiC power semiconductor devices is projected to grow significantly, from USD 600 million in 2020 to USD 3.2 billion in 2024, representing a compound annual growth rate (CAGR) of 49.8%. The market is expected to reach USD 15.8 billion by 2029, with a CAGR of 40.5% from 2025 to 2029 [3] Summary by Sections IPO Details - The IPO price is set at HKD 58 per share, with a total fundraising amount of HKD 1.6711 billion. The total number of shares offered is approximately 3,007,050 shares, with 90% allocated for international placement and 10% for public offering [1] Financial Performance - The company's revenues for 2022, 2023, and 2024 were RMB 436.86 million, RMB 1,171.21 million, and RMB 519.62 million, respectively. The net profits for the same years were RMB 6.95 million, RMB 101.44 million, and RMB -492.45 million, indicating a decline in 2024 primarily due to reduced market prices and overseas sales of SiC wafers [3] Market Position - The company has an annual production capacity of approximately 420,000 6-inch and 8-inch wafers, making it one of the largest producers in China for these sizes [2] - The presence of Huawei's Hubble Technology as an investor is expected to provide significant growth opportunities for the company in the medium to long term [4]

Investment Rating - The report suggests a cautious subscription for the company "Encounter Noodle" (2408.HK) [1][4] Core Insights - Encounter Noodle is the largest operator of Sichuan-Chongqing style noodle restaurants in China, with a network of 451 restaurants in 22 cities in mainland China and 14 in Hong Kong [2] - The Chinese noodle restaurant market is expected to grow at a CAGR of 11.0% from 2025 to 2029, outpacing the average growth of the Chinese fast food market at 9.0% [2] - The company has shown significant revenue growth, with projected revenues of 8.01 billion, 11.54 billion, and 7.03 billion CNY for the fiscal years 2023, 2024, and the first half of 2025, respectively, representing year-on-year growth rates of 91.47%, 44.21%, and 33.77% [3] - The company's net profit for the same periods is projected to be 0.46 billion, 0.61 billion, and 0.42 billion CNY, with year-on-year growth rates of 227.63%, 32.2%, and 95.77% [3] - The current median IPO price of 6.34 HKD corresponds to a PE ratio of approximately 67 for 2024, and assuming similar growth rates, a PE ratio of about 34 for 2025, indicating a high valuation [4] Summary by Sections IPO Details - The IPO price range is set between 5.64 and 7.04 HKD, with a median price of 6.34 HKD [1] - The total fundraising amount is estimated at 5.516 billion HKD [1] - The total number of shares available for subscription is 9,736,450, with 90% allocated for international placement and 10% for public offering [1] Company Performance - The company has expanded its store count significantly, with 252, 360, and 417 stores for the fiscal years 2023, 2024, and the first half of 2025, respectively [3] - Same-store sales have shown fluctuations, with a decline in 2024 attributed to price reductions, although daily orders have increased [3] - The direct restaurant profit margins have improved, reaching 12.5%, 13.3%, and 15.1% for the respective periods, benefiting from cost control and operational efficiency [3]

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 248.49 HKD / 226.29 CNY [3][5]. Core Insights - The company's Blizzard games are gradually resuming operations, and the evergreen game "Yan Yun Shi Liu Sheng" is performing excellently both domestically and internationally. The anticipated launch of "Forgotten Sea" in 2026 is expected to drive growth [3]. - The adjusted profit forecasts for the company from 2025 to 2027 are 362 billion, 398 billion, and 450 billion CNY respectively, reflecting slight adjustments based on game performance and Q3 financial results [3]. Financial Performance Summary - **Revenue Forecasts**: The company expects revenues of 103,468 million CNY in 2023, growing to 138,188 million CNY by 2027, with a CAGR of approximately 12.37% from 2025 to 2027 [4]. - **Net Profit**: The net profit attributable to the parent company is projected to increase from 29,417 million CNY in 2023 to 44,999 million CNY in 2027, with a notable growth rate of 21.98% in 2025 [4]. - **Earnings Per Share (EPS)**: EPS is expected to rise from 9.29 CNY in 2023 to 14.20 CNY in 2027 [4]. - **Profit Margins**: The gross margin is projected to improve from 60.95% in 2023 to 66.19% in 2027, while the net margin is expected to stabilize around 32% [4]. Market Performance - The company's stock price as of November 20, 2025, was 212.6 HKD, with a 52-week high of 248 HKD and a low of 125.99 HKD [5]. - The company's market capitalization is approximately 673,508 million HKD [5]. Game Performance Insights - The total revenue from games and related value-added services in Q3 2025 was 233 billion CNY, reflecting a year-on-year growth of 12% [10]. - The game "Dream Journey" continues to see high activity levels, and "Yan Yun Shi Liu Sheng" is expected to perform well in overseas markets in Q4 [10].

⚫ 公司暴雪游戏陆续恢复运营，长青游戏《燕云十六声》海内外表现优异。2026 年期 待《遗忘之海》上线驱动增长。我们预测公司 25~27 年归母净利润为 362/398/450 亿元（原 25~27 为 363/390/433 亿元，因根据游戏表现及 Q3 财报调整收入、毛利 率，费率等，从而调整盈利预测）。我们采用 SOTP 估值，给予目标价 248.49 港币 /226.29 人民币（HKD/CNY=0.91），维持"买入"评级。 风险提示 新游戏表现不及预期；版号审批不确定性；游戏净利率波动性较大；直播竞争加剧 公司主要财务信息 | | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 103468 | 105295 | 113480 | 122977 | 138188 | | 同比增长 (%) | 7.23% | 1.77% | 7.77% | 8.37% | 12.37% | | 营业利润(百万元) | 27709 | 29584 | 36157 | 39580 | ...

Investment Rating - The report maintains an "Outperform" rating for Super Hi International Holding [2][15]. Core Views - The company has shown improvement in table turnover rates and is steadily advancing its multi-brand strategy. The revenue for 3Q25 reached USD 210 million, a year-on-year increase of 7.8%, while net profit attributable to shareholders decreased by 90.4% to USD 3.609 million due to increased foreign exchange losses [3][4][15]. Financial Performance Summary - Revenue projections for 2025-2027 are maintained at USD 856 million, USD 952 million, and USD 1.064 billion, reflecting year-on-year growth rates of 10.0%, 11.2%, and 11.7% respectively [8][15]. - Net profit attributable to shareholders is forecasted to be USD 40 million in 2025, USD 50 million in 2026, and USD 70 million in 2027, with corresponding growth rates of 102.4%, 23.5%, and 25.6% [8][15]. - The gross profit margin is projected to be around 66.3% in 2025, with net profit margins of 5.2%, 5.7%, and 6.4% for 2025, 2026, and 2027 respectively [8][15]. Operational Insights - The company’s restaurant operations generated USD 200 million in revenue for 3Q25, a 5.1% increase year-on-year, driven by network expansion and enhanced brand influence [4][5]. - The takeaway business saw significant growth, with revenue increasing by 69.2% to USD 4.4 million, attributed to product optimization and strategic marketing collaborations [4][5]. - The average table turnover rate improved to 3.9 times per day, reflecting the effectiveness of the company's customer and employee incentive strategies [5][6]. Market Position and Valuation - The target price is set at HKD 18.4, corresponding to a market capitalization of HKD 11.98 billion, based on a price-to-sales (P/S) ratio of 1.8 [2][15]. - The company’s current market capitalization is approximately HKD 9.25 billion, with a share price of HKD 14.22 as of November 27, 2025 [2][15].

Investment Rating - The report assigns a "Buy" rating for the company, marking the first coverage of the stock [2][51]. Core Insights - The company is positioned as a leading player in the express delivery industry, with a strong focus on scale and operational efficiency. It has implemented key strategies such as inter-provincial transportation, paid delivery fees, and shareholding reforms to enhance its competitive edge [9][13]. - The company has maintained a robust market share, with a 19.4% market share as of Q3 2025, reflecting a slight increase from 19.2% in H1 2025. The company has achieved a compound annual growth rate (CAGR) of 22.9% in net profit from 2021 to 2024 [9][16]. - The report forecasts significant revenue growth, projecting revenues of 48.87 billion yuan, 55.13 billion yuan, and 61.18 billion yuan for 2025, 2026, and 2027, respectively, alongside net profits of 9.69 billion yuan, 11.11 billion yuan, and 12.23 billion yuan for the same years [51]. Summary by Sections Company Overview - The company is recognized as a leading franchise express delivery service provider, achieving steady growth through strategic initiatives that have allowed it to outperform competitors [10][13]. - Key decisions such as the introduction of inter-provincial transportation and paid delivery fees have been pivotal in establishing the company as a market leader since 2016 [9][13]. Market Position and Performance - The company has a leading market share in the express delivery sector, with a 2025Q3 market share of 19.4%, up from 19.2% in H1 2025. The CAGR for express delivery volume from 2013 to 2024 was 37.0% [9][16]. - The company has demonstrated resilience in revenue growth, achieving a total revenue of 34.59 billion yuan in Q1-Q3 2025, reflecting a year-on-year growth of 10.3% [18]. Financial Projections - The report provides detailed financial forecasts, estimating revenues of 48.87 billion yuan, 55.13 billion yuan, and 61.18 billion yuan for 2025, 2026, and 2027, respectively, with corresponding net profits of 9.69 billion yuan, 11.11 billion yuan, and 12.23 billion yuan [51][50]. Competitive Advantages - The company benefits from significant scale effects and a comprehensive cost-reduction strategy, which positions it favorably against competitors. The report highlights the company's ability to maintain a lower per-package cost compared to peers, with a projected cost of 0.60 yuan per package in Q3 2025 [30][45]. - The company's focus on service quality and operational efficiency has allowed it to achieve higher average delivery prices compared to competitors, with an average terminal price of 2.43 yuan in November 2023 [41][44]. Investment Recommendations - The report emphasizes the company's strong management and operational capabilities, projecting continued market share expansion and profitability in the long term. The anticipated price-to-earnings (PE) ratios for 2025, 2026, and 2027 are 12.26, 10.69, and 9.71, respectively [51][52].