Core Insights - The report highlights the competitive advantage of Tabo (滔搏) in the retail sector, emphasizing its strong retail capabilities and high dividend payouts to investors [4][5] - The report projects Tabo's revenue and net profit for FY2025 to FY2027, indicating a slight decline in revenue but a recovery in net profit growth by FY2027 [4][5] Company Overview - Tabo is identified as the largest sports retail and service platform in China, collaborating with major brands such as Nike and Adidas [4] - The company experienced a revenue decline of 7% in FY2025 and a projected decline of 6% in FY2026H1, with net profit dropping by 42% and 10% respectively [4][5] Financial Projections - Revenue forecasts for Tabo are set at 946 billion, 953 billion, and 1,005 billion RMB for FY2025, FY2026, and FY2027 respectively, with year-on-year growth rates of 1.2%, 0.8%, and 5.5% [4] - The net profit estimates are 37.1 billion, 52.8 billion, and 61 billion RMB for the same years, with growth rates of -8.7%, 42.4%, and 15.5% [4] Investment Recommendations - The report maintains a "buy" rating for Tabo, citing its robust dividend payout history of 107.3% since its IPO in 2019 and a current cash position of 2.54 billion RMB [5] - The expected price-to-earnings ratio for FY2026 is 14.6, with a dividend yield of 7% [5] Industry Context - The report discusses the broader retail environment, noting challenges such as fluctuating consumer demand and the need for effective e-commerce strategies [5] - It emphasizes the importance of Tabo's strong brand partnerships and retail efficiency in maintaining its competitive edge in the market [4][5]

Investment Rating - The report maintains a "Buy" rating for Xiaomi Group-W (01810.HK) [1] Core Insights - The company achieved a revenue of 113.12 billion yuan in Q3 2025, representing a year-on-year increase of 22.3% and a quarter-on-quarter decrease of 2.4% [7] - Adjusted net profit for Q3 2025 was 11.31 billion yuan, up 80.9% year-on-year and 4.4% quarter-on-quarter [7] - The automotive segment turned profitable for the first time, with revenue from automotive and AI-related businesses reaching 29.01 billion yuan, a year-on-year increase of 199.2% [7] - High-end smartphone sales showed strong performance, with Q3 2025 smartphone revenue at 45.97 billion yuan, a year-on-year decrease of 3.1% but a quarter-on-quarter increase of 1.0% [7] - The IoT segment generated revenue of 27.55 billion yuan, up 5.6% year-on-year, although it saw a quarter-on-quarter decline of 28.8% [7] Financial Projections - Total revenue projections for 2023A, 2024A, 2025E, 2026E, and 2027E are 270.97 billion yuan, 365.91 billion yuan, 474.58 billion yuan, 591.85 billion yuan, and 669.07 billion yuan respectively [1] - Net profit projections for the same years are 17.48 billion yuan, 23.66 billion yuan, 45.32 billion yuan, 52.96 billion yuan, and 65.61 billion yuan respectively [1] - The report adjusts the net profit forecast for 2025-2027 to 45.3 billion yuan, 53.0 billion yuan, and 65.6 billion yuan, reflecting a positive outlook on the company's performance [7] Market Position - The company has expanded its automotive sales network to 402 stores and 209 service points, covering 119 and 125 cities respectively [7] - The market share for smartphones priced above 3,000 yuan in mainland China increased by 4.1 percentage points to 24.1% [7] - The report highlights the company's ongoing efforts in high-end product development, with the new Xiaomi 17 series achieving a 30% increase in sales compared to the previous generation [7]