证券研究报告：汽车 | 公司深度报告 发布时间：2026-01-27 股票投资评级 买入 |首次覆盖 个股表现 资料来源：Wind，中邮证券研究所 公司基本情况 | 最新收盘价（港元） | 224.80 | | --- | --- | | 总股本/流通股本（亿 | 1.57/ 1.30 | | 股） | | | 总市值/流通市值（亿港 | 353 / 293 | | 元） | | | 52 周内最高/最低价 | 244.0/ 116.3 | | 资产负债率(%) | 18.99% | | 市盈率 | 75.1 | | 第一大股东 | Fermat Star Limited | 研究所 分析师:付秉正 SAC 登记编号:S1340524100004 Email:fubingzheng@cnpsec.com 禾赛-W(2525.HK) 以"智驾之眼"筑基，迈向"物理 AI"通用感官新纪元 l 投资要点 禾赛科技为全球领先的激光雷达研发与制造企业，产品广泛布局 自动驾驶、具身智能等多领域。截止 2025 年，公司全球车载激光雷 达市占率第一、全球 ADAS 激光雷达市占率第一、全球 L4 自动驾驶激 光雷达市占率第 ...

Investment Rating - The report maintains a "Buy" rating for the company, indicating a potential upside of 15% to 35% from the current price [5][12]. Core Insights - The company plans to acquire a 29.06% stake in PUMA SE for €1.5 billion (approximately RMB 12.28 billion), which will make it the largest shareholder of PUMA. This acquisition is expected to enhance the company's brand portfolio and international competitiveness [9]. - The company's main brand, ANTA, experienced low single-digit negative growth in Q4, which was below expectations due to market pressures and the timing of the Spring Festival. However, overall revenue remains stable, with FILA showing positive growth trends [9]. - For 2026, the company anticipates positive growth for its main brand through improvements in e-commerce planning, store optimization, and product enhancement. The outdoor brands are expected to maintain stable profitability despite a slowdown in growth rates due to base effects [9]. Financial Summary - The company forecasts net profits of RMB 132.48 billion, RMB 149.62 billion, and RMB 169.18 billion for 2025, 2026, and 2027 respectively, with year-on-year growth rates of -15%, +13%, and +13% [11]. - Earnings per share (EPS) are projected to be RMB 4.72, RMB 5.33, and RMB 6.02 for the same years, with corresponding price-to-earnings (P/E) ratios of 14x, 13x, and 11x [11]. - The total revenue is expected to reach RMB 79.36 billion in 2025, RMB 88.90 billion in 2026, and RMB 99.76 billion in 2027, reflecting a steady growth trajectory [13].

证券研究报告：汽车 | 公司深度报告 发布时间：2026-01-27 股票投资评级 买入 |首次覆盖 个股表现 资料来源：Wind，中邮证券研究所 公司基本情况 | 最新收盘价（港元） | 224.80 | | --- | --- | | 总股本/流通股本（亿 | 1.57/ 1.30 | | 股） | | | 总市值/流通市值（亿港 | 353 / 293 | | 元） | | | 52 周内最高/最低价 | 244.0/ 116.3 | | 资产负债率(%) | 18.99% | | 市盈率 | 75.1 | | 第一大股东 | Fermat Star Limited | 研究所 分析师:付秉正 SAC 登记编号:S1340524100004 Email:fubingzheng@cnpsec.com 禾赛-W(2525.HK) 以"智驾之眼"筑基，迈向"物理 AI"通用感官新纪元 l 投资要点 禾赛科技为全球领先的激光雷达研发与制造企业，产品广泛布局 自动驾驶、具身智能等多领域。截止 2025 年，公司全球车载激光雷 达市占率第一、全球 ADAS 激光雷达市占率第一、全球 L4 自动驾驶激 光雷达市占率第 ...

Investment Rating - The report maintains a Buy rating for CR Beverage with a target price of HK$11.87, reflecting an 8% decrease from the previous target price of HK$12.85 [1][3]. Core Insights - The forecast for CR Beverage's FY25E net profit is a decline of 35.5% to RMB1.06 billion, with a more significant drop expected in the second half of FY25E due to large marketing contracts and increased supply chain investments [1]. - The company is expected to experience pressure release in 2025, with better growth anticipated during the 15th Five-Year Plan period, potentially starting as early as 2026 [1][9]. - Key positive developments include the appointment of a new Chairman with extensive experience expected to drive significant reforms, particularly in sales [1][9]. - The company is considering increasing its dividend payout ratio in light of weaker performance in 2025 [1][9]. Financial Summary - Revenue for FY25E is projected at RMB11.46 billion, a decrease of 15.2% year-on-year, with a recovery expected in FY26E with 8.3% growth [2][10]. - Net profit for FY25E is expected to be RMB1.06 billion, down from RMB1.64 billion in FY24A, with a recovery to RMB1.29 billion in FY26E [2][10]. - The company's P/E ratio for FY25E is projected at 17.9x, with a decrease in net profit margin to 9.2% [2][10]. Market Position and Share Performance - CR Beverage's market capitalization is approximately HK$24.46 billion, with a current share price of HK$10.20, indicating a potential upside of 16.4% to the target price [3][4]. - The company's packaged water market share has stabilized, showing slight growth at the end of Q3 [9]. - The share performance over the past six months has seen a decline of 21.5% [6].

股票研究 /[Table_Date] 2026.01.27 生态与行业场景深耕，AI 驱动收入增长 AI 需求强劲，AI 智算云市场高速增长，公司大力投入 AI 业务，AI 已成公司增长 核心引擎。 投资要点： | 财务摘要(百万人民币) | 2023 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入 | 7,047 | 7,785 | 9,510 | 11,685 | 14,338 | | (+/-)% | -13.8% | 10.5% | 22.1% | 22.9% | 22.7% | | 毛利润 | 850 | 1,341 | 1,474 | 1,986 | 2,581 | | 归母净利润 | -2,176 | -1,967 | -942 | -759 | -717 | | (+/-)% | 18.1% | 9.6% | 52.1% | 19.4% | 5.5% | | PE | -9.74 | -11.01 | -28.61 | -35.50 | -37.55 | | PB | 3.28 | 4 ...

Investment Rating - The report maintains a "Buy" rating for Kingsoft Cloud (3896.HK) [6] Core Views - The cloud service industry is expected to undergo a valuation reshaping, driven by strong AI demand and cost pressures, leading to an imminent price increase across the sector [2] - Kingsoft Cloud is positioned to benefit from its unique ecosystem, particularly through its strategic partnership with Xiaomi, which enhances its AI capabilities and revenue potential [3] - The company is projected to achieve a revenue of 27 billion CNY in Q4 2025, representing a 22% year-on-year growth and a 10% quarter-on-quarter increase, primarily fueled by AI-driven public cloud business growth [1] Financial Projections - Revenue forecasts for Kingsoft Cloud have been revised upwards for 2026 and 2027 to 121 billion CNY and 140 billion CNY respectively, reflecting an increase of 9% and 11% [4] - The expected revenue growth rates are 22.3% for 2025 and 26.6% for 2026, with a projected revenue of 9.522 billion CNY in 2025 and 12.060 billion CNY in 2026 [5] - The adjusted EBITDA margin is anticipated to be around 22% in Q4 2025, indicating sustained profitability [1] AI Business Growth - Kingsoft Cloud's AI business is entering a harvest phase, with expected revenue growth of 85% year-on-year in Q4 2025, reaching 8.8 billion CNY [3] - The company has established a comprehensive AI training and deployment platform, enhancing its service offerings and operational efficiency [3] - The AI revenue is projected to maintain high double-digit growth into 2026, supported by ongoing demand from various sectors [3]

越秀地产（0123.HK）2025 年业绩预告点评 调整阶段业绩下滑，聚焦核心财务稳健 glmszqdatemark 事件 2026 年 1 月 23 日公司发布 2025 年业绩盈利警告，全年预计实现归母净利润 0.5 亿元至 1 亿元，同比降幅约 90%至 95%；预计实现核心净利润 2.5 亿元至 3.5 亿元，同比降幅约 80%至 85%。 行业调整阶段毛利率下降，当期业绩同比下滑。 公司 2025 年归母净利润同比下降主要原因：①2025 年行业仍处于调整阶段，公 司售楼业务的结转毛利率同比有所下降；②2025 年公司结转项目结构出现阶段 性变动，导致 2025 年结转项目的平均权益占比较 2024 年有所下降。 销售规模维持行业前十，投资聚焦核心城市。 公司 2025 年实现销售金额 1062 亿元，同比-7.3%，排名行业第 9；销售面积 295 万方，同比-24.7%。据中指数据，公司 2025 年在大湾区销售金额 332 亿元，居 区域榜单第二。公司拿地聚焦核心城市，2025 年获取优质土地 23 宗，超过 90% 的拿地金额集中在北上广深、杭州及成都 6 个核心城市。 财务状况安全稳健，" ...

现制饮品国民品牌，高质平价、全球扩张 蜜雪集团(2097) 蜜雪集团首次覆盖报告 | [姓名table_Authors] | 电话 | 邮箱 | 登记编号 | | --- | --- | --- | --- | | 刘越男(分析师) | 021-38677706 | liuyuenan@gtht.com | S0880516030003 | | 宋小寒(分析师) | 010-83939087 | songxiaohan@gtht.com | S0880524080011 | 本报告导读： 蜜雪集团是国内现制饮品龙头，高质平价定位+供应链先发优势，规模效应筑壁垒。 投资要点： | 财务摘要(百万人民币) | 2023 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入 | 20,302 | 24,829 | 33,748 | 38,059 | 42,393 | | (+/-)% | 49.6% | 22.3% | 35.9% | 12.8% | 11.4% | | 毛利润 | 5,999 | 8,060 | ...

Investment Rating - The investment rating for the company is "Outperform the Market" (maintained) [1][6][22] Core Viewpoints - The management's recent share buybacks demonstrate confidence in the company's future and stock price [3][4] - The company's new product series, PUCKY and Starry People, have shown strong demand, with sold-out status on official platforms and significant price premiums on secondary markets, indicating potential for IP value enhancement during the upcoming holiday season [3][5] - The company is expected to see substantial profit growth, with projected net profits for 2025-2027 at 120.2 billion, 170.5 billion, and 208.9 billion respectively, reflecting year-on-year growth of 284.4%, 41.9%, and 22.6% [3][10][15] Summary by Relevant Sections Share Buyback - The company announced a buyback of 500,000 shares at a price of 192.97 yuan per share and the cancellation of 1.4 million shares at 179.60 yuan per share, indicating a total buyback amount of approximately 347.9 million yuan [2][5] Product Performance - Recent trends show that the PUCKY and Starry People series have sold out on official websites, with price premiums on secondary markets ranging from 2-3 times for hidden versions and 70-200% for regular versions, suggesting strong market demand [3][5][9] Financial Projections - The company has revised its profit forecasts, expecting revenues of 356.2 billion, 512.5 billion, and 634.5 billion for 2025-2027, with corresponding year-on-year growth rates of 173.2%, 43.9%, and 23.8% [10][19] - The gross margin is projected to exceed 70% in the first half of 2025, with a steady gross margin of around 71% expected through 2027 [12][19]

Investment Rating - The investment rating for the company is "Outperform the Market" (maintained) [1][6][3] Core Views - The management's recent share buybacks demonstrate confidence in the company's future and stock price [4][3] - The company's new product series, PUCKY and Starry People, have sold out on official platforms and are trading at significant premiums on secondary markets, indicating strong IP potential [3][5] - The company is expected to see substantial profit growth, with net profits projected to reach 12.02 billion, 17.05 billion, and 20.89 billion for 2025-2027, reflecting year-on-year growth of 284.4%, 41.9%, and 22.6% respectively [3][10] Summary by Sections Share Buyback - The company announced a buyback of 500,000 shares at a price of 192.97 yuan per share and the cancellation of 1.4 million shares at 179.60 yuan per share, showing a total buyback of 3.47 billion yuan for 1.9 million shares [2][5] Product Performance - Recent trends show that the PUCKY and Starry People series have sold out on the official website, with hidden versions trading at premiums of 2-3 times and regular versions at 70-200% premiums [5][9] Financial Projections - The company has revised its profit forecasts, expecting net profits of 12.02 billion, 17.05 billion, and 20.89 billion for 2025-2027, with corresponding P/E ratios of 23, 16, and 13 [3][10] - Revenue projections for 2025-2027 are set at 35.62 billion, 51.25 billion, and 63.45 billion, with growth rates of 173.2%, 43.9%, and 23.8% respectively [10][19]