机构：华安证券 有道业务"产模一体"战略推动应用落地 有道业务二季度实现收入14.2 亿 （13.3 亿consensus），yoy+7.2%，毛利率43.0%。有道AI 布局持续推 进，推出"子曰"教育大模型AI 创新应用，包括AI 全科学习助手"有道小P"APP、新一代虚拟人口语教练 Hi Echo 3.0 和新一代知识库问答引QAnything。有道在"产模一体"的框架下进行模型与产品的迭代升 级，实现多应用落地。 云音乐稳定运营，生态系统驱动用户转化 研究员：金荣 2Q25业绩： 25Q2，公司实现收入279.9 亿元（yoy+9.4%，qoq-3.2%）。公司二季度实现毛利180.5 亿元 （yoy+12.5%），毛利率为64.7%，同比增加1.8pct；实现调整后净利润95.3 亿元（yoy+32.0%），净利 率为34.2%，同比增加3.5pct。 长线运营游戏稳健运营，海外布局持续加深 公司二季度游戏及相关服务收入为228 亿（234 亿consensus），yoy+13.7%。二季度多款游戏周年庆版 本更新，持续发力。《逆水寒》手游推出两周年庆版本更新，登中国iOS 畅销榜第三。《七日世界》 ...

Investment Rating - The report maintains a positive outlook on the SLG gaming sector and continues to recommend leading companies in various sub-sectors of the media and internet industry [2][3]. Core Insights - The report highlights the stable growth of NetEase's gaming business, with a revenue of 22.8 billion yuan in Q2 2025, representing a year-on-year increase of 13.7% [3]. - The SLG gaming segment is expected to see continued expansion in overseas demand, with global market share projected to reach nearly 10% and revenue around 17.5 billion USD in 2024 [2]. - The report emphasizes the importance of high-quality development and dynamic user acquisition strategies for leading companies to maintain their competitive edge in the SLG sector [2]. Industry Overview - The media industry overall saw a 1.25% increase in the past week, ranking 16th among all sectors, with a year-to-date increase of 22.99%, placing it 7th among all sectors [11]. - The gaming sector, particularly the SLG segment, is showing a strong upward trend, supported by the integration of lightweight and diverse gameplay [2]. - The report notes that the top 10 best-selling games on WeChat mini-games in the first half of the year included several with SLG elements, indicating a significant market opportunity [2]. Company Performance - NetEase's gaming segment has launched several successful titles, contributing to its revenue growth, with notable games like "Identity V" and "Marvel Duel" leading the way [3]. - The report mentions that the company has a strong pipeline of upcoming games, including original titles and mobile adaptations, which are expected to further enhance its market position [3]. - The cloud music business of NetEase showed stable performance with a revenue of 2 billion yuan in Q2 2025, while its profitability improved significantly [3]. Market Data - The report provides data on the overall industry scale, indicating a total market capitalization of 1,935.1 billion yuan and a circulating market capitalization of 1,759.0 billion yuan across 160 listed companies [4]. - The report also includes performance metrics for the media sector, with absolute performance over 1 month, 6 months, and 12 months recorded at 5.8%, 8.5%, and 62.4% respectively [6].

Core Viewpoint - NetEase's Q2 2025 financial report shows a net revenue of 27.9 billion yuan, a year-on-year increase of 9.4%, but the results fell short of market expectations, leading to a stock price drop of over 10% [2]. Group 1: Financial Performance - NetEase's Q2 net revenue reached 27.9 billion yuan, with game business revenue accounting for 22.8 billion yuan [2]. - The company achieved a net profit of 8.6 billion yuan in Q2, but faces increasing pressure due to declining revenues from non-gaming products [5]. Group 2: Product Performance and Market Challenges - The company has seen fluctuations in revenue from successful new products launched in the past two years, with no major new releases this year contributing to a challenging situation [2]. - Management is focusing on the performance of older products and their expansion in overseas markets, while newer products launched in the first half of the year were not mentioned in the earnings call [2]. - The gaming market in China is becoming increasingly competitive, with major players like Tencent emphasizing the importance of content-driven games, adding pressure on NetEase [5]. Group 3: Development and Investment Issues - NetEase's high investment in game development has not yielded corresponding returns in the short term, with some high-cost projects, such as "Wanmin Changge: Three Kingdoms," being halted [3]. - The company is facing challenges with ongoing disputes over alleged plagiarism between its games, which could further impact its reputation and performance [3].

Group 1: Financial Performance - In Q2 2025, the company achieved revenue of 27.9 billion yuan, a year-on-year increase of 9% [1] - Non-GAAP net profit reached 9.5 billion yuan, up 22% year-on-year, with a Non-GAAP net profit margin of 34.2%, an increase of 3 percentage points [1] - The comprehensive gross profit margin was 64.7%, up 1.8 percentage points year-on-year, while the total operating expense ratio was 32%, down 3 percentage points year-on-year [1] Group 2: Gaming Business - Online gaming revenue for Q2 2025 was 22.1 billion yuan, a 15% year-on-year increase, with strong performance from titles like "Identity V" and "Marvel Duel" [2] - Deferred revenue reached 16.97 billion yuan, a 25% year-on-year increase, indicating healthy future revenue streams [2] - The company is focusing on global expansion with new game releases and updates, achieving significant rankings on various platforms [2] Group 3: Youdao and Cloud Music - Youdao's net revenue for Q2 2025 was 1.4 billion yuan, a 7% year-on-year increase, driven by a 24% growth in advertising services [2] - Net revenue for NetEase Cloud Music was 2 billion yuan, down 4% year-on-year, with a gross margin of 36.1%, up 4 percentage points year-on-year [3] - The company is expected to increase investment in copyright content in the second half of the year, which may lead to a decrease in gross margin [3] Group 4: Investment Outlook - The company is recognized for its strong game development capabilities and is expected to maintain profitability, with adjusted net profit forecasts of 39.3 billion, 42.5 billion, and 46.7 billion yuan for 2025-2027 [3] - Continued focus on high-quality and globalized game offerings is anticipated, with key titles to watch including "Destiny: Stars," "Forgotten Sea," and "Return to Tang" [3]

Market Overview - A-shares opened high and closed at a ten-year high, with the Shanghai Composite Index rising by 0.85% and trading volume reaching 2.81 trillion yuan, the highest since October 2024[3][16] - The Hang Seng Index fell by 0.37%, while the Hang Seng Technology Index increased by 0.65%[12] - U.S. stocks showed mixed performance, with the Dow Jones down 0.1% and the S&P 500 virtually unchanged, as investors awaited key earnings reports and the Jackson Hole meeting[10] Monetary Policy Insights - The People's Bank of China emphasized a moderately loose monetary policy, with potential for further reserve requirement ratio (RRR) and interest rate cuts if domestic demand does not recover sufficiently[5] - The report highlighted a focus on improving the efficiency of capital allocation and supporting high-quality consumption finance to sustain domestic demand expansion[5] Commodity and Forex Movements - International oil prices rose by approximately 1%, with WTI crude oil closing at $63.42 per barrel, driven by geopolitical developments[27] - The U.S. dollar index increased by 0.3%, while the euro appreciated by 12.6% year-to-date against the dollar[26] Stock Performance Highlights - Notable stock movements included NetEase, which is expected to see stable growth in its gaming segment, with a target price of $143, up from $130.30[8] - Mobileye's stock is projected to rise as it expands its advanced driver-assistance systems (ADAS) business, with a target price of $17.6[8] Sector Performance - In the A-share market, sectors such as information technology and healthcare saw gains of 2.2% and 1.0%, respectively, while real estate and energy sectors faced declines[17] - In Hong Kong, the healthcare and consumer goods sectors both rose by 1.9%, while the energy sector fell by 1.7%[12] Global Economic Indicators - The U.S. 10-year Treasury yield rose to 4.33%, reflecting market expectations ahead of the Federal Reserve's upcoming announcements[30] - The report noted that inflationary pressures and fiscal risks are key concerns for the UK, with the 30-year government bond yield reaching its highest level since 1998[30]

Investment Rating - The report maintains a "Recommended" investment rating for the media industry [1] Core Insights - The media industry saw a weekly increase of 1.00%, ranking 17th among industries, while the Shanghai Composite Index rose by 1.70% and the Shenzhen Component Index increased by 4.55% [3][15] - Tencent's Q2 performance was strong, with domestic game revenue reaching 404 billion yuan, a year-on-year increase of 17% [5][41] - The report highlights the growth potential in AI applications and cultural exports, particularly in gaming, IP, short dramas, and publishing sectors [7][43] Market Performance - The media industry (Shenwan) increased by 1.00% from August 9 to August 15, 2025, while the Shanghai Composite Index rose by 1.70% and the Shenzhen Component Index increased by 4.55% [3][15] - Notable performers included Jishi Media, Youzu Network, and Tencent Holdings, with weekly increases of 45.19%, 19.88%, and 5.53% respectively [22][23] Industry Key Data and Updates AI Application Data - Estimated iOS downloads for various AI applications from August 8 to August 14 were 38.14 million for Deepseek, 208.17 million for Doubao, 60.64 million for Quark, and 121.11 million for Tencent Yuanbao, with Tencent Yuanbao showing a significant increase of 63.43% [4][26] Gaming Data - Tencent's domestic game revenue for Q2 2025 was 404 billion yuan, a 17% year-on-year increase, with the game "Delta Force" achieving an average daily active user count exceeding 20 million [5][28] - In July 2025, three new products entered the overseas revenue TOP30 list, including "Persona 5: The Phantom X" and "Sword and Magic" [30] Film Data - The total box office for the week of August 8 to August 14 was 1.518 billion yuan, with "Nanjing Photo Studio" leading the summer box office [37][39] Investment Recommendations - The report suggests focusing on themes such as AI applications and cultural exports, with particular attention to gaming, IP, short dramas, and publishing sectors. Recommended companies include Giant Network, Kaiying Network, and Perfect World [7][43]

Key Insights - The report highlights the growth potential of the Chinese casual dining sector, with a market size projected to reach approximately 3.9 trillion yuan by 2025, growing at a CAGR of 8.9% from 2023 to 2028 [9] - The company "小菜园" (Little Garden) is identified as a leading player in the casual dining space, with a focus on cost-effectiveness and a successful expansion strategy across China [8][11] - In 2024, Little Garden achieved revenue of 5.21 billion yuan, representing a year-on-year increase of 14.5%, and a net profit of 580 million yuan, up 9.1% [8] - The company plans to continue its expansion, with projections to increase its store count significantly from 667 in 2024 to 1,809 by 2030 [10] Company Overview - Little Garden operates a direct sales model and emphasizes value for money, with an average dining price of 59.2 yuan in 2024 [8] - The company has a strong presence in the East China region, with over 80% of its stores located there, and aims to penetrate deeper into this market while exploring new regions [10] - The report anticipates that the company's net profit will grow to 770 million yuan, 940 million yuan, and 1.12 billion yuan in 2025, 2026, and 2027 respectively, reflecting growth rates of 32%, 22%, and 19% [11] Industry Analysis - The casual dining market is characterized by a fragmented landscape, with the top five companies holding less than 1% market share, indicating significant opportunities for brands that can capture the lower-tier markets and enhance online presence [9] - The report draws parallels with Japan's dining sector, noting that leading companies can thrive even during economic downturns, suggesting a resilient growth trajectory for Little Garden [9] - The report emphasizes the importance of supply chain efficiency and operational improvements as key drivers for profitability in the casual dining sector [10] Investment Recommendations - The report suggests a target stock price range for Little Garden of 13.4 to 14.3 HKD, indicating a potential upside of 32.3% from the current price [11] - The company is rated "outperform" based on its strong market position, effective expansion strategy, and improving operational efficiency [11]

Investment Rating - The investment rating for the company is "Outperform the Market" [6][26]. Core Views - The company reported a 9% year-on-year increase in revenue for Q2 2025, with a Non-GAAP net profit of 9.5 billion yuan, reflecting a 22% year-on-year growth [2][9]. - The online gaming business generated 22.1 billion yuan in revenue for Q2 2025, marking a 15% year-on-year increase, with strong performance from titles like "Identity V" and "Marvel Duel" [3][16]. - The company is focusing on global expansion, with several games performing well in international markets, including "Forgotten Sea" and "Return to Tang" [4][19]. Summary by Sections Financial Performance - In Q2 2025, the company achieved revenue of 27.9 billion yuan, a 9% increase year-on-year, and a Non-GAAP net profit margin of 34.2%, up 3 percentage points from the previous year [2][9]. - The overall gross margin for the company was 64.7%, an increase of 1.8 percentage points year-on-year [4][14]. - The total operating expense ratio was 32%, a decrease of 3 percentage points year-on-year, while the sales expense ratio was 12.8%, showing a year-on-year decline of 1 percentage point [4][14]. Gaming Segment - The gaming segment is expected to perform well in Q3 2025, with multiple successful game launches and updates planned [3][19]. - Deferred revenue reached 16.97 billion yuan in Q2 2025, a 25% year-on-year increase, indicating strong future revenue potential [3][16]. Other Business Segments - Youdao's revenue for Q2 2025 was 1.4 billion yuan, a 7% year-on-year increase, driven by a 24% growth in advertising services [20]. - NetEase Cloud Music reported a revenue of 2 billion yuan in Q2 2025, a 4% year-on-year decline, but with a gross margin improvement of 4 percentage points [4][23]. Profit Forecasts - The company expects adjusted net profits of 39.3 billion yuan, 42.5 billion yuan, and 46.7 billion yuan for the years 2025 to 2027, respectively [4][26]. - The projected revenue for 2025 is 111.976 billion yuan, with a year-on-year growth of 6.3% [5][29].

证券研究报告 | 2025年08月18日 网易-S（09999.HK） 优于大市 销售费率环比回升，公司游戏持续布局全球化 请务必阅读正文之后的免责声明及其项下所有内容 核心观点 公司研究·海外公司财报点评 收入同比上升 9%，销售费率环比有所上升。25Q2 公司收入同比上升 9%， 经调利润率同比提升 3pct。25Q2，公司实现营收 279 亿元，同比上升 9%。Non-GAAP 归母净利润 95 亿元，同比增长 22%；Non-GAAP 归母净利 率 34.2%，同比提升 3pct。25Q2，公司综合毛利率 64.7%，同比上升 1.8pct，网易云音乐毛利率同比提升 4pct。25Q2，公司总经营费率为 32%，同比降低 3pct，环比上升 4pct。其中销售费率 12.8%，同比下降 1pct，环比提升 3pct，回归公司正常销售费率水平，游戏及相关增值服 务市场推广支出增加。 游戏：Q2 为网易游戏淡季，Q3 暑期表现良好。25Q2，在线游戏业务收入为 221 亿元，同比增长 15%。《第五人格》、《燕云十六声》和《漫威争 锋》良好。递延收入表现良好，25Q2 网易递延收入 169.7 亿元，同比 ...

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 237.1 HKD, up from the current price of 200.2 HKD [3]. Core Views - The company reported a net revenue of 27.9 billion RMB for Q2 2025, representing a year-over-year increase of 9.4%, although slightly below the Bloomberg consensus estimate of 28.4 billion RMB [1]. - The gaming segment continues to show strong growth, with net revenue of 22.8 billion RMB, a year-over-year increase of 13.7%, but also below market expectations [1]. - Deferred revenue at the end of the period reached 17 billion RMB, up 24.6% year-over-year, indicating strong future revenue support [1]. - The company has adjusted its profit forecasts for 2025 and 2026, increasing them by 9.9% and 8.2% respectively, and introduced a new profit forecast for 2027 [1]. Summary by Sections Financial Performance - Q2 2025 operating profit was 9.06 billion RMB, with an operating margin of 32.5%, slightly below the expected 9.35 billion RMB [1]. - Adjusted net profit for Q2 2025 was 9.5 billion RMB, a year-over-year increase of 21.9%, also slightly below the expected 9.6 billion RMB [1]. - The company's gross margin improved to 64.7%, up 1.8 percentage points year-over-year, exceeding expectations [1]. Business Segments - The gaming segment's online game revenue was 22.1 billion RMB, with a year-over-year growth of 14.9%, driven by new releases [1]. - Youdao's net revenue was 1.4 billion RMB, a year-over-year increase of 7.3%, surpassing expectations [1]. - Cloud music revenue reached 2 billion RMB, also up 7.3% year-over-year, exceeding expectations [1]. - Innovative and other businesses saw a decline in revenue, down 17.8% year-over-year [1]. Profitability and Cost Management - Marketing expenses were 3.6 billion RMB, with a marketing expense ratio of 12.8%, indicating a recovery to historical levels [1]. - The company continues to optimize its management and R&D expenses, with management expense ratio at 3.8% and R&D expense ratio at 15.6% [1]. Valuation and Future Outlook - The report projects a 2025-2026 adjusted net profit of 39.02 billion RMB and 41.43 billion RMB respectively, with a new forecast for 2027 at 44.48 billion RMB [2]. - The company is expected to benefit from the high growth potential in the domestic gaming industry and improvements in profitability for its cloud music segment [1].