[Table_Title] 四川成渝(601107.SH)/四川成渝高 速公路(00107.HK) 蜀道集团唯一公路平台，扩容外延并举发力 [Table_Summary] 核心观点： 盈利预测： | [Table_ 单位 Finance] :人民币百万元 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入 | 11,652 | 10,362 | 9,932 | 9,859 | 9,812 | | 增长率（ % ） | 17.6% | -11.1% | -4.2% | -0.7% | -0.5% | | EBITDA | 3,577 | 3,911 | 3,774 | 4,375 | 4,475 | | 归母净利润 | 1,187 | 1,459 | 1,610 | 1,716 | 1,784 | | 增长率（ % ） | 55.7% | 22.9% | 10.4% | 6.6% | 4.0% | | EPS（元/股） | 0.39 | 0.48 | 0.53 | 0.56 | 0.58 | ...

Investment Rating - The report maintains a "Buy" rating for Chongqing Rural Commercial Bank (渝农商行) [1] Core Views - The bank's net profit is expected to grow by 5.1% in 2025, 10.1% in 2026, and 9.5% in 2027, with corresponding book value per share (BVPS) of 12.05, 13.13, and 14.32 yuan [7] - The target price is set at 8.29 yuan per share, reflecting a 10% premium over comparable companies [7] Summary by Sections 1. Local State-Owned Capital Continues to Increase - The new chairman's appointment is expected to drive the execution of strategies aimed at addressing weaknesses and tapping potential [14] - The local state-owned assets management committee has a strong focus on market value management, with significant shareholding in the bank [14][18] 2. Actively Expanding Scale Based on Regional Endowments - The economic turning point in Chongqing is expected to drive demand for the bank's services [24] - The bank is increasing its public loan issuance, with public loans accounting for 54% of the total [39] 3. Improvement in Net Interest Margin and Asset Quality - The bank is experiencing a narrowing of interest margin decline, with asset quality showing clear improvement [10] - The credit cost is expected to remain low, with non-performing loans being effectively managed [10] 4. Plans for ROE Improvement - The bank's return on equity (ROE) is projected to improve, supported by strategic initiatives and management experience [10][19] 5. Financial Forecast and Investment Recommendations - The report provides detailed financial projections, including revenue and profit growth, alongside a valuation analysis [9][7]

1. Report Industry Investment Rating No relevant content provided. 2. Report's Core View The report presents the top ten convertible bonds in January 2026, including their credit ratings, closing prices at the end of December, conversion premium rates, and the trailing twelve - month price - to - earnings ratios (PE - TTM) of their underlying stocks. It also details the business profiles, financial performance, and key highlights of the companies corresponding to these convertible bonds [2][4][6]. 3. Summary by Company 3.1 Zhongte Convertible Bond - **Company Overview**: A globally leading specialized special - steel material manufacturer with an annual production capacity of about 20 million tons of special - steel materials. It has multiple production and raw - material bases, forming a coastal and riverside industrial chain layout [11]. - **Financial Performance**: In 2024, its operating income was 109.203 billion yuan (YoY - 4.22%), net profit attributable to the parent company was 5.126 billion yuan (YoY - 10.41%). In the first three quarters of 2025, operating income was 81.206 billion yuan (YoY - 2.75%), and net profit attributable to the parent company was 4.33 billion yuan (YoY + 12.88%) [11]. - **Company Highlights**: It is one of the world's most comprehensive special - steel enterprises in terms of variety and specification. It has a complete industrial chain, leading cost - control ability, and is seeking external expansion opportunities [12]. 3.2 Shanlu Convertible Bond - **Company Overview**: Focuses on road and bridge engineering construction and maintenance, and is expanding into other fields. It has a complete business and management system [29]. - **Financial Performance**: In 2024, its operating income was 71.348 billion yuan (YoY - 2.3%), net profit attributable to the parent company was 2.322 billion yuan (YoY + 1.47%). In the first three quarters of 2025, operating income was 41.354 billion yuan (YoY - 3.11%), and net profit attributable to the parent company was 1.41 billion yuan (YoY - 3.27%) [29]. - **Company Highlights**: It has the concept of China - specific valuation, potential for improvement in balance sheet and orders, benefits from regional infrastructure plans, and is exploring overseas markets [30]. 3.3 Hebang Convertible Bond - **Company Overview**: Has advantages in resource supply and has completed a basic layout in the chemical, agricultural, and photovoltaic fields, with four major business segments [44]. - **Financial Performance**: In 2024, its operating income was 8.547 billion yuan (YoY - 3.13%), net profit attributable to the parent company was 31 million yuan (YoY - 97.55%). In the first three quarters of 2025, operating income was 5.927 billion yuan (YoY - 13.02%), and net profit attributable to the parent company was 93 million yuan (YoY - 57.93%) [44]. - **Company Highlights**: Its phosphate mines and salt mines contribute profits, and its liquid methionine production is a major profit - contributor [45]. 3.4 Huayuan Convertible Bond - **Company Overview**: Focuses on building a complete vitamin D3 upstream - downstream industrial chain, with products in the vitamin and chemical - preparation fields [56]. - **Financial Performance**: In 2024, its operating income was 1.243 billion yuan (YoY + 13.58%), net profit attributable to the parent company was 309 million yuan (YoY + 60.76%). In the first three quarters of 2025, operating income was 936 million yuan (YoY - 0.2%), and net profit attributable to the parent company was 234 million yuan (YoY - 3.07%) [56]. - **Company Highlights**: It has leading products in the market, is expanding its product matrix, and has a strong layout in the pharmaceutical manufacturing field [57]. 3.5 Xingye Convertible Bond - **Company Overview**: One of the first joint - stock commercial banks in China, evolving into a modern financial service group with multiple financial licenses [70]. - **Financial Performance**: In 2024, its operating income was 212.226 billion yuan (YoY + 0.66%), net profit attributable to the parent company was 77.205 billion yuan (YoY + 0.12%). In the first three quarters of 2025, operating income was 161.234 billion yuan (YoY - 1.82%), and net profit attributable to the parent company was 63.083 billion yuan (YoY + 0.12%) [70]. - **Company Highlights**: It has stable asset quality and scale growth, with a large number of customers [71]. 3.6 Aima Convertible Bond - **Company Overview**: The leading enterprise in the electric two - wheeled vehicle industry, producing and selling electric bicycles, scooters, and motorcycles [80]. - **Financial Performance**: In 2024, its operating income was 21.606 billion yuan (YoY + 2.71%), net profit attributable to the parent company was 1.988 billion yuan (YoY + 5.68%). In the first three quarters of 2025, operating income was 21.093 billion yuan (YoY + 20.78%), and net profit attributable to the parent company was 1.907 billion yuan (YoY + 22.78%) [80]. - **Company Highlights**: It may benefit from government subsidies, new national standards, and has potential for improving gross margins [81]. 3.7 Chongyin Convertible Bond - **Company Overview**: The earliest local joint - stock commercial bank in the upper reaches of the Yangtze River and Southwest China, listed on the Hong Kong Stock Exchange and included in the "Leading Sheep" plan [90]. - **Financial Performance**: In 2024, its operating income was 13.679 billion yuan (YoY + 3.54%), net profit attributable to the parent company was 5.117 billion yuan (YoY + 3.8%). In the first three quarters of 2025, operating income was 11.74 billion yuan (YoY + 10.4%), and net profit attributable to the parent company was 4.879 billion yuan (YoY + 10.19%) [90]. - **Company Highlights**: It benefits from the regional economic development, has stable asset - scale growth, and actively adjusts its business strategies [91][94]. 3.8 Tianye Convertible Bond - **Company Overview**: The first industrial enterprise of the Xinjiang Production and Construction Corps, a leading enterprise in the chlor - alkali chemical industry with an integrated circular economy industrial chain [103]. - **Financial Performance**: In 2024, its operating income was 11.156 billion yuan (YoY - 2.7%), net profit attributable to the parent company was 68 million yuan (YoY + 108.83%). In the first three quarters of 2025, operating income was 7.97 billion yuan (YoY + 2.2%), and net profit attributable to the parent company was 7 million yuan (YoY - 28.79%) [103]. - **Company Highlights**: It has cost - advantage in caustic soda production and plans to increase dividend frequency and has coal - mine projects in progress [106]. 3.9 Aorui Convertible Bond - **Company Overview**: A company focusing on the R & D, production, and sales of complex APIs and preparations, leading in several technical fields [119]. - **Financial Performance**: In 2024, its operating income was 1.476 billion yuan (YoY + 16.89%), net profit attributable to the parent company was 355 million yuan (YoY + 22.59%). In the first three quarters of 2025, operating income was 1.237 billion yuan (YoY + 13.67%), and net profit attributable to the parent company was 354 million yuan (YoY + 24.58%) [119]. - **Company Highlights**: It is optimizing its distribution network, expanding its overseas market for preparations, and has high - quality customer resources [120]. 3.10 Yushui Convertible Bond - **Company Overview**: The largest water supply and drainage integrated enterprise in Chongqing, with a monopoly position in the local market [133]. - **Financial Performance**: In 2024, its operating income was 6.999 billion yuan (YoY - 3.52%), net profit attributable to the parent company was 785 million yuan (YoY - 27.88%). In the first three quarters of 2025, operating income was 5.568 billion yuan (YoY + 7.21%), and net profit attributable to the parent company was 779 million yuan (YoY + 7.1%) [133]. - **Company Highlights**: It has a high market share, is expanding its business regionally, and has achieved cost control through intelligent applications [134].

Core Viewpoint - Chengdu Expressway (01785) announced the issuance of bonds aimed at professional investors to support rural revitalization in the Chengyu Dual City Economic Circle, with a total issuance amount of up to RMB 500 million [1] Group 1: Bond Issuance Details - The bond issuance work was completed on December 15, 2025, with the actual issuance amount being RMB 500 million [1] - The final coupon rate for the bonds was set at 2.45% [1] - The subscription multiple for the bonds was 1.82 times, indicating strong investor interest [1]

Summary of Chengdu Bank Conference Call Company Overview - **Company**: Chengdu Bank - **Industry**: Banking and Financial Services Key Points and Arguments Credit Growth and Loan Structure - In 2026, credit growth will primarily focus on corporate loans, with a slight increase in single customer ratios. Overall credit growth is expected to slow compared to 2025, influenced by regulatory limits on asset scale growth [2][8] - The bank's credit issuance in Q4 2025 met initial expectations, with corporate loans remaining the main focus. Retail assets showed no significant improvement [3] - Future growth in corporate business will mainly come from national and Chengdu-Chongqing economic circle infrastructure projects, with stricter approvals for provincial and municipal projects due to debt resolution impacts [4][5] Retail Loan Performance - The real estate market in Chengdu is relatively stable, but the overall environment is poor, making mortgage loans unlikely to be a primary growth driver. The focus will shift to consumer loans, which have significant growth potential [6] - Current mortgage loans total approximately 100 billion, while consumer loans are around 20 billion, indicating a strong potential for consumer loan growth [6] Interest Rates and Pricing - New loan pricing is generally on a downward trend, with retail asset pricing remaining stable. Corporate loans face downward pressure due to weak demand and competition [11] - The bank expects the asset yield to remain stable in 2026, with minimal fluctuations unless there are significant changes in the Loan Prime Rate (LPR) [11][14] Cost of Liabilities - The cost of liabilities is expected to improve, particularly for Chengdu Bank compared to other city commercial banks, due to a larger space for cost reduction [12] - Active liabilities, such as bond issuance, have a minimal impact on profit margins due to the bank's smaller scale [13] Non-Performing Loans and Risk Management - Chengdu Bank's non-performing loan generation rate is around 0.2%, which is low compared to the industry average. Risks are mainly concentrated in the wholesale and retail sectors, particularly in the fuel vehicle business [19] - The quality of mortgage loans remains stable, with a significant portion of loans secured by collateral, reducing risk exposure [21][20] Future Growth and Strategic Planning - The bank's international business will be a key focus for future growth, aiming to enhance financial service capabilities and customer loyalty [24] - The bank aims to maintain a dividend payout ratio of no less than 30%, with potential increases contingent on future earnings and regulatory approvals for equity financing [23] Regional and Competitive Advantages - Chengdu Bank benefits from its strategic location in a growing region, with strong demand for financing in infrastructure and industry projects. The region's social financing growth has been leading nationally for over 30 months [28] - The bank competes directly with larger banks rather than other city commercial banks, maintaining a strong market position in loan and deposit growth since 2020 [28] Profitability and Return on Equity (ROE) - The bank anticipates a gradual decline in ROE over the coming years, with current estimates around 15% for the year [26] - Profit growth targets are not strictly quantified but are aligned with key performance indicators set by regulatory bodies [27] Conclusion - Chengdu Bank is positioned to navigate a challenging economic environment with a focus on corporate loans and consumer lending growth. The bank's strategic initiatives and regional advantages are expected to support its performance and profitability in the coming years [28][29]

Group 1 - The company plans to issue bonds for a total amount not exceeding RMB 500 million, with a maturity of 5 years [1] - The bond issuance is scheduled between December 12 and December 15, 2025 [1] - The funds raised will be used for equity investment [1]

Core Viewpoint - The company has approved the investment plan for the Jiangjin Port Modernized Multimodal Transport Capacity Enhancement Project (Phase II), with a total estimated investment of 298.8433 million yuan, aiming to address development bottlenecks and enhance logistics capabilities in the region [2][9]. Project Overview - Project Name: Jiangjin Port Modernized Multimodal Transport Capacity Enhancement Project (Phase II) [3] - Estimated Total Investment: 298.8433 million yuan [2][3] - Implementation Entity: Chongqing Port Co., Ltd. [3] Project Scale and Content - The project includes the construction of a multifunctional yard covering 150 acres, along with necessary road networks, power supply, lighting, water supply and drainage, fire protection, and environmental protection facilities [4]. Project Timeline - The land auction for the 150 acres is planned to be completed by 2026, with preliminary construction procedures to be finalized by 2027 [5] - The construction period is estimated to be approximately 36 months, with completion expected by 2030 [6]. Economic Benefit Analysis - The post-tax internal rate of return on investment for the project is calculated to be 4.02% [8]. Impact on the Company - The project is a crucial initiative to overcome development bottlenecks in the Jiangjin Port area and promote high-quality regional development. It aims to enhance cargo throughput and multimodal transport efficiency, addressing the growing logistics challenges in the Chongqing area. Additionally, it will position Jiangjin Port as a key node in the shipping network, leveraging its geographical advantages to support the company's logistics competitiveness and market expansion, thereby fostering sustainable high-quality development [9].

Core Viewpoint - The company aims to enhance the Jiangjin Port's capabilities to become the largest public grain and oil distribution hub in Southwest China, with a total investment plan of 299 million yuan for the modernization and expansion project [1] Group 1: Project Overview - The board has approved the investment plan for the Jiangjin Port modern multi-modal transport capacity enhancement project, which is crucial for addressing the development bottlenecks in the Jiangjin Port area [1] - The project is expected to significantly improve cargo throughput and multi-modal transport efficiency, addressing the logistics challenges posed by the increasing grain demand and the surge in enterprises in the Chongqing area [1] Group 2: Strategic Importance - The project will help position Jiangjin Port as a key support point in the "Thousand-Mile Light Boat" initiative, facilitating its integration into the dry and branch shipping network [1] - By leveraging its geographical advantages, the port aims to connect the Chengdu-Chongqing economic circle and the southern Sichuan region, thereby activating its potential and enhancing the company's logistics competitiveness [1] - This initiative is expected to provide strong support for the company's sustainable and high-quality development by expanding its regional market presence [1]

1. Report Industry Investment Rating No relevant content provided. 2. Core View of the Report The report presents the top ten convertible bonds for November 2025, along with an analysis of the issuing companies, including their financial performance, business models, and key attractions [14][23][36]. 3. Summary by Company 3.1 Zhongte Convertible Bond - Issuer: A globally leading specialized special steel material manufacturing enterprise with a production capacity of approximately 20 million tons of special steel materials per year [14]. - Financial Performance: In 2024, its operating income was 109.203 billion yuan (YoY -4.22%), and the net profit attributable to the parent company was 5.126 billion yuan (YoY -10.41%). In the first three quarters of 2025, the operating income was 81.206 billion yuan (YoY -2.75%), and the net profit attributable to the parent company was 4.33 billion yuan (YoY +12.88%) [14]. - Key Attractions: It is one of the world's steel companies with the most comprehensive variety and specifications, with a production capacity of over 20 million tons of special steel. It has a complete industrial chain, leading cost - control capabilities, and is seeking opportunities for external expansion [15]. 3.2 Shanlu Convertible Bond - Issuer: A company mainly engaged in road and bridge engineering construction and maintenance, with a complete business and management system [23]. - Financial Performance: In 2024, its operating income was 71.348 billion yuan (YoY -2.3%), and the net profit attributable to the parent company was 2.322 billion yuan (YoY +1.47%). In the first three quarters of 2025, the operating income was 41.354 billion yuan (YoY -3.11%), and the net profit attributable to the parent company was 1.41 billion yuan (YoY -3.27%) [23]. - Key Attractions: It has the concept of "China - Special Valuation," potential for improvement in its balance sheet and order volume. It can benefit from infrastructure construction in Shandong Province and the Belt and Road Initiative [26]. 3.3 Hebang Convertible Bond - Issuer: A company with advantages in salt mines, phosphate mines, and natural gas supply, covering the chemical, agricultural, and photovoltaic sectors [36]. - Financial Performance: In 2024, its operating income was 8.547 billion yuan (YoY -3.13%), and the net profit attributable to the parent company was 31 million yuan (YoY -97.55%). In the first three quarters of 2025, the operating income was 5.927 billion yuan (YoY -13.02%), and the net profit attributable to the parent company was 93 million yuan (YoY -57.93%) [36]. - Key Attractions: Its phosphate mines and salt mines contribute to profits, and its liquid methionine production has high - margin potential [37]. 3.4 Aima Convertible Bond - Issuer: A leading enterprise in the electric two - wheeler industry, responsible for R & D, production, and sales [45]. - Financial Performance: In 2024, its operating income was 21.606 billion yuan (YoY +2.71%), and the net profit attributable to the parent company was 1.988 billion yuan (YoY +5.68%). In the first three quarters of 2025, the operating income was 21.093 billion yuan (YoY +20.78%), and the net profit attributable to the parent company was 1.907 billion yuan (YoY +22.78%) [45]. - Key Attractions: The continuation of government subsidies for trade - ins, the implementation of new national standards, and potential improvements in gross margin [46]. 3.5 Xingye Convertible Bond - Issuer: One of the first joint - stock commercial banks approved by the State Council and the People's Bank of China, evolving into a modern financial service group [56]. - Financial Performance: In 2024, its operating income was 212.226 billion yuan (YoY +0.66%), and the net profit attributable to the parent company was 77.205 billion yuan (YoY +0.12%). In the first three quarters of 2025, the operating income was 161.234 billion yuan (YoY -1.82%), and the net profit attributable to the parent company was 63.083 billion yuan (YoY +0.12%) [56]. - Key Attractions: Stable asset quality and continuous growth in scale [57]. 3.6 Huanxu Convertible Bond - Issuer: A global leader in electronic manufacturing design, providing value - added services [67]. - Financial Performance: In 2024, its operating income was 60.691 billion yuan (YoY -0.17%), and the net profit attributable to the parent company was 1.652 billion yuan (YoY -15.16%). In the first three quarters of 2025, the operating income was 43.641 billion yuan (YoY -0.83%), and the net profit attributable to the parent company was 1.263 billion yuan (YoY -2.6%) [67]. - Key Attractions: Leading in smart wearable SiP modules and having a global production layout [68]. 3.7 Chongyin Convertible Bond - Issuer: The earliest local joint - stock commercial bank in the upper reaches of the Yangtze River and Southwest China, with a wide range of business operations [79]. - Financial Performance: In 2024, its operating income was 13.679 billion yuan (YoY +3.54%), and the net profit attributable to the parent company was 5.117 billion yuan (YoY +3.8%). In the first three quarters of 2025, the operating income was 11.74 billion yuan (YoY +10.4%), and the net profit attributable to the parent company was 4.879 billion yuan (YoY +10.19%) [79]. - Key Attractions: Benefiting from the Chengdu - Chongqing economic circle strategy, stable asset growth, and proactive risk management [80]. 3.8 Tianye Convertible Bond - Issuer: A leading enterprise in the chlor - alkali chemical industry in Xinjiang, with an integrated circular economy industrial chain [88]. - Financial Performance: In 2024, its operating income was 11.156 billion yuan (YoY -2.7%), and the net profit attributable to the parent company was 68 million yuan (YoY +108.83%). In the first three quarters of 2025, the operating income was 7.97 billion yuan (YoY +2.2%), and the net profit attributable to the parent company was 7 million yuan (YoY -28.79%) [88]. - Key Attractions: Relatively stable caustic soda production costs and plans to increase dividend frequency and advance coal mine projects [89]. 3.9 Aorui Convertible Bond - Issuer: A company focusing on the R & D, production, and sales of complex APIs and preparations, leading in multiple fields [101]. - Financial Performance: In 2024, its operating income was 1.476 billion yuan (YoY +16.89%), and the net profit attributable to the parent company was 355 million yuan (YoY +22.59%). In the first three quarters of 2025, the operating income was 1.237 billion yuan (YoY +13.67%), and the net profit attributable to the parent company was 354 million yuan (YoY +24.58%) [101]. - Key Attractions: Improving its dealer network, expanding the market for its preparation products, and having high - quality customer resources [102]. 3.10 Yushui Convertible Bond - Issuer: The largest integrated water supply and drainage enterprise in Chongqing, with a monopoly position in the local market [110]. - Financial Performance: In 2024, its operating income was 6.999 billion yuan (YoY -3.52%), and the net profit attributable to the parent company was 785 million yuan (YoY -27.88%). In the first three quarters of 2025, the operating income was 5.568 billion yuan (YoY +7.21%), and the net profit attributable to the parent company was 779 million yuan (YoY +7.1%) [110]. - Key Attractions: Stable water supply and drainage business, expanding market share, and effective cost control [111].

Core Viewpoint - The recent leadership changes at Chengdu Bank, with the election of Huang Jianjun as Chairman and Zhang Yuming as Vice Chairman, mark a significant step in the bank's development journey, particularly in the context of the Chengdu-Chongqing economic circle [1][2]. Leadership Changes - Huang Jianjun, a long-time member of Chengdu Bank, has a robust background in banking and has previously held various leadership roles, including at Chengdu Rural Commercial Bank, where he achieved notable growth in revenue and profit [3]. - Zhang Yuming, representing Malaysian foreign strategic shareholder Hong Leong Bank, brings extensive experience from various banking roles in Malaysia and Cambodia [4]. - The new leadership team is expected to continue the bank's development trajectory, following the recent departure of former Chairman Wang Hui and the retirement of long-serving Vice Chairman He Weizhong [5]. Shareholder Dynamics - Chengdu Bank has seen increased confidence from state-owned shareholders, with recent investments exceeding 160 million yuan, raising their combined stake to approximately 30% [7]. - The bank's ownership structure includes a mix of state-owned and foreign strategic shareholders, which enhances its competitive edge by combining government support with market-driven strategies [8]. Financial Performance and Challenges - Chengdu Bank has achieved record financial results in 2024, with total assets reaching 1.25 trillion yuan, and has maintained significant growth in revenue and profit over the past four years [9]. - However, the bank faces challenges such as slowing growth rates and a high concentration of loans among its top clients, particularly in the leasing and real estate sectors [10]. - The bank's retail banking segment remains underdeveloped, with personal loans accounting for only about 18% of its total loans, indicating a need for strategic shifts to enhance this area [11]. Strategic Outlook - The ongoing development of the Chengdu-Chongqing economic circle presents opportunities for Chengdu Bank to strengthen its position and address its transformation challenges [12].