药明生物
Search documents
药明生物(02269)年报观:“低估值+高成长”,全球CXO龙头估值亟待强修复
智通财经网· 2025-03-25 11:59
Core Viewpoint - WuXi Biologics (02269) reported strong financial performance for 2024, achieving revenue of RMB 18.68 billion, with non-COVID revenue growing by 13.1% year-on-year, indicating robust growth potential and a need for valuation recovery [1][3][10] Financial Performance - The company achieved a gross profit of RMB 7.65 billion, a 12.1% increase year-on-year, and an EBITDA of RMB 6.55 billion, up 16.7% year-on-year [1] - The compound annual growth rate (CAGR) for non-COVID revenue from 2014 to 2024 is approximately 50% [1] - The stock price increased by 47.49% year-to-date as of March 25, 2024, but remains undervalued compared to estimates from major investment banks [1][10] Market Outlook - Major investment banks, including Morgan Stanley and CICC, have upgraded their forecasts for WuXi Biologics' revenue and net profit for 2025 and 2026, with target prices set at HKD 45 and HKD 50 respectively [1] - The global CXO industry is facing challenges, with many leading companies lowering their performance guidance for 2024, yet WuXi Biologics has successfully met its performance targets [2][3] Project Growth - WuXi Biologics achieved a record total of 817 integrated projects in 2024, with 151 new projects signed, exceeding the previous expectation of 110 [4][5] - The company has a strong pipeline with 402 preclinical projects, 328 early-stage clinical projects, and 87 late-stage clinical and commercial production projects, showing significant year-on-year growth [5] Strategic Advantages - The company’s dual-factory strategy and advanced technology platforms, such as WuXiBodyTM and WuXiUITM, are expected to enhance production efficiency and reduce costs significantly [6][8] - WuXi Biologics has maintained a 100% success rate in BLA submissions, reflecting its reliable quality management system [7][8] Valuation Potential - Despite strong fundamentals, WuXi Biologics' current PE ratio of 39.56 is significantly below its five-year average of 98.85, indicating substantial upside potential [10][12] - The company’s stock buyback program, with USD 4 billion completed out of a planned USD 6 billion, has increased its net asset value per share to HKD 10.75, enhancing investment attractiveness [9]
药明生物2024年业绩亮眼,预计2025年收入将加速增长
Zhi Tong Cai Jing· 2025-03-25 11:42
Core Insights - WuXi Biologics (02269) reported strong performance for 2024, with expectations for accelerated revenue growth in 2025 [1] Group 1: Financial Performance - The company added 151 integrated projects in 2024, reaching a total of 817 projects, including 13 late-stage commercialization projects, establishing one of the largest complex biologics pipelines globally [1] - Non-COVID revenue grew by 13.1% year-on-year in 2024, supported by an expanding pipeline of complex molecules and late-stage clinical and commercialization projects [1] Group 2: Strategic Initiatives - Over the past decade, the company has achieved significant growth through its "Follow and Win Molecules" strategy [1] - The research services segment is expected to be a key growth driver, leveraging industry-leading innovative technology platforms [1] - Commercial manufacturing is identified as another critical pillar for future growth, backed by extensive successful experience in delivering large-scale commercial production projects [1] Group 3: Project Developments - In the research services segment, the company signed 7 global projects for molecule discovery in 2024, generating $140 million in near-term payments, with a potential total value of approximately $2.3 billion [1] - The time from DNA to IND has been reduced to 9 months, with 148 new R&D projects signed in 2024 and collaborations with 62 new clients [1] - For commercial manufacturing, 24 PPQ projects are expected in 2025, following the completion of 16 PPQ projects in 2024, alongside the initiation of several major commercialization projects [1] Group 4: Future Outlook - The company anticipates a comprehensive acceleration in research, development, and production services, with revenue growth expected to return to double-digit rates [1] - Overall revenue growth guidance is set at 12-15%, with continued improvements in profitability and diverse growth prospects in the future [1]
解码药明生物2024年财报:穿越周期韧性生长,技术红利驱动第二增长曲线
2 1 Shi Ji Jing Ji Bao Dao· 2025-03-25 11:32
Core Insights - WuXi Biologics has demonstrated resilient growth in a challenging macro environment, achieving a revenue of 18.68 billion RMB in 2024, with non-COVID revenue increasing by 13.1% [1][2] - The company’s unique CRDMO model and dual-engine strategy have proven effective in navigating industry challenges, outperforming competitors like Lonza and others facing stagnation [1][3] Financial Performance - In 2024, WuXi Biologics reported a gross profit of 7.65 billion RMB, a 12.1% year-on-year increase, and an adjusted EBITDA of 8.0 billion RMB, up 14.4% [1][4] - The company’s non-COVID revenue has seen a compound annual growth rate (CAGR) of over 50% from 2014 to 2024, leading the global biopharmaceutical outsourcing sector [1] Market Dynamics - The North American market showed significant growth, with a 32.5% increase, while other markets like Japan and South Korea grew by 19.7% [2] - WuXi Biologics has diversified its business and client base, mitigating risks and leveraging its technological capabilities to meet innovative demands [2] Project Development - The company added 151 new integrated projects in 2024, bringing the total to 817, with a notable increase in both development (up 18%) and production projects (up 31%) [2] - Over half of the new integrated projects originated from U.S. clients, highlighting the company's strong international collaboration [2] Technological Advancements - WuXi Biologics has established a strong foothold in the dual antibody (WuXiBodyTM) and ADC (WuXiDARxTM) platforms, supporting over 50 projects in each category, with significant clinical development activity [5][7] - The company’s technology platforms have enabled the successful commercialization of projects, exemplified by the partnership with Merck for the CD3 product CN201, valued at $1.3 billion [6] Future Outlook - The global ADC market is projected to grow significantly, with an expected market size of $64.7 billion by 2030, driven by advancements in ADC technology [8] - WuXi Biologics anticipates a revenue growth of 12-15% in 2025, supported by its unique business model that emphasizes innovation, execution, and cost-effective therapies [11] Strategic Positioning - The company has implemented a global dual-plant production strategy, enhancing its operational efficiency and cost-effectiveness while addressing the growing importance of localized production [10] - WuXi Biologics' comprehensive project pipeline and extensive production capacity across three continents position it well to capitalize on future growth opportunities in the biopharmaceutical sector [11][12]
药明生物(02269) - 2024 - 年度业绩

2025-03-25 08:41
Financial Performance - The company's revenue for the year ended December 31, 2024, increased by 9.6% year-on-year to RMB 18,675.4 million, with non-COVID revenue growing by 13.1%[7] - Gross profit rose by 12.1% to RMB 7,650.8 million, resulting in a gross margin of 41.0%[3] - Net profit increased by 10.5% to RMB 3,945.4 million, with a net profit margin of 21.1%[3] - Revenue for the year ended December 31, 2024, was RMB 18,675,371 thousand, an increase of 9.66% from RMB 17,034,255 thousand in 2023[125] - The net profit for the year was RMB 3,945,371 thousand, compared to RMB 3,570,624 thousand in 2023, representing a growth of 10.45%[126] - The adjusted net profit for the year ended December 31, 2024, was RMB 5,396.9 million, up from RMB 4,950.4 million in 2023, reflecting a growth of approximately 9.0%[101] - The adjusted EBITDA for 2024 was RMB 7,999.3 million, compared to RMB 6,993.0 million in 2023, representing a growth of approximately 14.4%[103] Revenue Breakdown - Revenue from North America rose significantly to RMB 10,695.8 million, accounting for 57.3% of total revenue, compared to RMB 8,073.5 million or 47.4% in the previous year[50] - IND pre-service revenue grew by 30.7% to approximately RMB 7,062.2 million, representing 37.8% of total revenue for the year ending December 31, 2024[51] - Revenue from the XDC segment increased to RMB 3,944.0 million, representing 21.1% of total revenue, compared to RMB 1,906.1 million or 11.2% in the previous year[54] - CRDMO services contributed RMB 18,362,739,000 to total revenue in 2024, up from RMB 16,749,791,000 in 2023, reflecting a growth of 9.66%[137] Operational Highlights - The number of ongoing integrated projects reached 817, with 151 new projects added during the reporting period[4] - The company secured 20 external projects through its "Winning Molecules" strategy, including 13 late-stage clinical and commercial production projects[4] - The total value of uncompleted orders as of December 31, 2024, reached USD 18.5 billion, including USD 10.5 billion in service orders and USD 8 billion in potential milestone payments[7] - The company has empowered over 600 IND submissions, with a recent autoimmune disease project completed in just six months, significantly optimizing the development cycle from DNA to IND to nine months[17] - The WuXiaTM platform has delivered over 1,000 cell lines, enabling 150 comprehensive CMC projects annually, making it one of the largest platforms in the industry[18] Strategic Partnerships and Collaborations - The company has established partnerships with the top 20 global pharmaceutical companies and most large pharmaceutical companies in China, expanding its customer base[8] - The company has established strategic collaborations with GSK, Candid Therapeutics, BioNTech, and Medigene to advance new biopharmaceutical technologies, enhancing client trust and driving innovation in biotherapy[16] - The company has established a strategic partnership with Merck for the development of the B cell depletion therapy CN201, showcasing the unique advantages of its CRDMO platform[29] Production and Capacity Expansion - The company has expanded its production services significantly, with 66 late-stage clinical and 21 non-COVID commercialization projects as of the reporting period end[32] - The company has enhanced its production capacity, increasing the total capacity at its Hangzhou facility to 23,000 liters and completing mechanical work at its Suzhou facility, which is expected to reach GMP readiness soon[39] - The company has achieved GMP certification for all three production facilities in Ireland, successfully completing multiple 16,000-liter scale PPQ productions during the reporting period[35] Financial Management and Expenses - Sales and marketing expenses increased by 61.1% from approximately RMB 294.0 million for the year ended December 31, 2023, to approximately RMB 473.6 million for the year ended December 31, 2024, with the percentage of sales and marketing expenses to revenue rising from 1.7% to 2.5%[62] - Administrative expenses grew by 11.9% from approximately RMB 1,495.4 million for the year ended December 31, 2023, to approximately RMB 1,673.5 million for the year ended December 31, 2024, driven by increased employee-related costs and support for global business expansion[63] - Research and development expenses decreased by 2.5% from approximately RMB 785.8 million for the year ended December 31, 2023, to approximately RMB 766.4 million for the year ended December 31, 2024, due to automation and enhanced operational efficiency[64] Shareholder Returns and Dividends - The board of directors did not recommend any final dividend for the year ended December 31, 2024[3] - The company did not declare any dividends for the year ending December 31, 2024, consistent with 2023[12] Sustainability and ESG Initiatives - The company has joined the Science Based Targets initiative (SBTi) and the UN Global Compact, focusing on ESG performance and sustainable practices[38] - The company has received multiple awards for its quality services and commitment to ESG practices, including recognition in the Dow Jones Sustainability Index and MSCI ESG ratings[43] - The company has implemented over 260 improvement projects through its WBS system, achieving increased efficiency, cost savings, and significant contributions to sustainability goals[42] Market Outlook - The global biopharmaceutical market is expected to grow at a double-digit rate in the coming years, driven by the increasing demand for biopharmaceuticals and advancements in biotechnologies such as bispecific antibodies and ADCs[46] - The company anticipates continued growth in demand for outsourcing services from biopharmaceutical and biotechnology companies, aimed at accelerating discovery, development, and production processes[46]
销售反馈及回复
2025-03-24 13:49
Summary of Key Points from Conference Call Records Industry or Company Involved - A-share market and various sectors including technology, consumer, real estate, and automotive industries Core Insights and Arguments 1. **Market Outlook**: The A-share market is currently in a phase of mixed performance, with some sectors showing strength while others decline. The market is expected to enter a new active phase driven by AI technology in April and May, with a focus on domestic demand policies around mid-year [1][2][3] 2. **Profit Improvement by Industry**: As of March 23, approximately 65% of annual reports have been disclosed, indicating positive net profit growth for sectors such as non-banking financials, electronics, transportation, automotive, telecommunications, non-ferrous metals, and banking. Industries that have turned profitable include aquaculture and commerce [4][6] 3. **Investment Trends**: The A-share market remains a stock market, but there is a notable increase in domestic capital allocation to Hong Kong stocks, which may lead to a return of funds to the A-share market due to the stagnation of Hong Kong stocks [3][5] 4. **AI Sector Focus**: The theme of edge AI is highlighted as a significant investment opportunity, with a strong catalyst period expected from April to June. Key events include major product launches and conferences that could drive market interest [14][15][24] 5. **Currency Outlook**: The RMB is expected to fluctuate between 7.20 and 7.35 in the short term, with potential depreciation risks in the medium to long term due to external factors such as US tariffs and a strong dollar [9][10] Other Important but Possibly Overlooked Content 1. **Deep Sea Technology**: The government has included deep-sea technology in its work report, indicating a strategic focus on this emerging sector. Companies involved in deep-sea technology are expected to benefit from upcoming policies and market growth [16][39][40] 2. **Automotive Industry Dynamics**: The automotive sector, particularly companies like BYD, is experiencing fluctuations due to external news and market conditions. However, the overall outlook remains positive with a focus on high-end, intelligent, and electric vehicles [29][30][31] 3. **Copper Supply and Demand**: The copper market is facing supply constraints, with expectations of strong price performance due to reduced production and potential tariff impacts. The outlook suggests that copper prices may return to previous highs [49] 4. **Consumer Sector Trends**: The consumer sector, particularly in retail and hospitality, is expected to rebound as demand recovers. Companies like Yonghui Supermarket are adjusting their store formats to improve profitability [56][59] This summary encapsulates the key insights and trends discussed in the conference call, providing a comprehensive overview of the current market landscape and future expectations across various sectors.
药明康德云开见月明
新财富· 2025-03-21 06:49
Core Viewpoint - WuXi AppTec's annual report reveals a strong revenue growth but fluctuating net profits, with a notable rebound expected in Q4 2024, driven by significant changes in business structure and strategy [1][2]. Revenue Performance - In 2024, WuXi AppTec achieved total revenue of 39.241 billion yuan, a year-on-year increase of 5.2% (excluding COVID-related business). Q4 alone saw a record revenue of 11.54 billion yuan [3]. - The chemistry business remained a key driver, generating 29.05 billion yuan, with a real year-on-year growth of 11.2% after excluding COVID-related impacts. The company added 1,187 small molecule D&M pipeline projects, including 25 new commercial and Phase III projects [3]. TIDES Business Growth - The TIDES business segment reported revenue of 5.8 billion yuan in 2024, marking a remarkable year-on-year growth of 70.1%, with order volume surging by 103.9%. This growth is primarily fueled by rising global demand for small nucleic acid drugs and GLP-1 weight loss medications [5]. - WuXi AppTec significantly expanded production capacity in 2024, increasing the capacity of its peptide production facilities by 28% to 41,000 liters, with plans to further enhance GLP-1 related capacity to over 100,000 liters by the end of 2025 [5]. Global Market Expansion - In 2024, WuXi AppTec's revenue from the U.S. market reached 25.02 billion yuan, accounting for 64% of total revenue, highlighting the U.S.'s dominance in the CXO sector due to its innovation and market size [7]. - The European market showed a 14.4% year-on-year revenue growth, reaching 5.23 billion yuan, driven by stringent regulatory environments and high-quality standards [7]. - Despite a slight decline in the Chinese market, with revenue of 7.07 billion yuan (down 3.5%), its strategic importance remains intact due to a robust pharmaceutical manufacturing base and a growing innovative drug industry [8]. - Singapore and Southeast Asia are emerging as key regions for CXO capacity transfer, with significant investments in R&D and production facilities, positioning Singapore as a new center for CXO capacity in Asia [8][9]. Strategic Business Adjustments - On December 24, 2024, WuXi AppTec announced the sale of its ATU business in the U.S. and the U.K. to an American investment fund, reflecting the trend of CXO capacity shifting towards the Asia-Pacific region [10]. - The decision to divest from the ATU business, which focuses on cell and gene therapy, aligns with the company's strategy to enhance its competitive capabilities in Asia, particularly in Singapore [12]. - Recent U.S. regulatory policies have prompted CXO companies to reassess their global strategies, with WuXi AppTec's divestment seen as a proactive move to optimize resource allocation and mitigate potential policy uncertainties [13]. Globalization of the Pharmaceutical Supply Chain - The globalization of the pharmaceutical supply chain is a necessary trend for the CXO industry, driven by the need for large-scale production to improve efficiency and reduce costs [14][15]. - Chinese CXO companies are increasingly becoming integral to the global pharmaceutical supply chain, with 74% of U.S. biotech firms collaborating with Chinese CXO companies during clinical phases [16]. - The unique requirements of the pharmaceutical industry, such as stringent logistics conditions for cell and gene therapies, are pushing companies to establish overseas production bases to reduce logistics costs and enhance operational efficiency [16]. Future Outlook - WuXi AppTec's current development trajectory aligns with future trends in the CXO industry, characterized by rapid growth in TIDES business, optimized global layout, and strategic divestment from less profitable segments [19]. - The company's global strategy and sustained growth in core businesses are expected to create ongoing growth opportunities for investors, as reflected in the positive market response following the release of its 2024 financial report [19].
36氪精选:2025,中国优质新药「怎么卖」,大厂们给出了明牌
日经中文网· 2025-03-21 06:03
Core Viewpoint - The article highlights the significant growth and potential of Chinese innovative pharmaceuticals in the global market, emphasizing the increasing interest from multinational corporations (MNCs) in acquiring Chinese drug assets due to their competitive pricing and quality [3][4][5]. Group 1: Market Trends - In 2024, nearly 100 innovative drug deals from China were reported, with disclosed amounts approaching $60 billion, indicating a robust trend in the outbound licensing of Chinese pharmaceuticals [4]. - Major pharmaceutical companies are shifting their focus from traditional high-cost innovation models to more cost-effective licensing agreements with Chinese firms, recognizing the value of Chinese assets [5][6]. Group 2: Buyer Behavior - MNCs are increasingly indifferent to the origin of innovation, seeking to enhance their portfolios with Chinese products that offer better data and lower costs [5][6]. - There is a growing interest from MNCs in earlier-stage projects, challenging the stereotype that they prefer stable, late-stage products [6]. Group 3: NewCo Model - The NewCo model has gained traction, allowing Chinese companies to establish new entities overseas to license out their products, potentially leading to high-value acquisitions or IPOs in the U.S. market [7][8]. - Despite the high total transaction amounts in NewCo deals, initial payments are often low, reflecting the challenges faced by biotech firms in negotiating favorable terms [9]. Group 4: Challenges and Considerations - The NewCo model may not fundamentally resolve the short-term exit issues faced by biotech companies, as the timeline for potential acquisitions or public listings can extend for years [9][10]. - Cultural and operational integration challenges exist for Chinese firms entering the U.S. market, necessitating a deep understanding of local dynamics to build trust and effectively navigate the landscape [10].
药明康德(603259)2024年年报点评:在手订单延续高增,多肽业务放量增长
Guotai Junan Securities· 2025-03-19 11:19
Investment Rating - The report maintains a rating of "Accumulate" for WuXi AppTec (603259) with a target price of 93.84 CNY, up from the previous forecast of 71.82 CNY [1][11]. Core Views - The report highlights strong growth in backlog orders and a significant increase in peptide business, indicating a positive long-term growth outlook for the company [1][11]. - The company is expected to achieve a revenue of 39.24 billion CNY in 2024, reflecting a decrease of 2.7% year-on-year, while the net profit attributable to the parent company is projected at 9.45 billion CNY, down 1.6% [2][11]. - The report notes that the fourth quarter of 2024 is expected to show a revenue of 11.54 billion CNY, representing a 6.9% increase, with an adjusted net profit of 3.234 billion CNY, up 20.3% [11]. Financial Summary - Revenue and Profit Forecasts: - 2023A: Revenue 40.34 billion CNY, Net Profit 9.607 billion CNY - 2024A: Revenue 39.241 billion CNY, Net Profit 9.450 billion CNY - 2025E: Revenue 42.602 billion CNY, Net Profit 11.778 billion CNY - 2026E: Revenue 47.327 billion CNY, Net Profit 12.846 billion CNY - 2027E: Revenue 52.801 billion CNY, Net Profit 14.749 billion CNY [2][13]. - Earnings Per Share (EPS) Forecasts: - 2023A: 3.33 CNY - 2024A: 3.27 CNY - 2025E: 4.08 CNY - 2026E: 4.45 CNY - 2027E: 5.11 CNY [2][13]. - Return on Equity (ROE) Forecasts: - 2023A: 17.4% - 2024A: 16.1% - 2025E: 17.5% - 2026E: 16.8% - 2027E: 17.0% [2][13]. Market Data - The stock has a 52-week price range of 36.87 to 69.68 CNY, with a total market capitalization of 201.235 billion CNY [3][11]. - The company has a net asset value per share of 20.30 CNY and a price-to-book ratio of 3.4 [4][11]. Business Performance - The report indicates that the chemical business is expected to grow by 11.2% in 2024, excluding the impact of COVID-19 commercialization orders, with an adjusted gross margin of 46.4% [11]. - The peptide business (TIDES) is projected to achieve a revenue of 5.8 billion CNY in 2024, marking a 70.1% increase, with backlog orders growing by 103.9% [11].
港股周报:消费政策加码,港股韧性持续-2025-03-19
BOCOM International· 2025-03-19 02:37
Investment Rating - The report maintains a positive outlook on the Hong Kong stock market, particularly focusing on sectors benefiting from domestic consumption policies and technological advancements [2][5]. Core Insights - The report highlights the resilience of the Hong Kong stock market amidst global risk aversion, driven by adjustments in the US market and the subsequent impact on technology stocks [4]. - It emphasizes the importance of domestic consumption policies, which are expected to stimulate demand and support sectors such as consumer goods and technology [5][11]. - The report notes significant developments in the AI sector, with local deployment solutions and new product launches accelerating, indicating a robust growth trajectory for technology companies [7][10]. Summary by Sections Market Strategy - The report discusses the ongoing adjustments in the US market leading to increased global risk aversion, which has resulted in a slight pullback in the Hong Kong stock market [4]. - Despite the adjustments, the Hong Kong market shows resilience, particularly in consumer sectors, supported by new consumption policies following the National People's Congress [4][5]. Consumption Policies - The report outlines the rapid implementation of consumption support policies post-National People's Congress, with specific measures such as birth subsidies and a comprehensive action plan to boost consumption across various sectors [11][29]. - It highlights the government's focus on enhancing consumer confidence and stimulating demand through a wide-ranging action plan that includes 30 specific tasks aimed at expanding domestic demand [30][32]. Technology Sector - The report identifies a multi-faceted development in AI technology, with major companies accelerating the launch of local deployment solutions and AI agent applications, indicating a significant growth opportunity in this sector [10][16]. - It notes the emergence of new AI models, such as Google's Gemma-3, which can be deployed on consumer-grade hardware, thus lowering barriers for AI adoption [13][16]. - The report emphasizes the ongoing demand for AI infrastructure and data centers, driven by the increasing penetration of AI across various industries, leading to substantial stock price increases for related companies [18][24].
药明康德(603259):4Q24在手订单高增长,25年收入有望恢复增长
HTSC· 2025-03-18 10:30
Investment Rating - The investment rating for WuXi AppTec is maintained as "Buy" for both A and H shares [6][7]. Core Views - The company reported a revenue of 39.24 billion RMB for 2024, a decrease of 2.7% year-on-year, but a growth of 5.2% year-on-year when excluding COVID-19 impacts, which aligns with expectations [1]. - The net profit attributable to shareholders for 2024 was 9.45 billion RMB, down 1.6% year-on-year, while the adjusted non-IFRS net profit was 10.58 billion RMB, a decrease of 2.5% year-on-year [1]. - The company has seen a significant increase in its order backlog, with expectations for accelerated growth in 2025-2026, leading to a positive outlook [1][2]. Summary by Sections Financial Performance - In Q4 2024, revenue increased by 6.9% year-on-year, and net profit attributable to shareholders surged by 90.6% year-on-year, driven by improved operational efficiency and favorable exchange rate fluctuations [1]. - The company’s gross margin improved to 43.5% in Q4 2024 from 40.9% in Q4 2023 [1]. Order Backlog and Growth Prospects - As of the end of 2024, the order backlog reached 49.31 billion RMB, reflecting a year-on-year growth of 47.0% [2]. - The TIDES segment showed remarkable growth, with order backlog increasing by 104% year-on-year [2]. Segment Performance - WuXi Chemistry reported a revenue of 29.05 billion RMB in 2024, a slight decrease of 0.4% year-on-year, but a growth of 11.2% year-on-year when excluding COVID-19 impacts [3]. - The CDMO segment generated 17.87 billion RMB, with a year-on-year growth of 6.4% when excluding COVID-19 impacts [3]. Profitability Forecast - The forecast for net profit attributable to shareholders for 2025-2027 is 11.79 billion RMB, 13.56 billion RMB, and 16.74 billion RMB, representing year-on-year growth rates of 24.8%, 14.95%, and 23.5% respectively [5]. - The company’s target prices are set at 89.42 RMB for A shares and 100.99 HKD for H shares, based on a sum-of-the-parts valuation [5][6]. Valuation - The company is valued at 258.24 billion RMB for A shares and 291.66 billion HKD for H shares, reflecting adjustments due to changes in the DDSU segment [11].