Investment Rating - The report assigns a rating of "Accumulate" for the company [5]. Core Insights - The company is a leader in the IP licensing and commercialization platform in China, with a strong presence in the concert ticketing service sector, continuously expanding the "Damai" brand influence [2][9]. - The IP derivative business is expected to be the primary growth driver, with significant revenue growth projected in the coming years [9]. - The company aims to accelerate its global strategic layout while leveraging its diverse IP matrix across various genres [9]. Financial Summary - Total revenue is projected to grow from 50.4 billion RMB in 2024 to 109.84 billion RMB by 2028, with a CAGR of 19.2% [3][12]. - Net profit is expected to increase from 285 million RMB in 2024 to 1.59 billion RMB in 2028, reflecting a substantial growth trajectory [3][12]. - The company anticipates an EPS of 0.03, 0.04, and 0.05 RMB for the fiscal years 2026, 2027, and 2028 respectively [9][12]. Revenue Breakdown - The IP derivative business is projected to generate 14.33 billion RMB in revenue for the fiscal year 2025, marking a 73% year-on-year increase [9][12]. - The concert ticketing segment, after the full acquisition of Damai, is expected to achieve revenues of 20.57 billion RMB in 2025, a 236% increase [9][12]. - The film segment is projected to see a decline in revenue, with a forecast of 2.71 billion RMB in 2025, down 9.6% year-on-year [12]. Valuation and Price Target - The target price for the company is set at 1.94 HKD based on an average of PE and PS valuation methods for the fiscal year 2026 [9][13]. - The report references comparable companies with an average PE of 50 times for 2025, indicating a favorable valuation outlook for the company [13][14].

Investment Rating - The investment rating for the company is "Accumulate" with a target price of 18.79 CNY, while the current price is 15.79 CNY [2][11]. Core Views - The company's textbook and educational materials business is stable, and digital textbooks and application services are expected to become a second growth curve, indicating a positive outlook on the company's digital transformation performance [3][11]. - The company plans to distribute a cash dividend of 5.50 CNY per 10 shares, resulting in a dividend yield of 3.4% based on the closing price on June 3 [11]. - The company achieved a significant profit increase in Q1 2025, with revenue of 2.113 billion CNY, a year-on-year increase of 1.21%, and a net profit of 320 million CNY, a year-on-year increase of 110.25% [11]. Financial Summary - Revenue projections for the company are as follows: 9,365 million CNY in 2023, 9,172 million CNY in 2024 (a decrease of 2.1%), and expected growth to 10,543 million CNY by 2027 [5][12]. - Net profit (attributable to the parent company) is projected to be 1,284 million CNY in 2023, dropping to 810 million CNY in 2024 (a decrease of 36.9%), and then recovering to 1,256 million CNY by 2027 [5][12]. - The earnings per share (EPS) are expected to be 1.43 CNY in 2023, decreasing to 0.90 CNY in 2024, and then gradually increasing to 1.40 CNY by 2027 [5][12]. Business Performance - The company's textbook and educational materials publishing achieved sales of 5.36 billion CNY in 2024, a growth of 4.65%, with significant new adoptions in various regions [11]. - The general book publishing segment saw a remarkable sales increase of 51.61%, with popular titles contributing to strong performance [11]. - The company is advancing its digital transformation by integrating digital textbooks into free teaching materials and achieving significant growth in digital media initiatives [11].