Core Viewpoint - Xiaomi Group's co-founder Lin Bin plans to sell up to $5 billion of Class B shares annually starting December 2026, with a total cap of $20 billion (approximately 140 billion RMB) [2][4]. Group 1: Shareholding and Selling Plan - Lin Bin's share sale proceeds will primarily fund the establishment of an investment fund company, indicating his confidence in Xiaomi's business prospects [4]. - Lin Bin holds approximately 1.835 billion Class B shares, representing about 8.56% of the company's issued share capital, valued at over $10 billion based on the latest market capitalization [5]. - In June of the previous year, Lin Bin sold 10 million shares for approximately 1.79 million HKD, with the proceeds allocated for charitable purposes, including a 100 million RMB donation to his alma mater, Sun Yat-sen University [5]. Group 2: Stock Performance - Since late September, Xiaomi's stock price has been on a downward trend, closing at 39.22 HKD per share on December 24, reflecting a cumulative decline of over 36% from its June peak of 61.45 HKD [6]. Group 3: Financial Performance - In Q3, Xiaomi reported revenue of 113.1 billion RMB, a year-on-year increase of 22.3%, marking the fourth consecutive quarter of revenue exceeding 100 billion RMB [8]. - The adjusted net profit for Q3 was 11.3 billion RMB, up 80.9% year-on-year, with total revenue for the first three quarters reaching 340.4 billion RMB, nearing last year's total [8]. - The smartphone segment generated 46 billion RMB in Q3, maintaining a top-three global position with 43.3 million units shipped, marking nine consecutive quarters of year-on-year growth [8]. - The innovative business segment, including smart electric vehicles and AI, contributed 29 billion RMB in Q3, with a year-on-year growth exceeding 199%, and achieved a positive operating profit of 700 million RMB for the first time [8]. - The IoT and lifestyle products segment generated 27.6 billion RMB in Q3, reflecting a year-on-year increase of 5.6%, with over 1 billion connected IoT devices on the platform [8].

INVESTOR PRESENTATION Gorilla Technology Group, Inc. (NASDAQ : GRRR) December 2025 Disclaimers Disclaimer This investor presentation (this "Presentation") is for informational purposes only. The information contained herein does not purport to be all-inclusive and none of Gorilla Technology Group Inc. ("the Company") or its respective affiliates makes any representation or warranty, express or implied, as to the accuracy, completeness or reliability of the information contained in this Presentation. The Com ...

Core Viewpoint - The smartphone sector is facing challenges in 2026 due to a super memory cycle affecting DRAM/NAND prices, while the smart EV and AI business remains a focal point for debate. Despite negative sentiment, if Xiaomi's new products can replicate past successes, the stock is expected to recover [1]. Group 1: Smart EV Business - Xiaomi is anticipated to maintain a product upcycle in its smart EV business, with solid traction expected from new models like the upgraded SU7 facelift, YU9-EREV, and YU7 GT variant [2]. - Concerns that Xiaomi's smart EV business in 2026 may underperform like Li Auto's this year are viewed as overly pessimistic, as Li Auto's issues stem from specific product weaknesses and external incidents [2]. - Sales estimates for 2026 and 2027 have been modestly revised down to 651,000 and 931,000 units, respectively, with operating profit forecasts adjusted to RMB7.7 billion and RMB14.9 billion due to lower gross margin estimates and increased R&D costs in AI [2]. Group 2: Traditional Business - Negative sentiment surrounding Xiaomi's traditional business is expected to persist as memory prices continue to rise, leading to a likely negative growth in smartphone shipments for 2026 [2]. - The phase-out of the 2025 national subsidy and uncertainty regarding the 2026 subsidy have raised concerns about Xiaomi's IoT growth [2]. - Despite the negative industry developments, Xiaomi's progress in premiumization and AI is seen as enhancing the company's risk resilience moving forward [2]. Group 3: Valuation - The valuation for Xiaomi's traditional business is set at HK$35.5 per share using a 22x 2026E P/E ratio, while the EV business is valued at HK$20.71 per share, leading to a new sum-of-the-parts target price of HK$56.21, down from HK$69.04 [4].

Core Insights - Three stocks with strong growth characteristics and buy ranks are highlighted for investors to consider on December 17 [1][2][3] Company Summaries - **The Allstate Corporation (ALL)**: - Zacks Rank: 1 - Current year earnings estimate increased by 22.7% over the last 60 days - PEG ratio: 0.40 (industry average: 1.75) - Growth Score: B [1] - **Great Lakes Dredge & Dock Corporation (GLDD)**: - Zacks Rank: 1 - Current year earnings estimate increased by 7.8% over the last 60 days - PEG ratio: 1.06 (industry average: 3.11) - Growth Score: A [2] - **Alarm.com Holdings, Inc. (ALRM)**: - Zacks Rank: 1 - Current year earnings estimate increased by 5.5% over the last 60 days - PEG ratio: 1.62 (industry average: 2.83) - Growth Score: B [3]

Group 1 - Xiaomi Group-W repurchased 7.2 million shares at an average price of HKD 41.90 per share, totaling approximately HKD 302 million, with a cumulative repurchase of 119 million shares this year, accounting for 0.45% of total share capital [1] - Since September 2023, the company has repurchased over 150 million shares, costing around HKD 2 billion, with several single-day repurchase amounts reaching the daily limit [1] - The stock buyback occurs amid a 60% decline from historical highs in the tech sector, reflecting management's confidence in long-term value [1] Group 2 - Xiaomi Group-W, established in 2010, is a leading global smartphone and IoT platform company, reporting total revenue of CNY 126.8 billion and an adjusted net profit of CNY 8.37 billion in its mid-year report [2] - The company's business composition includes 58% from smartphones, 29% from IoT and consumer products, and 13% from internet services, maintaining a global smartphone market share of 12.9% [2] - The founder, Lei Jun, holds approximately 10% of shares, making him the largest individual shareholder, with major institutional investors including Blackstone and JPMorgan [2]

Investment Rating - The investment rating for the company is "Buy" and it is maintained [7]. Core Insights - In the first three quarters of 2025, the company achieved revenue of 340.37 billion yuan, representing a year-on-year growth of 32.5%. Adjusted net profit reached 32.82 billion yuan, up 73.5% year-on-year. The gross margin was 22.75%, an increase of 1.69 percentage points, while the net margin was 9.64%, up 2.28 percentage points [2][4]. - In Q3 2025, the company recorded a single-quarter revenue of 113.12 billion yuan, a year-on-year increase of 22.28%. Adjusted net profit reached a new high of 11.31 billion yuan, growing 80.92% year-on-year. The gross margin and net margin remained at 22.75% and 9.64%, respectively [2][4]. Summary by Relevant Sections Smartphone Business - In Q3 2025, the company shipped 43.4 million units, a year-on-year increase of 1.3%, marking the ninth consecutive quarter of growth. The market share stood at 13.6%, ranking third globally. However, the average selling price (ASP) of smartphones decreased by 3.6% to 1,062.8 yuan, leading to a revenue decline of 3.1% to 46 billion yuan. The launch of the new Xiaomi 17 series is expected to boost sales by 30% compared to the previous generation [8]. IoT and Consumer Products - In Q3 2025, revenue from IoT and consumer products reached 27.6 billion yuan, a year-on-year increase of 5.6%. However, the smart home appliance segment saw a revenue decline of 15.7% due to high base effects and reduced government subsidies. The gross margin for IoT and consumer products improved by 3.2 percentage points [8]. Automotive and AI Innovations - Revenue from automotive and AI innovations in Q3 2025 was 29 billion yuan, a significant year-on-year increase of 199.2%. Automotive revenue alone was 28.3 billion yuan, up 197.9% year-on-year. The company delivered a total of 108,800 vehicles in Q3, with a year-on-year increase of 173.4%. The average ASP for vehicles reached 260,000 yuan, up 9.0% year-on-year. The automotive business achieved a profit of approximately 700 million yuan for the first time [8]. Profit Forecast - The company is expected to see significant growth in adjusted net profit, with projections of 44.6 billion yuan, 51.5 billion yuan, and 62.2 billion yuan for the years 2025 to 2027, respectively. The "Buy" rating is maintained based on the strong performance across various business segments [8].

Core Viewpoint - The company reported strong and resilient growth in its Q3 2025 financial results, with total revenue reaching 113.1 billion yuan, a year-on-year increase of 22.3% and a net profit of 11.3 billion yuan, up 80.9% year-on-year, indicating robust performance across its business segments [1]. Group 1: Financial Performance - Q3 2025 total revenue was 113.1 billion yuan, with a year-on-year growth of 22.3% and a quarter-on-quarter decline of 2.4% [1]. - Adjusted net profit for Q3 2025 was 11.3 billion yuan, reflecting an 80.9% year-on-year increase and a 4.4% quarter-on-quarter increase [1]. - Gross margin improved to 22.9%, up 2.5 percentage points year-on-year and 0.4 percentage points quarter-on-quarter [1]. Group 2: Mobile Business - Q3 2025 mobile business revenue was 46 billion yuan, a year-on-year decrease of 3.1% but a quarter-on-quarter increase of 1.0% [2]. - The average selling price (ASP) slightly declined, with a gross margin of 11.1%, down 0.6 percentage points year-on-year and 0.4 percentage points quarter-on-quarter [2]. - Global smartphone shipments reached 43.3 million units, a year-on-year increase of 0.5%, maintaining a market share of 13.6% [2]. Group 3: Automotive Business - The automotive segment achieved revenue of 29 billion yuan in Q3 2025, a significant year-on-year increase of 199% and a quarter-on-quarter increase of 36% [3]. - The segment recorded a gross margin of 25.5%, with a slight decrease of 0.9 percentage points quarter-on-quarter [3]. - The company achieved its first quarterly operating profit of 700 million yuan in this segment, indicating a positive trend for future profitability [3]. Group 4: IoT and Internet Business - Q3 2025 IoT business revenue was 27.6 billion yuan, a year-on-year increase of 5.6% but a quarter-on-quarter decline of 28.8% [4]. - The gross margin for IoT was 23.9%, up 3.1 percentage points year-on-year and 1.4 percentage points quarter-on-quarter [4]. - Internet business revenue reached a record high of 9.38 billion yuan, reflecting a year-on-year growth of 10.8% and a quarter-on-quarter increase of 3.1% [4]. Group 5: Strategic Outlook - The company is focused on high-end product strategies and international expansion in its mobile business, while the IoT segment is expected to benefit from enhanced self-research capabilities and overseas market opportunities [5]. - The automotive business aims to enter the top five global automakers by 2025-2027, supported by a robust product matrix and ecosystem synergies [5].

Xiaomi (1810 HK) Equity Research Summary Industry Overview - **Industry**: Electronic Equipment & Instruments - **Company**: Xiaomi Corporation Key Financial Highlights - **3Q25 Non-IFRS Net Profit**: RMB 11.3 billion, up 81% year-on-year, exceeding consensus by 13% due to higher than expected EV average selling price (ASP) which increased by 9% year-on-year and 2.5% quarter-on-quarter [3][29] - **EV Business**: Achieved its first quarterly operating profit of RMB 0.7 billion in 3Q25, with vehicle deliveries increasing by 34% quarter-on-quarter [3][11] - **Total Revenue**: RMB 113.1 billion in 3Q25, a 22.3% increase year-on-year [29] Segment Performance Smartphone Segment - **Revenue**: RMB 45.97 billion, a decrease of 3.1% year-on-year [29] - **ASP Decline**: From RMB 1,073 in 2Q25 to RMB 1,063 in 3Q25, with gross margin dropping from 11.5% to 11.1% [3][29] - **Profitability Pressure**: Expected due to rising memory costs; prioritizing ASP improvement over shipment growth [4][11] IoT and Lifestyle Products - **Revenue Growth**: Slowed to 5.7% year-on-year, impacted by reduced shipments of smart large home appliances due to subsidy cuts and increased competition [3][4] - **Gross Margin Recovery**: Increased by 1.4 percentage points sequentially [3] EV Segment - **Revenue**: RMB 29.01 billion, a significant increase of 199.2% year-on-year [29] - **Delivery Goal**: On track to meet 2025 vehicle delivery target of 350,000 units, with monthly deliveries expected to rise from approximately 30,000 in July to over 40,000 by October 2025 [4][11] Strategic Insights - **Premiumisation Strategy**: Aimed at alleviating cost pressures in the smartphone segment [4][11] - **Product Mix Optimization**: To mitigate the impact of subsidy reductions in the IoT segment [4] Valuation and Estimates - **Target Price**: Decreased to HKD 62.80 from HKD 65.40, implying a 54% upside from the current share price of HKD 40.78 [5][11] - **Net Profit Estimates**: Lowered by 3%, 6%, and 3% for 2025-2027, respectively, due to reduced revenue estimates [5][30] - **Valuation Method**: Sum-of-the-parts (SOTP) approach; applying a 25x target PE for legacy businesses and DCF for the EV business [5][32] Risks and Challenges - **Component Shortages**: Potential revenue caps due to shortages in key semiconductor components [40] - **Competition**: Increased competition in IoT and internet services from established players like Huawei and Lenovo [40] - **FX Volatility**: Risks associated with foreign exchange fluctuations as Xiaomi expands in overseas markets [40] Conclusion - Xiaomi is positioned for growth in its EV segment while facing challenges in its smartphone and IoT businesses. The company’s strategic focus on premiumisation and product mix optimization is crucial for navigating current market pressures. The revised target price reflects a cautious outlook amid anticipated cost pressures and competitive dynamics.

Core Insights - The company reported a significant increase in revenue and adjusted net profit for Q3 2025, with revenue reaching 113.1 billion yuan (up 22.3% year-on-year) and adjusted net profit at 11.3 billion yuan (up 80.9% year-on-year) [1] Automotive Business - The automotive segment achieved profitability in Q3, with vehicle deliveries reaching 108,796 units (up 173.4% year-on-year) [1] - Revenue from automotive and AI-related innovative businesses in Q3 was 29 billion yuan (up 199.2% year-on-year), with automotive revenue at 28.3 billion yuan (up 197.9% year-on-year) [1] - The average selling price (ASP) per vehicle was 260,000 yuan (up 9.0% year-on-year), driven by higher ASP from models SU7 Ultra and YU7 [1] - The gross margin for automotive-related businesses reached 25.5% in Q3, and the segment achieved a quarterly operating profit of 700 million yuan for the first time [1] Smartphone Business - The smartphone segment faced challenges due to rising storage costs, with Q3 shipments exceeding 43 million units (up 0.5% year-on-year) [2] - Revenue from the smartphone business was 46 billion yuan (down 3.1% year-on-year), primarily due to a decline in ASP, which was 1,062.8 yuan (down 3.6% year-on-year) [2] - The gross margin for the smartphone business was 11.1%, a decrease of approximately 0.6 percentage points year-on-year [2] - The company anticipates cost pressures in 2026 for smartphones, tablets, and laptops due to ongoing increases in the global memory market [2] IoT and Consumer Products - Revenue growth for IoT and consumer products slowed, with Q3 revenue at 27.6 billion yuan (up 5.6% year-on-year) [3] - Revenue from certain consumer products increased by 20.4%, while wearable products saw a 22.5% increase; however, revenue from smart home appliances decreased by 15.7% due to reduced shipments from subsidy cuts and increased competition [3] - The company’s smart appliance factory has commenced operations, with a planned peak annual capacity of 7 million units [3] Profit Forecast and Investment Recommendation - The company adjusted its net profit forecasts for 2025-2027 to 44.1 billion yuan, 52.4 billion yuan, and 65.3 billion yuan, respectively, from previous estimates of 43.1 billion yuan, 57.4 billion yuan, and 68.7 billion yuan [3] - Despite pressures on consumer electronics profitability from rising memory costs, the automotive segment's profitability is expected to offset some of these challenges, and the company maintains a "recommended" rating following recent valuation adjustments [3]

Core Insights - The company reported a 3Q25 adjusted net profit of 11.31 billion yuan, exceeding expectations by 7.1%, driven by better-than-expected gross margins in IoT, internet services, and automotive sectors [1][2] Revenue and Profitability - 3Q25 revenue reached 113.12 billion yuan, a year-on-year increase of 22.3%, slightly above the forecast by 0.7% [1] - The adjusted net profit for 3Q25 was 11.31 billion yuan, reflecting a year-on-year growth of 80.9% [1] - IoT revenue grew by 5.6% to 27.6 billion yuan, with notable growth in wearable and lifestyle products [2] - Internet business revenue increased by 11% to 9.4 billion yuan, with a gross margin of 76.9% [2] Smartphone and Market Performance - Global smartphone shipments in 3Q25 totaled 43.25 million units, a year-on-year increase of 0.5% [1] - The company's global smartphone market share rose to 13.6%, with increases in various regions including Latin America and Southeast Asia [1] - The average selling price (ASP) for smartphones decreased by 3.6% to 1,063 yuan, primarily due to lower ASPs overseas, although ASP in mainland China increased due to a shift towards high-end models [1] Automotive Sector - The company delivered 109,000 vehicles in 3Q25, achieving an ASP of 260,000 yuan, driven by increased deliveries of the SU7 Ultra and YU7 models [2] - The automotive and innovation business segment achieved a gross margin of 25.5% and recorded a quarterly operating profit of 700 million yuan for the first time [2] - The outlook for 2026 is positive, with expectations for continued growth in vehicle deliveries and profit acceleration [2] Adjustments and Valuation - The company adjusted its net profit forecasts for 2025 and 2026 down by 7.5% and 9.8% to 40.49 billion yuan and 57.77 billion yuan, respectively [2] - The current stock price corresponds to a P/E ratio of 24x for 2025 and 17x for 2026, with a target price adjustment down by 10.9% to 53 yuan, indicating a potential upside of 30% [2]