Quantitative Models and Construction Methods - **Model Name**: Quantitative Market Trend Judgment Framework **Model Construction Idea**: The model aims to identify the dominant market style by comparing asset characteristics and prioritizing superior assets based on their intrinsic attributes. It incorporates a bottom-up quantitative approach to analyze the lifecycle of industries and their corresponding asset styles[6][10][17] **Model Construction Process**: 1. Define five asset style stages: external growth, quality growth, quality dividend, value dividend, and bankruptcy value[6] 2. Use a priority framework of $g > ROE > D$ to evaluate assets based on growth expectations, profitability, and dividend yield[6][7] 3. Compare mainstream assets (expected growth, actual growth, and profitability) and secondary assets (quality dividend, value dividend, and bankruptcy value) based on their crowding levels and fundamental factors[10][17] 4. Allocate industries using equal weights within each strategy, selecting five industries per strategy per period[17] **Model Evaluation**: The framework has demonstrated strong explanatory power for A-share market style rotations since 2009, achieving an annualized return of 27.81%[17] Quantitative Factors and Construction Methods - **Factor Name**: Expected Growth ($gf$) **Factor Construction Idea**: Measures the expected growth rate of industries based on analysts' forecasts, regardless of the lifecycle stage[7] **Factor Construction Process**: 1. Calculate the expected net profit growth rate ($g_{f,ttm}$) for each industry 2. Rank industries based on $g_{f,ttm}$ and select the top-performing ones[7][23] **Factor Evaluation**: The factor has shown consistent performance in identifying high-growth industries, with significant excess returns since 2019[37] - **Factor Name**: Actual Growth ($g$) **Factor Construction Idea**: Focuses on industries with the highest performance momentum ($\Delta g$), particularly during transition and growth phases[7] **Factor Construction Process**: 1. Calculate the actual net profit growth rate ($g_{ttm}$) for each industry 2. Identify industries with the highest $\Delta g$ values[7][27] **Factor Evaluation**: The factor has delivered strong excess returns in growth-dominated environments[38] - **Factor Name**: Profitability (ROE) **Factor Construction Idea**: Targets industries with high ROE and low valuation under the PB-ROE framework, focusing on mature phases[7] **Factor Construction Process**: 1. Calculate the PB-ROE residuals for each industry 2. Rank industries based on residuals and select the top-performing ones[7][41] **Factor Evaluation**: The factor performed well from 2016 to 2020 but weakened from 2021 to mid-2024[41] - **Factor Name**: Quality Dividend (DP+ROE) **Factor Construction Idea**: Combines dividend yield (DP) and ROE to identify high-quality industries, focusing on mature phases[7] **Factor Construction Process**: 1. Calculate DP and ROE for each industry 2. Combine the two metrics into a composite score and rank industries[7][44] **Factor Evaluation**: The factor has shown significant excess returns in 2016, 2017, and 2023[44] - **Factor Name**: Value Dividend (DP+BP) **Factor Construction Idea**: Combines dividend yield (DP) and book-to-price ratio (BP) to identify undervalued industries, focusing on mature phases[7] **Factor Construction Process**: 1. Calculate DP and BP for each industry 2. Combine the two metrics into a composite score and rank industries[7][47] **Factor Evaluation**: The factor has delivered strong excess returns in 2009, 2017, and 2021-2023[47] - **Factor Name**: Bankruptcy Value (PB+SIZE) **Factor Construction Idea**: Targets industries with low PB and small size, focusing on stagnation and recession phases[7] **Factor Construction Process**: 1. Calculate PB and SIZE for each industry 2. Combine the two metrics into a composite score and rank industries[7][50] **Factor Evaluation**: The factor has shown significant excess returns in 2015-2016 and 2021-2023[50] Model Backtesting Results - **Quantitative Market Trend Judgment Framework**: - Annualized return: 27.81% since 2009 - Significant excess returns in 2017, 2020, 2021, and 2022[17][20] Factor Backtesting Results - **Expected Growth ($gf$)**: - Recent performance: Top industries include automotive sales, lithium battery equipment, and tungsten, with mixed returns over the past three months (e.g., -4.47% for automotive sales, +0.25% for lithium battery equipment)[37] - **Actual Growth ($g$)**: - Recent performance: Top industries include photovoltaic equipment and insurance, with mixed returns over the past three months (e.g., -8.92% for photovoltaic equipment, -6.04% for insurance)[39] - **Profitability (ROE)**: - Recent performance: Top industries include agriculture and garden engineering, with mixed returns over the past three months (e.g., -4.19% for agriculture, -2.07% for garden engineering)[41] - **Quality Dividend (DP+ROE)**: - Recent performance: Top industries include forestry and lithium battery equipment, with mixed returns over the past three months (e.g., +1.21% for forestry, +0.25% for lithium battery equipment)[44] - **Value Dividend (DP+BP)**: - Recent performance: Top industries include security and buses, with mixed returns over the past three months (e.g., +6.09% for security, +12.65% for buses)[47] - **Bankruptcy Value (PB+SIZE)**: - Recent performance: Top industries include automotive sales and textile products, with mixed returns over the past three months (e.g., -4.47% for automotive sales, +4.09% for textile products)[50]

Investment Rating - The report maintains a "Buy-A" investment rating for the company, with a target price of 46.75 CNY based on a 19x PE for 2026 [3][5]. Core Insights - The company's growth strategy for 2026 is clearly defined, focusing on a dual-driven approach of "medical + consumer" sectors, aiming to enhance efficiency and expand market presence [1]. - The medical segment's growth will be driven by both internal structural optimization and external acquisitions, particularly highlighting the acquisition of the US-based GRI company, which is expected to significantly boost revenue starting in 2025 [1]. - The consumer segment's growth is primarily fueled by brand strength and category expansion, with a focus on high-repurchase-rate products such as maternal and infant care items [1][2]. Summary by Sections Company Overview - The company is positioned to leverage its dual-driven strategy to enhance profitability and market share in both medical and consumer sectors [1]. Financial Performance - In Q3 2025, the company reported a revenue of 2.6 billion CNY, a year-on-year increase of 27.7%, and a net profit of 240 million CNY, up 42.1% year-on-year [2]. - The medical segment benefited from overseas market expansion, with foreign sales channels increasing by 81.7% year-on-year [2]. Future Projections - Revenue projections for 2025-2027 are estimated at 10.368 billion CNY, 12.156 billion CNY, and 14.274 billion CNY, representing growth rates of 15.49%, 17.24%, and 17.42% respectively [3][6]. - Net profit forecasts for the same period are 1.071 billion CNY, 1.433 billion CNY, and 1.871 billion CNY, with growth rates of 54.01%, 33.78%, and 30.56% respectively [3][6].

- The report introduces a quantitative model framework for market trend analysis, focusing on five asset style stages: external growth, quality growth, quality dividend, value dividend, and bankruptcy value. The model evaluates assets based on their intrinsic attributes and prioritizes them using the sequence of g > ROE > D, analyzing whether there are "good assets" and whether they are "expensive" [5][8][9] - The model incorporates key factors such as expected growth (gf), actual growth (g), profitability (ROE), high dividend (D), and bankruptcy value (B/P). Each factor is associated with specific market phases, e.g., expected growth is relevant across all phases, while profitability is emphasized during maturity phases [9][12] - The quantitative model has demonstrated strong historical performance, achieving an annualized return of 27.67% since 2009. It has shown consistent excess returns in most years, particularly post-2017, with limited effectiveness in years like 2011, 2012, and 2016 [19][22] - The model's backtesting results for specific years include notable excess returns, such as 51% in 2009, 36% in 2013, and 62% in 2022. However, it also recorded underperformance in years like 2011 (-11%) and 2014 (-4%) [22] - The report details six specific strategies derived from the model, each focusing on different factors: - **Expected Growth Strategy**: Selects industries with the highest analyst-forecasted growth rates. Recent recommendations include sectors like automotive sales, lithium equipment, and tungsten [38][39] - **Actual Growth Strategy**: Focuses on industries with the highest unexpected growth (△g). Current recommendations include photovoltaic equipment, insurance, and coal chemical sectors [40][41] - **Profitability Strategy**: Targets high-ROE industries with low valuations under the PB-ROE framework. Recommended sectors include copper, liquor, and non-dairy beverages [43][44] - **Quality Dividend Strategy**: Utilizes a DP+ROE scoring system to identify industries. Current recommendations include forestry, lithium equipment, and fiberglass [46][47] - **Value Dividend Strategy**: Employs a DP+BP scoring system. Recommended sectors include security, daily chemicals, and buses [49][50] - **Bankruptcy Value Strategy**: Focuses on industries with the lowest PB+SIZE scores. Current recommendations include automotive sales, ceramics, and cotton textiles [53][54]

Quantitative Models and Construction Methods 1. Model Name: Quantitative Market Trend Judgment Framework - **Model Construction Idea**: The model aims to address the systematic rotation of market styles by identifying the dominant asset characteristics that represent the future mainstream market style. It evaluates assets based on the priority of "g > ROE > D" to determine whether there are good assets and whether they are overvalued[5][8][12] - **Model Construction Process**: 1. Define five style stages based on the industry lifecycle: external growth, quality growth, quality dividend, value dividend, and bankruptcy value[8] 2. Use the "g > ROE > D" priority to compare assets, focusing on growth (g), profitability (ROE), and dividend yield (D)[5][8] 3. Incorporate factors such as expected growth (gf), actual growth (g), profitability (ROE), and valuation metrics (PB, DP, BP) to classify and evaluate assets[9][12] 4. Apply the framework to select industries and allocate them equally within each strategy[19] - **Model Evaluation**: The framework has demonstrated strong explanatory power for A-share market style rotation since 2009, achieving an annualized return of 27.06%[19] --- Model Backtesting Results Quantitative Market Trend Judgment Framework - **Annualized Return**: 27.06% since 2009[19] - **Excess Returns by Year**: - 2017: 27% - 2020: 44% - 2022: 62% - 2024: 52% - 2025 (YTD): 8%[22] --- Quantitative Factors and Construction Methods 1. Factor Name: Expected Growth (gf) - **Factor Construction Idea**: Measures the expected growth rate of industries based on analysts' forecasts, regardless of the lifecycle stage[9] - **Factor Construction Process**: 1. Calculate the expected growth rate (gf) for each industry 2. Rank industries based on the highest expected growth rates 3. Select top-performing industries for allocation[9][38] - **Factor Evaluation**: The factor has shown significant excess returns since 2019, with notable performance in 2014-2015 and 2025[38] 2. Factor Name: Actual Growth (g) - **Factor Construction Idea**: Focuses on industries with the highest earnings momentum (△g), particularly during transition and growth phases[9] - **Factor Construction Process**: 1. Use △g to represent earnings momentum 2. Rank industries based on △g and select the top-performing ones 3. Incorporate additional factors such as SUE, SUR, and JOR for refinement[40] - **Factor Evaluation**: The factor has consistently delivered significant excess returns, especially in growth-dominant environments[40] 3. Factor Name: Profitability (ROE) - **Factor Construction Idea**: Targets industries with high ROE and low valuation under the PB-ROE framework, focusing on mature stages[9] - **Factor Construction Process**: 1. Calculate PB-ROE residuals for each industry 2. Rank industries based on residuals and select the top-performing ones[43] - **Factor Evaluation**: The factor performed strongly from 2016 to 2020 but has weakened since 2021[43] 4. Factor Name: Quality Dividend (DP + ROE) - **Factor Construction Idea**: Combines dividend yield (DP) and ROE to identify industries with the highest scores, focusing on mature stages[9] - **Factor Construction Process**: 1. Calculate DP and ROE for each industry 2. Combine the two metrics into a composite score 3. Rank industries and select the top-performing ones[46] - **Factor Evaluation**: The factor has shown significant excess returns in 2016, 2017, and 2023[46] 5. Factor Name: Value Dividend (DP + BP) - **Factor Construction Idea**: Combines dividend yield (DP) and book-to-price ratio (BP) to identify undervalued industries, focusing on mature stages[9] - **Factor Construction Process**: 1. Calculate DP and BP for each industry 2. Combine the two metrics into a composite score 3. Rank industries and select the top-performing ones[49] - **Factor Evaluation**: The factor has delivered significant excess returns in 2009, 2017, and 2021-2023[49] 6. Factor Name: Bankruptcy Value (PB + SIZE) - **Factor Construction Idea**: Targets industries with the lowest PB and SIZE scores, focusing on stagnation and recession stages[9] - **Factor Construction Process**: 1. Calculate PB and SIZE for each industry 2. Combine the two metrics into a composite score 3. Rank industries and select the lowest-scoring ones[52] - **Factor Evaluation**: The factor has shown significant excess returns in 2015-2016 and 2021-2023[52] --- Factor Backtesting Results Expected Growth (gf) - **Recent Performance**: - Lithium: +51.15% (3 months) - Frozen Food: +14.08% (3 months)[38] Actual Growth (g) - **Recent Performance**: - Lithium Chemicals: +51.88% (3 months) - Other Home Appliances: +14.93% (3 months)[41] Profitability (ROE) - **Recent Performance**: - Network Equipment: +12.18% (3 months) - Buses: +10.46% (3 months)[43] Quality Dividend (DP + ROE) - **Recent Performance**: - Timber Processing: +145.24% (3 months) - Lithium Equipment: +21.95% (3 months)[46] Value Dividend (DP + BP) - **Recent Performance**: - Network Equipment: +12.18% (3 months) - Security: -2.24% (3 months)[49] Bankruptcy Value (PB + SIZE) - **Recent Performance**: - Gas: +15.88% (3 months) - Building Renovation: +16.42% (3 months)[52]

Investment Rating - The report maintains a "Strong Buy" rating for the company with a target price of 51.4 CNY per share [2][8]. Core Insights - The company reported a revenue of 7.3 billion CNY and a net profit of 6.8 billion CNY for the first three quarters of 2025, reflecting a year-on-year growth of 30.1% and 32.4% respectively [2]. - The medical business is experiencing robust growth driven by high-value products and expansion into overseas markets, with a revenue increase of 44.4% year-on-year [8]. - The consumer goods segment also shows strong performance, with a revenue increase of 19.1% year-on-year, led by strategic product categories [8]. Financial Performance Summary - For the first three quarters of 2025, the company achieved a gross margin of 48.3%, a slight increase of 0.2 percentage points year-on-year [8]. - The company’s net profit margin for the same period was 9.3%, up by 0.2 percentage points year-on-year [8]. - The projected total revenue for 2025 is estimated at 11.3 billion CNY, with a year-on-year growth rate of 26.2% [4]. Business Segment Analysis - **Medical Business**: Revenue reached 38.3 billion CNY in the first three quarters, with significant growth in surgical consumables and high-end dressings [8]. - **Consumer Goods**: The segment generated 40.1 billion CNY in revenue, with notable growth in flagship products like sanitary napkins, which saw a 63.9% increase in sales [8]. Profitability and Cost Management - The company’s operating expenses have increased due to the integration of GRI, but overall profitability remains strong with a projected net profit of 10.0 billion CNY for 2025 [8]. - The report indicates a decrease in sales and management expense ratios, contributing to improved profitability metrics [8].

Quantitative Models and Construction Methods Model Name: Quantitative Market Trend Analysis Framework - **Model Construction Idea**: The model aims to solve the systematic rotation problem of styles by conducting a bottom-up quantitative market trend analysis. It identifies the dominant asset characteristics that represent the future market's mainstream style through a comprehensive comparison of assets[1][5] - **Model Construction Process**: - The model considers five style stages based on the asset's industry lifecycle: external growth, quality growth, quality dividend, value dividend, and bankruptcy value[1][5] - The priority for asset comparison is based on the sequence: growth (g) > return on equity (ROE) > dividend (D)[1][5] - The model uses the spread of asset advantage differences to capture the trend changes of top assets, similar to factor timing[20] - **Model Evaluation**: The framework has shown good explanatory power for past A-share style rotations, achieving an annualized return of 27.25% since 2009[15] Model Backtesting Results - **Quantitative Market Trend Analysis Framework**: - 2009: Asset Comparison Strategy 133%, Wind All A 82%, Excess Return 51%[18] - 2010: Asset Comparison Strategy 7%, Wind All A -7%, Excess Return 14%[18] - 2011: Asset Comparison Strategy -33%, Wind All A -22%, Excess Return -11%[18] - 2012: Asset Comparison Strategy 5%, Wind All A 5%, Excess Return 0%[18] - 2013: Asset Comparison Strategy 41%, Wind All A 5%, Excess Return 36%[18] - 2014: Asset Comparison Strategy 48%, Wind All A 52%, Excess Return -4%[18] - 2015: Asset Comparison Strategy 55%, Wind All A 38%, Excess Return 16%[18] - 2016: Asset Comparison Strategy -14%, Wind All A -13%, Excess Return -1%[18] - 2017: Asset Comparison Strategy 32%, Wind All A 5%, Excess Return 27%[18] - 2018: Asset Comparison Strategy -21%, Wind All A -28%, Excess Return 7%[18] - 2019: Asset Comparison Strategy 41%, Wind All A 33%, Excess Return 8%[18] - 2020: Asset Comparison Strategy 69%, Wind All A 26%, Excess Return 44%[18] - 2021: Asset Comparison Strategy 47%, Wind All A 9%, Excess Return 38%[18] - 2022: Asset Comparison Strategy 44%, Wind All A -19%, Excess Return 62%[18] - 2023: Asset Comparison Strategy 5%, Wind All A -5%, Excess Return 10%[18] - 2024: Asset Comparison Strategy 62%, Wind All A 10%, Excess Return 52%[18] - 2025 (Aug): Asset Comparison Strategy 27%, Wind All A 23%, Excess Return 4%[18] Quantitative Factors and Construction Methods Factor Name: Expected Growth (gf) - **Factor Construction Idea**: The factor focuses on the highest analyst forecasted growth rates, regardless of the cycle stage[6] - **Factor Construction Process**: - The factor is constructed by selecting industries with the highest expected growth rates as forecasted by analysts[6] - The spread of expected growth advantage differences (Δgf) is used to capture the trend changes in top assets[20] - **Factor Evaluation**: The factor has shown significant excess returns since 2019, with notable performance in 2014-2015[34] Factor Name: Actual Growth (g) - **Factor Construction Idea**: The factor focuses on industries with the highest actual growth rates, particularly during transition and growth periods[6] - **Factor Construction Process**: - The factor is constructed by selecting industries with the highest actual growth rates (Δg)[6] - The spread of actual growth advantage differences (Δg) is used to capture the trend changes in top assets[24] - **Factor Evaluation**: The factor has shown significant excess returns in growth-dominant environments[36] Factor Name: Profitability (ROE) - **Factor Construction Idea**: The factor focuses on industries with high ROE and low valuation under the PB-ROE framework, concentrated in mature periods[6] - **Factor Construction Process**: - The factor is constructed by selecting industries with high ROE and low PB-ROE residuals[6] - The spread of ROE advantage differences is used to capture the trend changes in top assets[26] - **Factor Evaluation**: The factor has shown significant excess returns from 2016 to 2020, with weaker performance since 2021[39] Factor Name: Quality Dividend (DP+ROE) - **Factor Construction Idea**: The factor focuses on industries with the highest DP+ROE scores, concentrated in mature periods[6] - **Factor Construction Process**: - The factor is constructed by selecting industries with the highest DP+ROE scores[6] - The spread of DP+ROE advantage differences is used to capture the trend changes in top assets[42] - **Factor Evaluation**: The factor has shown significant excess returns in 2016, 2017, and 2023[43] Factor Name: Value Dividend (DP+BP) - **Factor Construction Idea**: The factor focuses on industries with the highest DP+BP scores, concentrated in mature periods[6] - **Factor Construction Process**: - The factor is constructed by selecting industries with the highest DP+BP scores[6] - The spread of DP+BP advantage differences is used to capture the trend changes in top assets[45] - **Factor Evaluation**: The factor has shown significant excess returns in 2009, 2017, and 2021-2023[46] Factor Name: Bankruptcy Value (PB+SIZE) - **Factor Construction Idea**: The factor focuses on industries with the lowest PB+SIZE scores, concentrated in stagnation and recession periods[6] - **Factor Construction Process**: - The factor is constructed by selecting industries with the lowest PB+SIZE scores[6] - The spread of PB+SIZE advantage differences is used to capture the trend changes in top assets[48] - **Factor Evaluation**: The factor has shown significant excess returns in 2015-2016 and 2021-2023[49] Factor Backtesting Results - **Expected Growth (gf)**: - Cable: 12 stocks, largest weight stock Zhongtian Technology, average market cap 21.791 billion yuan, 3-month performance 49.62%[34] - Cement: 19 stocks, largest weight stock Conch Cement, average market cap 17.929 billion yuan, 3-month performance 12.71%[34] - Glass Fiber: 6 stocks, largest weight stock China Jushi, average market cap 26.657 billion yuan, 3-month performance 63.67%[34] - Rare Earth and Magnetic Materials: 17 stocks, largest weight stock Northern Rare Earth, average market cap 31.018 billion yuan, 3-month performance 98.77%[34] - White Goods III: 10 stocks, largest weight stock Midea Group, average market cap 113.675 billion yuan, 3-month performance -1.21%[34] - **Actual Growth (g)**: - Integrated Circuits: 104 stocks, largest weight stock Cambricon-U, average market cap 45.058 billion yuan, 3-month performance 42.93%[37] - PCB: 38 stocks, largest weight stock Shenghong Technology, average market cap 27.163 billion yuan, 3-month performance 112.10%[37] - Tungsten: 4 stocks, largest weight stock Xiamen Tungsten, average market cap 30.523 billion yuan, 3-month performance 69.26%[37] - Lithium Battery Equipment: 12 stocks, largest weight stock Lead Intelligent, average market cap 11.731 billion yuan, 3-month performance 60.15%[37] - Weapons and Equipment III: 12 stocks, largest weight stock Great Wall Military Industry, average market cap 21.307 billion yuan, 3-month performance 80.22%[37] - **Profitability (ROE)**: - Beer: 7 stocks, largest weight stock Tsingtao Brewery, average market cap 26.758 billion yuan, 3-month performance -3.94%[39] - Liquor: 20 stocks, largest weight stock Kweichow Moutai, average market cap 162.722 billion yuan, 3-month performance 4.12%[39] - Non-dairy Beverages: 7 stocks, largest weight stock Eastroc Beverage, average market cap 32.754 billion yuan, 3-month performance -4.45%[39] - Network Connection and Tower Setup: 19 stocks, largest weight stock Zhongji Xuchuang, average market cap 64.299 billion yuan, 3-month performance 202.29%[39] - Building Decoration III: 28 stocks, largest weight stock Gold Mantis, average market cap 3.436 billion yuan, 3-month performance 4.42%[39] - **Quality Dividend (DP+ROE)**: - Automotive Motor Control: 15