Workflow
中药Ⅱ
icon
Search documents
昆药集团(600422):渠道调整导致销售承压,期待明年表现
Investment Rating - The report maintains a "Buy" rating for the company, with a market price of RMB 13.73 and a sector rating of "Outperform" [1][3]. Core Insights - The company reported a revenue of RMB 4.751 billion for the first three quarters of 2025, a year-on-year decrease of 18.08%. The net profit attributable to shareholders was RMB 269 million, down 39.42% year-on-year. The third quarter alone saw a revenue of RMB 1.4 billion, down 30.19% year-on-year, and a net profit of RMB 71 million, down 59.03% year-on-year. Despite these challenges, the report expresses optimism about the company's long-term development due to increased R&D investment and a deep focus on chronic disease management [3][5][8]. Summary by Sections Financial Performance - The company’s revenue for 2025 is projected to be RMB 8.564 billion, with a growth rate of 1.9%. The net profit is expected to be RMB 630 million, reflecting a decrease of 2.7% compared to the previous year. The earnings per share (EPS) for 2025 is estimated at RMB 0.83, with a price-to-earnings (P/E) ratio of 16.5 [7][9]. Revenue and Profit Forecast - The report adjusts the profit forecast slightly downward, estimating net profits for 2025-2027 at RMB 630 million, RMB 722 million, and RMB 876 million respectively. The EPS for these years is projected to be RMB 0.83, RMB 0.95, and RMB 1.16, with corresponding P/E ratios of 16.5, 14.4, and 11.9 [5][7]. Market Challenges and Strategic Adjustments - The company is undergoing channel reforms that have led to sales pressure. The integration of its 777 business unit with China Resources Sanjiu is aimed at resolving product synergy issues. The report notes that while these reforms may impact short-term performance, they are expected to stabilize and improve in the long run [8][9]. R&D Investment - The company has increased its R&D expenditure to RMB 73 million in the first three quarters of 2025, a year-on-year increase of 5.06%. It is actively developing new drugs in various therapeutic areas, including cardiovascular diseases and oncology [8][9].
同仁堂科技(01666.HK)前三季度未经审计归母净利润约4.16亿元
Sou Hu Cai Jing· 2025-10-28 10:01
Group 1 - The core viewpoint of the news is that Tongrentang Technology (01666.HK) reported its unaudited financial results for the nine months ending September 30, 2025, showing significant revenue and profit figures [1] - The unaudited operating revenue for the group was approximately RMB 4.98 billion, with an operating cost of about RMB 2.991 billion, resulting in a net profit attributable to the parent company of approximately RMB 416 million [1] - As of September 30, 2025, the total unaudited assets of the group were approximately RMB 14.596 billion [1] Group 2 - As of October 28, 2025, Tongrentang Technology's stock closed at HKD 4.63, down 0.64%, with a trading volume of 1.5952 million shares and a trading value of HKD 7.3941 million [1] - Investment banks primarily rate the stock as outperforming the industry, with one bank giving an outperform rating in the last 90 days and a target average price of HKD 6.3 [1] - CITIC Securities recently issued a buy rating for Tongrentang Technology [1] Group 3 - The market capitalization of Tongrentang Technology is HKD 2.93 billion, ranking 6th in the Chinese medicine II industry [2] - Key performance indicators show that the company's ROE is 5.92%, which is higher than the industry average of 5.51% [2] - The company's net profit margin is 12.95%, slightly below the industry average of 13.75%, and its gross profit margin is 38.16%, significantly lower than the industry average of 51.2% [2]
东阿阿胶(000423): 2025 年三季报点评:业绩符合预期,高成长且高分红
ZHESHANG SECURITIES· 2025-10-27 02:47
Investment Rating - The investment rating for the company is "Buy" (maintained) [3][7]. Core Views - The company reported a revenue of 4.766 billion yuan for the first three quarters of 2025, representing a year-on-year increase of 4.41%. The net profit attributable to shareholders was 1.274 billion yuan, up 10.53% year-on-year, indicating that performance met expectations [7]. - The company is expected to achieve sustainable high-quality growth, with a strong brand and marketing system driving double-digit growth in 2025 [7]. - The gross margin remained stable at 73.69%, with a slight decline of 0.44 percentage points year-on-year. The company is expected to benefit from economies of scale and cost reduction, leading to an increase in gross margin and net profit growth outpacing revenue growth [7]. - The company completed a mid-term dividend distribution, reinforcing investor returns, with a cash dividend of 12.70 yuan per 10 shares, totaling 817 million yuan, which is 99.94% of the net profit attributable to shareholders for the first half of 2025 [7]. - The forecast for net profit attributable to shareholders for 2025-2027 is 1.800 billion yuan, 2.196 billion yuan, and 2.646 billion yuan, respectively, with corresponding growth rates of 15.61%, 22.01%, and 20.48% [7]. Summary by Sections Financial Performance - For Q3 2025, the company achieved a revenue of 1.716 billion yuan, a year-on-year increase of 8.50%, and a net profit of 456 million yuan, up 10.27% year-on-year [7]. - The company’s accounts receivable turnover days decreased to 25.12 days, down 6.17 days year-on-year, indicating efficient management compared to industry peers [7]. Profitability and Cost Management - The sales, management, and R&D expense ratios were 35.17%, 6.06%, and 3.05%, respectively, with a decrease in sales expense ratio due to optimized spending and revenue growth [7]. - The company is expected to maintain a stable gross margin and improve net profit growth through cost management and operational efficiency [7]. Dividend Policy - The company has a strong commitment to returning value to shareholders, with expectations of high-frequency and high-proportion dividends based on solid operational data and confidence [7].
新天药业(002873):业绩短期承压,增资汇伦医药强化创新研发
Tianfeng Securities· 2025-10-17 11:04
Investment Rating - The report maintains a "Buy" rating for the company, with a target price not specified [6][17]. Core Views - The company experienced a significant decline in revenue and net profit in the first half of 2025, with revenue at 358 million yuan, down 18.88% year-on-year, and net profit at 6 million yuan, down 80.99% year-on-year [1][4]. - The company is increasing its investment in Shanghai Huilun Pharmaceutical to enhance its innovation and research capabilities, raising its stake from 14.5971% to 15.4567% [1][3]. Financial Performance - In H1 2025, the company's gynecological products generated 266 million yuan in revenue, down 16.61% year-on-year, while urological products and heat-clearing and detoxifying products saw declines of 26.8% and 23.04%, respectively [2]. - The company has adjusted its revenue forecasts for 2025-2026 from 1.192 billion yuan and 1.339 billion yuan to 631 million yuan and 669 million yuan, respectively [4][5]. Research and Development - The company has a robust pipeline of traditional Chinese medicine innovations, focusing on various therapeutic areas, including bacterial vaginosis and male health maintenance [3]. - Huilun Pharmaceutical, in which the company holds a stake, is developing nearly 20 small molecule innovative drugs, with several expected to enter clinical phases by the end of 2025 [3]. Financial Projections - The company's projected net profit for 2025 is 21 million yuan, down from previous estimates of 116 million yuan and 134 million yuan for 2025 and 2026, respectively [4][5]. - The earnings per share (EPS) is projected to decline to 0.09 yuan in 2025, with a gradual recovery expected in subsequent years [5][10].
10月17日晚间重要公告一览
Xi Niu Cai Jing· 2025-10-17 10:24
Group 1: Jinshi Yao - Jinshi Yao expects net profit for the first three quarters of 2025 to be between 86.61 million and 107 million yuan, representing a year-on-year increase of 48.99% to 83.95% [1] - The net profit after deducting non-recurring gains and losses is projected to be between 69.13 million and 89.45 million yuan, with a year-on-year growth of 32.83% to 71.88% [1] - The company specializes in the research, production, and sales of pharmaceuticals and health foods [1] Group 2: High Energy Environment - High Energy Environment, as a member of a consortium, won a bid for a wastewater treatment facility renovation project valued at 53.64 million yuan [1] - The project has a duration of 9 months [1] - The company focuses on solid waste and hazardous waste resource utilization, environmental operation services, and environmental engineering [2] Group 3: Shentong Technology - Shentong Technology reported a net profit of 113 million yuan for the first three quarters of 2025, a year-on-year increase of 584.07% [3] - The company achieved a revenue of 1.302 billion yuan, reflecting a growth of 34.65% [3] - Shentong Technology specializes in the research and manufacturing of automotive power systems and optical components [3] Group 4: Pianzaihuang - Pianzaihuang reported a net profit of 2.129 billion yuan for the first three quarters of 2025, a year-on-year decrease of 20.74% [4] - The company's revenue for the same period was 7.442 billion yuan, down 11.93% year-on-year [4] - Pianzaihuang operates in the pharmaceutical manufacturing and cosmetics industries [4] Group 5: Yingxi Network - Yingxi Network's net profit for the first three quarters of 2025 was 422 million yuan, up 12.68% year-on-year [5] - The company reported a revenue of 4.293 billion yuan, reflecting an 8.33% increase [5] - Yingxi Network focuses on AI interaction and smart living solutions [5] Group 6: Tengjing Technology - Tengjing Technology achieved a net profit of 63.80 million yuan for the first three quarters of 2025, a year-on-year increase of 15% [6] - The company's revenue was 425 million yuan, up 28.11% year-on-year [6] - Tengjing Technology specializes in precision optical components and optical testing instruments [6] Group 7: Huayuan Biological - Huayuan Biological reported a net profit of 234 million yuan for the first three quarters of 2025, a decrease of 3.07% year-on-year [7] - The company's revenue was 936 million yuan, down 0.20% year-on-year [7] - Huayuan Biological operates in the vitamin and pharmaceutical manufacturing sectors [7] Group 8: Yipin Hong - Yipin Hong's subsidiary received a drug registration certificate for Methanesulfonate Injection, indicating it has passed consistency evaluation [8] - The drug is primarily used for counteracting residual muscle relaxation after surgery and treating myasthenia gravis [8] - Yipin Hong focuses on the research, production, and sales of pharmaceuticals [8] Group 9: Xinjiang Jiaojian - Xinjiang Jiaojian won a bid for a highway construction project valued at 556 million yuan [9] - The company specializes in civil engineering and infrastructure construction [9] Group 10: Shenneng Shares - Shenneng Shares reported a 2.6% decrease in electricity generation for the first three quarters of 2025, totaling 43.374 billion kWh [10] - The average on-grid electricity price was 0.497 yuan per kWh [10] - The company focuses on electricity and natural gas development and management [10] Group 11: Xinhua Medical - Xinhua Medical received registration certificates for two new Class II medical devices [11] - The products include a dental implant mobile device and a mobile laser simulation positioning system [11] - Xinhua Medical specializes in the manufacturing and sales of medical devices and pharmaceutical equipment [11] Group 12: Jingneng Power - Jingneng Power reported a 2.91% decrease in on-grid electricity for the first three quarters of 2025, totaling 66.469 billion kWh [12] - The company focuses on electricity and heat production and sales [12] Group 13: Tunnel Shares - Tunnel Shares reported a total bid amount of 69.029 billion yuan for the first three quarters of 2025, a year-on-year increase of 5.06% [13] - The company specializes in urban infrastructure design and construction [13] Group 14: Yongmaotai - Yongmaotai signed a strategic cooperation framework agreement with a leading humanoid robot company [14] - The collaboration will focus on the development of new materials and the establishment of a super supply chain platform [14] - Yongmaotai specializes in the research and production of aluminum alloys and automotive components [14] Group 15: China Nuclear Construction - China Nuclear Construction reported new contracts totaling 1129.62 billion yuan and revenue of 731.80 billion yuan [15] - The company focuses on nuclear power engineering and industrial construction [15] Group 16: Changchun High-tech - Changchun High-tech's subsidiary received FDA acceptance for a clinical trial application for a targeted drug for advanced solid tumors [17] - The drug has also been accepted for clinical trials in China [17] - The company specializes in biopharmaceuticals and traditional Chinese medicine [17] Group 17: Baiyun Mountain - Baiyun Mountain's subsidiary has initiated a Phase III clinical trial for a throat medication [18] - The product is exclusively owned by Wanglaoji [18] - Baiyun Mountain operates in the pharmaceutical and health product sectors [18] Group 18: Jincheng Pharmaceutical - Jincheng Pharmaceutical's subsidiary received approval for a supplemental application for a drug used to treat menopausal symptoms [19] - The approval allows changes in excipients and production processes [19] - Jincheng Pharmaceutical specializes in the research and production of pharmaceuticals [19] Group 19: Zhonghong Medical - Zhonghong Medical's subsidiary obtained registration certificates for two types of disposable nutrition pump tubes [20] - The products are designed for delivering nutritional fluids [20] - Zhonghong Medical focuses on health protection products and medical devices [20] Group 20: Bichuang Technology - Bichuang Technology's vice president resigned for personal reasons [21] - The company specializes in intelligent sensing and precision optical instruments [21] Group 21: Guangha Communication - Guangha Communication's application for a specific stock issuance has been accepted by the Shenzhen Stock Exchange [23] - The company provides communication network solutions for various industries [23] Group 22: Buchang Pharmaceutical - Buchang Pharmaceutical's subsidiary signed a contract for pharmacokinetics and toxicology testing worth 10.8 million yuan [24] - The company specializes in traditional Chinese medicine [24] Group 23: Jinchuan Group - Jinchuan Group's shareholder plans to reduce their stake by up to 3% [26] - The company specializes in rail transit vehicle components [26] Group 24: Shandong Road and Bridge - Shandong Road and Bridge's subsidiary plans to acquire a limited partnership interest for 140 million yuan [27] - The company specializes in road and bridge engineering [27] Group 25: TBEA - TBEA's subsidiary plans to acquire a 74.19% stake in Shuguang Cable for 946 million yuan [29] - The company specializes in power transmission and new energy [29] Group 26: Junshi Biological - Junshi Biological's clinical trial for a lung cancer treatment has been approved by the FDA [30] - The company specializes in innovative drug development [30] Group 27: YTO Express - YTO Express's shareholder plans to transfer up to 2% of the company's shares [31] - The company specializes in logistics and express delivery services [31] Group 28: Satellite Chemical - Satellite Chemical's subsidiary has completed maintenance and resumed normal production [32] - The company specializes in chemical production [32] Group 29: Longbai Group - Longbai Group's subsidiary plans to acquire titanium dioxide business assets for 69.9 million USD [33] - The company specializes in titanium dioxide and related products [33] Group 30: Jingda Shares - Jingda Shares' actual controller plans to reduce their stake by up to 3% [34] - The company specializes in special electromagnetic wires and precision molds [34] Group 31: Jinghe Integration - Jinghe Integration's subsidiary plans to implement a capital increase [35] - The company specializes in semiconductor manufacturing [35] Group 32: Zhaofeng Shares - Zhaofeng Shares signed a strategic cooperation agreement with a robotics company [36] - The company specializes in automotive components [36] Group 33: Jiulian Technology - Jiulian Technology announced a three-month delay in disclosing a major asset restructuring plan [37] - The company specializes in smart terminal and communication solutions [37] Group 34: Guosheng Technology - Guosheng Technology's investment target has not yet commenced actual operations [38] - The company specializes in photovoltaic battery production [38] Group 35: Kailong High-tech - Kailong High-tech plans to establish a joint venture with related parties [40] - The company specializes in air pollution control equipment [40] Group 36: Shijia Photon - Shijia Photon reported a net profit of 300 million yuan for the first three quarters of 2025, a year-on-year increase of 727.74% [42] - The company achieved a revenue of 1.56 billion yuan, reflecting a growth of 113.96% [42] - Shijia Photon specializes in optical integrated chips and related technology [42] Group 37: Furan Energy - Furan Energy reported a net profit of 490 million yuan for the first three quarters of 2025, a year-on-year increase of 6.07% [43] - The company achieved a revenue of 23.501 billion yuan, reflecting a growth of 5.38% [43] - Furan Energy specializes in urban gas and renewable energy [43] Group 38: Kanghua Biological - Kanghua Biological reported a net profit of 189 million yuan for the first three quarters of 2025, a year-on-year decrease of 53.41% [44] - The company achieved a revenue of 840 million yuan, down 20.78% year-on-year [44] - Kanghua Biological specializes in vaccine production and sales [44] Group 39: Cangge Mining - Cangge Mining reported a net profit of 2.751 billion yuan for the first three quarters of 2025, a year-on-year increase of 47.26% [45] - The company achieved a revenue of 2.401 billion yuan, reflecting a growth of 3.35% [45] - Cangge Mining specializes in the production and sales of potassium chloride and lithium carbonate [45] Group 40: Huadong CNC - Huadong CNC reported a net profit of 23.12 million yuan for the first three quarters of 2025, a year-on-year increase of 151.78% [47] - The company achieved a revenue of 249 million yuan, down 3.21% year-on-year [47] - Huadong CNC specializes in CNC machine tools and related components [47] Group 41: Yunnan Energy Investment - Yunnan Energy Investment plans to invest 1.872 billion yuan in a compressed air energy storage project [48] - The project will have a capacity of 350MW/1750MWh and is expected to take 18 months to complete [48] - Yunnan Energy Investment specializes in renewable energy and salt production [48] Group 42: Oriental Cable - Oriental Cable announced recent project wins totaling approximately 2.374 billion yuan [49] - The projects include various cable supply and installation works [49] - Oriental Cable specializes in power engineering and cable manufacturing [49]
太极集团(600129):库存消化影响下业绩承压,优化营销架构
Tianfeng Securities· 2025-09-29 04:14
Investment Rating - The investment rating for the company is "Hold" with a downgrade from previous ratings [7]. Core Views - The company's performance is under pressure due to inventory digestion, with a significant decline in revenue and net profit in the first half of 2025 [2][4]. - The company is optimizing its marketing structure to enhance sales team vitality and improve internal collaboration [3]. - There is a focus on strengthening research and innovation capabilities to accelerate the commercialization of research outcomes [4]. Financial Performance Summary - In H1 2025, the company achieved revenue of 5.66 billion yuan, a year-on-year decrease of 27.6%, and a net profit attributable to shareholders of 139 million yuan, down 71.9% [1]. - The pharmaceutical segment saw a revenue drop of 44.03%, with core products experiencing significant declines [2]. - The revenue forecast for 2025-2026 has been revised down from 19.86 billion yuan to 10.44 billion yuan for 2025 and from 22.17 billion yuan to 11.03 billion yuan for 2026 [4]. Financial Data and Valuation - The company's total market capitalization is approximately 12.12 billion yuan, with a current price of 21.98 yuan per share [7]. - The projected earnings per share (EPS) for 2025 is 0.83 yuan, with a price-to-earnings (P/E) ratio of 26.43 [5]. - The company’s asset-liability ratio stands at 73.46%, indicating a relatively high level of debt [7].
同仁堂(600085):收入表现稳健,毛利率有望逐步修复
Tianfeng Securities· 2025-09-25 00:12
Investment Rating - The investment rating for the company is "Buy" with a target price not specified [8][6]. Core Views - The company achieved a revenue of 9.769 billion yuan in H1 2025, a slight increase of 0.06% year-on-year, while the net profit attributable to shareholders decreased by 7.39% to 945 million yuan [2]. - The pharmaceutical industrial segment generated revenue of 6.562 billion yuan in H1 2025, up 1.38% year-on-year, while the pharmaceutical commercial segment reported revenue of 6.055 billion yuan, an increase of 0.40% [3]. - The gross margin for the pharmaceutical industrial segment improved to 43.99%, an increase of 2.6 percentage points year-on-year, indicating enhanced profitability [4]. - The company is actively expanding its international market presence, with product licenses obtained in Canada and Hong Kong, which strengthens its international strategy [5]. - Revenue forecasts for 2025-2026 have been adjusted downwards to 19.883 billion yuan and 21.725 billion yuan, respectively, while net profit forecasts have been revised to 1.735 billion yuan and 1.939 billion yuan [6]. Financial Performance Summary - In H1 2025, the company reported a net cash flow from operating activities of 1.953 billion yuan, a significant increase of 19.38% year-on-year, attributed to optimized raw material procurement [2]. - The company's total revenue projections for 2025-2027 are 19.883 billion yuan, 21.725 billion yuan, and 23.746 billion yuan, respectively, with corresponding growth rates of 6.91%, 9.27%, and 9.30% [7]. - The net profit attributable to shareholders is projected to be 1.735 billion yuan in 2025, with a growth rate of 13.66% in 2026 and 13.24% in 2027 [7].
东阿阿胶(000423):现金流改善,外延拓展步伐持续推进
Tianfeng Securities· 2025-09-23 14:11
Investment Rating - The investment rating for the company is "Buy" with a maintained rating for the next six months [7]. Core Views - The company has shown steady revenue growth, with a 11.02% year-on-year increase in revenue to 3.051 billion RMB in the first half of 2025, and a 10.74% increase in net profit to 818 million RMB [1]. - The company is actively expanding its business through acquisitions, including a 70% stake in Dongfeng Majiji Pharmaceutical and an 80% stake in Inner Mongolia Alashan Congrong Group, which will enhance its product portfolio [4]. - The company has improved its cash flow, with a net cash flow from operating activities of 9.65 billion RMB in the first half of 2025, indicating a shift towards high-quality development [3]. Financial Performance - In the first half of 2025, the core product, Ejiao and its series, generated revenue of 2.845 billion RMB, reflecting a growth of 11.50% year-on-year, with a gross margin of 74.83% [2]. - The company’s cash reserves are robust, with a cash and cash equivalents balance of 4.004 billion RMB at the end of the period [3]. - The revenue forecast for 2025-2026 has been slightly adjusted to 67.81 billion RMB and 77.85 billion RMB respectively, with net profit estimates raised to 17.94 billion RMB and 20.66 billion RMB for the same periods [5]. Valuation Metrics - The company’s earnings per share (EPS) is projected to be 2.79 RMB in 2025, with a price-to-earnings (P/E) ratio of 16.81 [5]. - The projected revenue growth rates for 2025 and 2026 are 14.53% and 14.81% respectively, indicating a stable growth trajectory [5]. - The company maintains a low debt-to-asset ratio of 19.17%, reflecting a strong balance sheet [7].
天士力(600535):普佑克斩获AIS溶栓新适应症,核心单品价值凸显
KAIYUAN SECURITIES· 2025-09-23 01:42
Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company announced the approval of a new indication for its innovative drug, Puyouke, for thrombolytic treatment of acute ischemic stroke, enhancing its product portfolio and long-term growth potential [4][6] - The company is expected to maintain its net profit forecasts for 2025-2027 at 1.183 billion, 1.306 billion, and 1.455 billion yuan respectively, with corresponding EPS of 0.79, 0.87, and 0.97 yuan per share [4][7] - The current stock price corresponds to P/E ratios of 19.8, 18.0, and 16.1 for the years 2025, 2026, and 2027 respectively [4][7] Financial Summary - Revenue for 2023 is reported at 8.674 billion yuan, with a slight decrease expected in 2024 to 8.498 billion yuan, followed by a recovery to 8.827 billion yuan in 2025 [7][9] - The gross margin is projected to remain stable around 67% from 2025 to 2027, while the net profit margin is expected to improve from 13.4% in 2025 to 14.6% in 2027 [7][10] - The return on equity (ROE) is forecasted to increase from 9.3% in 2025 to 9.5% in 2027 [7][10]
方盛制药(603998):25H1业绩符合预期,创新中药驱动公司长期增长
Hua Yuan Zheng Quan· 2025-09-03 14:31
Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company's performance in H1 2025 met expectations, driven by innovative traditional Chinese medicine, which is expected to support long-term growth [5] - The company reported a revenue of 834 million yuan in H1 2025, a year-on-year decline of 8.35%, while the net profit attributable to shareholders was 169 million yuan, a year-on-year increase of 23.67% [8] - The company is focusing on its pharmaceutical industrial sector, with a revenue of 768 million yuan from this segment, down 8.2% year-on-year [8] - Innovative traditional Chinese medicine is becoming a new profit growth point, with three innovative traditional Chinese medicine products approved [8] - The company is increasing its R&D investment, with R&D expenses reaching 68.09 million yuan in H1 2025, a year-on-year increase of 10.98% [8] Financial Summary - Revenue projections for the company are as follows: 1,629 million yuan in 2023, 1,777 million yuan in 2024, 1,749 million yuan in 2025E, 1,890 million yuan in 2026E, and 2,124 million yuan in 2027E [6] - The net profit attributable to shareholders is projected to be 187 million yuan in 2023, 255 million yuan in 2024, 342 million yuan in 2025E, 394 million yuan in 2026E, and 455 million yuan in 2027E [6] - The company’s earnings per share (EPS) is expected to grow from 0.43 yuan in 2023 to 1.04 yuan in 2027 [6] - The projected price-to-earnings (P/E) ratios are 26.72 for 2023, 19.56 for 2024, 14.58 for 2025E, 12.68 for 2026E, and 10.98 for 2027E [6]