The Stock Exchange of Hong Kong Limited and the Securities and Futures Commission take no responsibility for the contents of this Application Proof, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this Application Proof. Application Proof of Shanghai W-Ibeda High Tech. Group Co., Ltd. 上海華依科技集團股份有限公司 (the "Company") (A joint stock company incorporated in t ...

Core View - Zenergy's FY25E net profit forecast is revised up by 4% to RMB591 million due to a better product mix, with expectations for continued positive trends into FY26E [1] - GAC Toyota is anticipated to become Zenergy's largest revenue contributor, surpassing Leapmotor [1] Group 1: FY25E Outlook - Zenergy's FY25E battery sales volume forecast is increased from 18.4 GWh to 19.6 GWh, driven by strong sales of the Toyota bZ3X BEV and IM LS6 EREV [2] - The average selling price (ASP) is expected to rise to RMB0.43/Wh in 2H25E from RMB0.41/Wh in 1H25 due to improved product mix [2] - Gross margin is projected to widen by 0.2 percentage points to 18.1% in 2H25E, contributing to an operating margin increase of 2.2 percentage points to 6% [2] Group 2: FY26E Outlook - Zenergy maintains a sales volume forecast of 30 GWh for FY26E, with an 8% revenue forecast increase to RMB14.6 billion due to a better client mix and potential battery price hikes [3] - Gross margin for FY26E is expected to widen by 0.5 percentage points to 18.5% [3] - FY26E net profit forecast is raised by 4% to RMB1.36 billion, while FY27E net profit is maintained at RMB1.88 billion [3] Group 3: Valuation - The company maintains a BUY rating and a target price of HK$18.00, based on a 22x FY27E P/E ratio [4] - This valuation is considered justified given the median FY27E P/E of 15x for peers and Zenergy's higher profit growth outlook [4]

Investment Rating - The report maintains a BUY rating for Zenergy, with a target price of HK$18.00, indicating a potential upside of 103.4% from the current price of HK$8.85 [3][6]. Core Insights - Zenergy's FY25E net profit forecast has been revised up by 4% to RMB591 million due to a better product mix and expected revenue growth from GAC Toyota, which is anticipated to become the largest revenue contributor [1][6]. - The FY26E net profit forecast has also been increased by 4% to RMB1.36 billion, driven by improved client mix and potential battery price hikes [1][6]. - The company is expected to achieve solid earnings visibility in the second half of FY25, with a projected operating profit of RMB302 million and a net profit of RMB370 million for that period [6][7]. Financial Summary - Revenue projections for FY25E are set at RMB8.2 billion, reflecting a year-on-year growth of 59.8%, while FY26E revenue is expected to reach RMB14.6 billion, a growth of 77.6% [2][10]. - Gross margin is projected to improve from 18.0% in FY25E to 18.5% in FY26E, supported by a better product mix and higher average selling prices [2][8]. - The company is expected to achieve a net profit of RMB1.88 billion by FY27E, with a corresponding EPS of 72.27 RMB cents [2][10]. Earnings Revision - The revenue forecast for FY25E has been increased by 6.9% to RMB8.2 billion, while FY26E revenue has been revised up by 8% to RMB14.6 billion [8][9]. - The net profit estimates for FY25E and FY26E have been adjusted upwards by 3.8% and 3.9% respectively, reflecting the positive outlook for the company's performance [8][9]. Market Performance - Zenergy's market capitalization stands at HK$22.61 billion, with an average turnover of HK$20.2 million over the past three months [4]. - The stock has shown a 7.0% increase over the past month, although it has declined by 13.2% over the past six months [5].

Summary of NIO Inc. 3Q25 Earnings Call Company Overview - **Company**: NIO Inc. (NIO) - **Industry**: Electric Vehicles (EV) Key Financial Results - **Total Revenue**: RMB 21.794 billion, slightly below expectations by 2.0% [1] - **Operating Profit**: Beat expectations due to higher vehicle gross margin from reduced BOM costs [1] - **Vehicle Sales Volume Guidance for 4Q25**: Expected to be between 120k-125k units, a decrease of 14% compared to previous estimates [1] - **Revenue Guidance for 4Q25**: Expected to be between RMB 32.8 billion and RMB 34.0 billion, a decrease of 16% compared to previous estimates [1] Key Areas of Surprises 1. **Other Revenue**: Decreased by 18.5% compared to expectations, primarily due to lower sales from used cars and technical R&D services [2] 2. **Vehicle Gross Margin**: Reported at 14.7%, which is 3.2 percentage points higher than expectations, attributed to decreased material costs per unit [2] 3. **Total Operating Expenses**: Increased by 10.7% compared to expectations, mainly due to a 16.5% rise in SG&A expenses driven by increased sales and marketing activities [2] Detailed Financial Metrics - **Gross Profit**: RMB 3.025 billion, a year-over-year increase of 50.7% [5] - **Vehicle Gross Profit**: RMB 2.824 billion, a year-over-year increase of 29.5% [5] - **Net Income (GAAP)**: Loss of RMB 3.661 billion, an improvement of 11.9% compared to expectations [5] - **Net Income (non-GAAP)**: Loss of RMB 2.760 billion, a 13.4% improvement compared to expectations [5] - **EPS (non-GAAP)**: Loss of RMB 1.14, a 20.5% improvement compared to expectations [5] Investment Thesis - NIO is positioned as a premium BEV manufacturer in China, with a focus on three brands targeting different market segments [7] - The company has seen a decline in NEV market share from 3.9% in 2020 to an expected 2.0% in 2024 due to increased competition [7] - Future competitiveness is expected to improve with new model launches and a focus on cost reduction measures [7] - Management aims for operational expense reduction and profit breakeven by 4Q25 [7] - Current rating is Neutral due to limited upside potential, with NIO trading at a premium EV/Sales compared to peers [7] Price Target and Risks - **12-Month Price Target**: $7.00 for ADR and HK$55.00 for H-share, indicating an upside potential of 21.7% [6] - **Key Risks**: Include stronger government support for the auto industry, better order momentum, lower-than-expected sales volume, and potential price cuts [8][9] Conclusion NIO Inc. reported mixed results for 3Q25, with operating profit exceeding expectations but revenue and sales volume guidance falling short. The company is focusing on improving competitiveness and reducing costs, while facing significant market challenges. The investment outlook remains cautious with a Neutral rating due to limited upside potential.

Investment Rating - The report maintains a Buy rating on Shuanghuan Drive with an unchanged target price of Rmb50.0, indicating an expected share price return of 26.7% and a total expected return of 27.4% [7]. Core Insights - Shuanghuan Drive plans to outgrow the market despite concerns over a potential slowdown in China’s NEV demand in 2026. The company aims to increase dollar content per NEV, focus on overseas projects, and strengthen its cost structure [1][2]. - The company expects to achieve double-digit year-on-year growth in NEV gear revenue in 2026, driven by increased shipments of coaxial gears and differentials [1][2]. - Strong growth is anticipated in the intelligent gear and industrial robot businesses, while revenue from ICE, CV, and CM gear is expected to stabilize [1]. Summary by Sections NEV Gear Strategy - Shuanghuan plans to increase dollar content per NEV by selling more coaxial gears (ASP Rmb1,000-1,200/set) and differentials (ASP Rmb100-200/set), with shipments projected at 6.8 million sets of NEV gears and 1 million sets of differentials in 2025 [2]. - The shipment of differentials is expected to double in 2026 [2]. Overseas Projects - NEV gear exports are projected to rise from 400k-500k sets in 2024 to 700k-800k sets in 2025, and further to over 1 million sets in 2026, primarily driven by demand from Stellantis, Hyundai, Volvo, and Renault [3]. - The ASP and gross profit margin of overseas projects are higher than domestic projects due to a greater percentage of PHEV [3]. Intelligent Gear and Other Segments - Revenue from intelligent gear is expected to grow from Rmb860 million-880 million in 2025 to Rmb1.2 billion in 2026, fueled by demand from robot vacuum cleaners and e-bikes [4]. - Revenue from commercial vehicle gear is anticipated to remain stable in 2026, supported by demand from European tier-1 clients and US electric truck manufacturers [5]. - Construction machinery gear revenue is also expected to stabilize in 2026, despite supplying gears to Caterpillar's large engines [5].

Summary of BYD Co. Conference Call Company Overview - **Company**: BYD Co. (002594.SZ/1211.HK) - **Industry**: New Energy Vehicles (NEV) Key Points Growth Potential in Overseas Markets - **Overseas Market Growth**: BYD expects overseas markets to be a major growth driver, projecting sales volume to increase by 5%-14% to 1.5 million - 3.5 million units from 2026E to 2035E [1] - **NEV Penetration**: Current NEV penetration in key overseas markets is about 16%, approximately four years behind China. It is anticipated to follow China's >10% penetration increase from 2022 to 2024 [1][15] - **Total Addressable Market (TAM)**: By 2035E, overseas NEV penetration could reach China's level in 2028E, creating a TAM of 28 million units [1] Product Competitiveness - **Market Share Gain**: BYD's models are highly competitive in price, range, and size, with several models becoming best-sellers in their segments. The company aims for an 8% overseas passenger vehicle market share by 2035E, up from 1% in 2024 [2] - **Model Offerings**: BYD has a comprehensive portfolio of models and is well-positioned to capture top volume market share among global NEV companies [2] Financial Projections - **Earnings Growth**: BYD forecasts a 30% earnings CAGR from 2025E to 2028E, with overseas profit contribution increasing from 21% in 2024 to 60% by 2028E [5] - **Revised Estimates**: 2025E volume is lowered by 6%, while 2026E-2030E volume is increased by up to 3%. Net profit estimates are revised by -14% to +9% [5] Overseas Business Outlook - **Sales Volume Performance**: BYD's overseas sales volume has exceeded expectations, driven by expanding supply and successful new model launches [13][14] - **Dealer Network Expansion**: The company has rapidly expanded its dealer network, estimating a fourfold increase in the top 10 markets by the end of 2025 [16][43] Sustainability of Profit Levels - **Unit Profit Levels**: BYD maintains a unit profit of Rmb20k+ in overseas markets, supported by localized factories expected to achieve high utilization rates [25][26] - **Profitability Analysis**: The analysis indicates that overseas factories could sustain high unit profits despite higher costs [26] Inventory and Sales Dynamics - **Wholesale vs. Retail Volume**: The gap between wholesale and retail sales volume is narrowing, indicating healthy sales momentum and inventory levels [35][38] New Model Launches - **Model Launches in 2025**: BYD launched 8 new vehicle models in 1H25, compared to 6 and 7 in 2023 and 2024, respectively [44] - **Competitive Models**: Key models contributing to incremental volume include Song Plus DM-i, Sea Lion 07 EV, and Seagull, which have shown high competitiveness in their respective markets [45][56] Market Penetration and Future Projections - **Future Sales Projections**: BYD's total sales volume is estimated to reach approximately 9 million units by 2035E, with around 3.5 million from overseas markets [11] Additional Insights - **NEV Adoption Policies**: Favorable policies in top destinations support NEV adoption, although some countries are increasing tariffs and localization requirements [15][42] - **Competitive Landscape**: BYD's product portfolio still has room for expansion compared to local market leaders, indicating potential for further market share growth [14][19] This summary encapsulates the key insights from BYD's conference call, highlighting the company's growth strategies, market dynamics, and financial outlook in the NEV sector.

Summary of Key Points from the Conference Call Industry Overview - **Industry**: China Auto Industry - **Key Drivers**: - Upcoming 3Q25 earnings results at the end of October - Auto shows and overseas debuts showcasing new models and product strategies for 2026 - Policy direction with a 50% probability of continued subsidies or stimulus in 2026, focusing on energy efficiency of NEVs [2][41] Company-Specific Insights BYD Company Limited - **3Q25 Earnings Preview**: Expected profitability rebound from Rmb5,500 in 2Q25 to around Rmb7,000 in 3Q25, with further improvement to Rmb8,000 in 4Q25. Consensus estimates may be aggressive [13][24] - **Market Share**: Loss in domestic market share attributed to aging models; new designs expected to be introduced at the Guangzhou Auto Show [21][22] - **Sales Projections**: Anticipated to deliver approximately 5.3 million units in 2026, with 1.3-1.4 million units from overseas markets [22][24] - **Profitability Outlook**: Projected blended profit per unit of Rmb9,000 to Rmb9,500 in 2026 [24] Geely Automobile Holdings Ltd. - **Share Price Performance**: Up 27% YTD, driven by a 30% earnings upgrade [15] - **3Q25 Earnings Forecast**: Expected to reach Rmb3.8 billion, a 60% YoY increase [15][33] - **Volume Growth**: Projected 15% growth in 2026, with over 50% growth in exports [33] XPeng Inc. - **Product Strategy**: Introduction of EREV powertrains and new battery electric SUVs planned for 2026 [25][26] - **Volume Growth**: Expected to achieve over 600,000 units in 2026, a 35% increase [26] - **Technology Day**: Scheduled for early November to detail humanoid robot strategy [26][29] NIO Inc. - **New Model Launches**: Successful launches of L90 and ES8 SUVs; L80 SUV expected in late 1Q26 [27][30] - **Profitability Outlook**: Anticipated narrowing of losses in 4Q25 due to new launches and reduced cash burn [28][30] Leapmotor - **Product Strategy**: Launch of new models expected to drive over 50% volume growth in 2026 [33] - **Profitability Improvement**: Projected to achieve GPM of 20% in the coming years [33] GAC Group - **Product Strategy**: Plans to launch new models across various brands with different NEV powertrains [38] - **Partnerships**: Collaboration with JD.com for battery-swapping EVs expected to enhance sales [38] SAIC Motor Corporation - **Product Strategy**: Anticipated benefits from VW's new model plan in China [39] - **Profitability Outlook**: Expected stabilization and improvement in profitability in 2026 [39] Li Auto - **New Launch**: i6 5-seater BEV SUV launched at Rmb249,800 [43] - **Sales Projections**: Expected to achieve 430,000 units in 2025 and 589,000 units in 2026 [43] Government Policy Insights - **Subsidy Policy**: Current trade-in subsidy expected to expire by year-end, but potential for extension with conditions on energy efficiency [41][42] - **Purchase Tax Eligibility**: New requirements for NEVs to qualify for tax incentives, emphasizing energy efficiency [42] Market Performance - **Overall Market Trends**: China autos' share prices up 22% YTD, with significant divergence among stocks [10] - **Sales Forecasts**: Anticipated growth in domestic PV sales, with projections for 2026 indicating continued demand [44] This summary encapsulates the key insights and projections from the conference call, highlighting the dynamics within the China auto industry and specific company strategies and performance expectations.

Summary of Ningbo Tuopu Group (601689.SS) Conference Call Company Overview - **Company**: Ningbo Tuopu Group - **Industry**: Automotive components supplier - **Current Rating**: Downgraded to Neutral - **12-Month Price Target**: Rmb68, implying a 2% downside from current price of Rmb69.14 Key Financial Highlights - **2Q25 Results**: Revenue and net profit were 14% and 13% below expectations, respectively, primarily due to a 13% year-over-year decline in global sales volume from Tesla, a key customer [1][30] - **Revenue Growth**: Revenue growth in 1H25 was +6% year-over-year, down from +33% in 1H24 [4] - **Net Income Estimates**: Adjusted net income estimates for 2H25E-2027E were cut by 4%-13% due to expected continued decline in Tesla sales [1][30] - **Market Performance**: Tuopu's share price increased by 50% from August 15 to September 10, driven by auto subsidy resumption and Tesla humanoid robot updates [2] Industry Dynamics - **NEV Market**: The growth in the New Energy Vehicle (NEV) market is slowing, with expectations of a decline in wholesale/retail growth from over 30% in 2023-2024 to 20%+ in 2025E-2026E [11][30] - **Tesla's Sales Volume**: Tesla's global sales volume is projected to decline by 9% year-over-year in 2H25E, impacting Tuopu's revenue significantly [1][30] Customer Insights - **Key Customers**: Despite Tesla's decline, Tuopu reported resilient growth from other domestic customers like Geely, BYD, and Li Auto, with wholesale volumes growing by +47%, +31%, and +8% year-over-year in 1H25 [11] - **Revenue Contribution**: Tesla's revenue contribution to Tuopu is expected to decrease from 35% in 2024 to 27% in 2025E [6] Risks and Opportunities - **Key Risks**: - Sales volume from key customers may be better or worse than expected [3][26] - Pricing pressure from OEM customers could impact revenue and margins [3][28] - Adoption pace of new products may vary, affecting long-term revenue growth [3][27] - **Opportunities**: - Expansion to overseas customers, including partnerships with European and US automakers, is seen as a potential growth area, although it may take time to realize [12][30] Valuation and Market Sentiment - **Current Valuation**: Trading at 30x 12-month forward P/E, in line with historical averages, but further re-rating is considered difficult due to slowing NEV growth [15][30] - **Market Expectations**: Post-results, Bloomberg's consensus for 2025E and 2026E revenue and EPS was revised down by 3%-7% and 4%-6%, indicating that market expectations may be peaking [15][30] Conclusion - **Investment Thesis**: The company is facing challenges due to declining sales from its key customer, Tesla, and a slowing NEV market. While there are stable revenue streams from domestic customers and potential overseas expansion, the overall outlook remains cautious with a Neutral rating [30][32]

Summary of Conference Call on CCL Supply Chain and Related Companies Industry Overview - The conference call focused on the Copper-Clad Laminate (CCL) industry, particularly in relation to AI infrastructure and electric vehicles (NEV) applications. [1][2] Key Companies Discussed - **Grace Fabric (603256.SS)**: Largest manufacturer of ultra-thin glass fabric in China, serving as an upstream material for M6-M9 CCL used in high-speed PCBs. [1] - **Shengyi Technology (SYTECH)**: Notable for its strong performance in AI-related CCL manufacturing, with a projected earnings growth of 52.8% year-over-year for 1H25. [2] - **Kingboard Laminates Holdings (KBL)**: Expected to see slower growth compared to SYTECH, with a forecasted revenue growth of 16% for 1H25. [3] Core Insights - **AI and NEV Driving Growth**: The CCL industry is expected to experience a growth cycle driven by AI infrastructure and NEV applications, with AI-related CCL projected to account for over 10% of total capacity in 2025, up from low single digits in 2024. [2] - **Performance Dispersion**: There is an anticipated dispersion in performance across the CCL cycle, with AI-infra CCL expected to show the strongest momentum, followed by NEV applications. Other sectors like home appliances and smartphones are expected to recover modestly due to macroeconomic softness. [1][2] - **Grace Fabric's Competitive Edge**: Grace Fabric claims to be the only Chinese manufacturer capable of producing low Dk-2 fabric, which is currently in short supply. This positions them favorably against global competitors like Nittobo. [5] - **Revenue Projections**: Grace Fabric anticipates record-high revenue of RMB 1.2 billion in 2025, with a net margin of over 20%. [6] Financial Highlights - **SYTECH's Financial Performance**: SYTECH reported a significant increase in earnings due to higher average selling prices (ASP) and gross margin expansion, primarily from AI-CCL contributions. [2] - **KBL's Financial Outlook**: KBL's revenue is projected to reach HK$10 billion for 1H25, with core earnings expected to grow by 19% year-over-year. However, KBL's growth is limited due to minimal exposure to AI. [3] - **Market Preferences**: Analysts prefer SYTECH over KBL and KBH based on higher AI exposure and growth potential. [3] Additional Insights - **Technological Barriers**: The shift towards AI applications has raised technological barriers in the CCL industry, creating a competitive moat for companies that can adapt to these new requirements. [7] - **Customer Base**: Grace Fabric's top customers include major players in the CCL market, such as Unimicron and EMC, indicating a strong market position. [5] Risks and Considerations - **Market Risks**: Potential risks include slower-than-expected recovery in consumer electronics, lower GDP growth in China, and fluctuations in oil prices that could impact demand. [19][24] - **KBL's Stock Pressure**: KBL may face stock pressure due to reduced shareholding by KBH aimed at lowering net gearing. [3] This summary encapsulates the key points discussed during the conference call, highlighting the dynamics within the CCL industry and the performance outlook for the involved companies.

Investment Rating - The report does not explicitly provide an investment rating for the industry or specific companies within it Core Insights - NEV-PV battery installations increased by 11.2% week-over-week to 11.9 GWh, with a month-to-date increase of 14.5% and a year-to-date increase of 37.3% year-over-year [1] - CATL outperformed in market share, gaining 0.5 percentage points month-to-date, while BYD lost 4 percentage points in the same period [1][3] - Lithium-carbonate prices decreased by 2.7% week-over-week to Rmb 60,400 per ton, reflecting a 9.4% decline month-over-month [1] Summary by Sections Battery Installations - NEV-PV battery installations for the week of May 26 to June 1 reached 11.9 GWh, marking a 29.9% increase month-over-month and a 37.3% increase year-over-year [1][3] - Year-to-date installations for BEV and PHEV increased by 47.3% and 30.6% respectively [1] Market Share Dynamics - CATL's market share rose to 49.1%, while BYD's share fell to 33.6% [3] - CATL's installation growth was 15.8% year-to-date, compared to BYD's 2.5% [3] Cost Trends - LFP cell costs decreased to Rmb 245.2 per kWh, down 1.3% month-over-month and 9.3% year-over-year [2][8] - NCM cell costs fell to Rmb 351.9 per kWh, reflecting a 0.8% month-over-month and 10% year-over-year decline [2][8] - The gross profit margin for LFP cells improved to 15.9%, while NCM cells reached 17.2% [2][8]