Investment Rating - The report assigns a "Buy" rating for the company, indicating a potential upside in the stock price [5][10]. Core Insights - The company is expected to achieve a net profit growth of 42% in 2024, driven by significant growth in online channels [5]. - The company reported a revenue of RMB 55.4 billion for 2024, representing a year-over-year increase of 57.2%, with a net profit of RMB 21.5 billion, up 42.1% year-over-year [7]. - The company plans to distribute a dividend of RMB 0.6021 per share, with a special dividend of RMB 0.5921, resulting in a dividend yield of approximately 2.1% based on the latest closing price [7]. Financial Performance - The company’s revenue for 2024 is projected to be RMB 30.0 billion for the second half, reflecting a year-over-year growth of 56.3%, with a net profit of RMB 10.8 billion, up 37.5% [7]. - The company’s gross margin for 2024 is reported at 82.1%, a slight decrease of 1.5 percentage points year-over-year, attributed to product category expansion and increased costs [7]. - The total revenue for the company is forecasted to reach RMB 72.9 billion by 2025, with net profits expected to grow to RMB 26.5 billion [9][12]. Product and Sales Performance - The company’s main brand, 可复美, achieved revenue of RMB 45.4 billion in 2024, marking a year-over-year increase of 62.9%, with strong sales during major promotional events [7]. - Online sales channels have become a significant growth driver, with the company reporting over 60% and 100% growth in GMV during the "618" and "Double Eleven" promotions, respectively [7]. - The company’s online direct sales revenue accounted for 72% of total revenue, an increase of 6 percentage points year-over-year [7]. Earnings Forecast - The company is projected to achieve net profits of RMB 32.9 billion and RMB 40.2 billion in 2026 and 2027, respectively, with corresponding EPS of RMB 3.20 and RMB 3.91 [9][12]. - The price-to-earnings (P/E) ratio is expected to decrease from 22X in 2025 to 15X in 2027, indicating a potentially undervalued stock [7][9].

Investment Rating - The report maintains an "Outperform" rating for the company [2][11]. Core Insights - The company reported a revenue of RMB 2.13 billion in 2024, a decrease of 53.1%, primarily due to a reduction in licensing revenue, while commercial sales revenue increased by 24.9% to RMB 2.00 billion [3][16]. - The company has effectively managed costs, with a significant decline in expense ratios, leading to a narrowed operating net loss of RMB 660 million, down 16.7% year-over-year [4][18]. - The clinical pipeline is advancing steadily, with key programs such as Cadonilimab and Ivonescimab making progress in various clinical trials [5][19]. Financial Performance - Revenue projections for 2025-2027 are RMB 3.41 billion, RMB 5.45 billion, and RMB 7.31 billion, reflecting year-over-year growth of 60% and 34% in subsequent years [11][34]. - The company is expected to turn a profit in 2025, achieving a net profit of RMB 50 million [11][34]. - The gross profit margin is projected to remain high, with estimates of 92.3% in 2025 and 92.9% in 2027 [15]. Clinical Pipeline Progress - Cadonilimab is involved in multiple clinical trials, including adjuvant treatment for hepatocellular carcinoma and combination therapies for non-small cell lung cancer [5][19]. - Ivonescimab is also progressing in various trials, including first-line treatments for biliary tract cancer and head and neck squamous cell carcinoma [20][23]. - The company has several NDA/sNDA approvals expected in 2025, which could significantly impact revenue and market position [9][25]. Cost Management - The company has demonstrated excellent cost management, with R&D expenses decreasing by 5.3% due to the transition of certain clinical research services to in-house execution [4][18]. - Selling expenses grew at a lower rate than commercial sales revenue, resulting in a decline in the selling expense ratio by 5.5 percentage points [4][18]. Valuation - The target price has been adjusted to HKD 96.6 per share based on a DCF model, reflecting a WACC of 10.0% and a perpetual growth rate of 3.0% [11][34].

2025 年 04 月 08 日 王睿哲 C0062@capital.com.tw 目标价(HKD) 75 公司基本资讯 | 产业别 | 美容护理 | | --- | --- | | H 股价(2025/04/07) | 60.90 | | 恒生指数(2025/04/07) | 19,828.3 | | 股价 12 个月高/低 | 72.8/35.7 | | 总发行股数(百万) | 1,035.90 | | H 股数(百万) | 1,035.90 | | H 市值(亿元) | 630.87 | | 主要股东 | 范代娣 (57.32%) | | 每股净值(元) | 6.91 | | 股价/账面净值 | 8.81 | | 一个月 三个月 | 一年 | | 股价涨跌(%) -12.12% 26.88% 46.25% | | 近期评等 | 出刊日期 | 前日收盘 | 评等 | | --- | --- | --- | | 2024-09-26 | 39.95 | 买进 | | 产品组合 | | | --- | --- | | 功效性护肤品 | 78.6% | | 医用敷料 | 23.3% | | 保健品及其他 | 0 ...

Investment Rating - The report maintains a "Buy" rating for the company, expecting a relative increase of over 15% in stock price compared to the benchmark index within the next 6 to 12 months [14]. Core Insights - The company achieved a total revenue of 14,024 million HKD in 2024, reflecting a year-on-year growth of 7.5%, while the net profit attributable to shareholders reached 1,511 million HKD, up by 12.5% [3][5]. - The improvement in profitability is attributed to an increase in property management area and enhanced value-added services, with the gross profit margin rising from 15.9% to 16.6% [5][9]. - The company proposed a dividend of 0.095 HKD per share, an increase from 0.085 HKD in 2023, indicating a commitment to shareholder returns [3][5]. Revenue Performance - The company reported a main business revenue of 14,024 million HKD for 2024, with a year-on-year growth rate of 7% projected for 2025 [2]. - The net profit attributable to shareholders is forecasted to grow from 1,511 million HKD in 2024 to 1,870 million HKD by 2026, reflecting a steady growth trajectory [2][9]. Business Segments - The property management area increased to 431 million square meters, a 7.4% growth year-on-year, with third-party project area contributing 39.4% [7]. - The revenue from property management services rose to 76.1% of total revenue, up from 72.1% in 2023, indicating a strategic focus on core business [7]. Value-Added Services - The non-residential value-added services revenue decreased by 14.7% year-on-year to 1,829 million HKD, while residential value-added services revenue grew by 7.2% to 1,385 million HKD, maintaining its share of total revenue [8][9]. - The company is actively optimizing its service structure in response to the downturn in the real estate sector [8]. Financial Projections - The earnings per share (EPS) is projected to increase from 0.46 HKD in 2024 to 0.63 HKD by 2027, reflecting a consistent growth outlook [2][9]. - The price-to-earnings (P/E) ratio is expected to decline from 9.9 in 2025 to 7.2 by 2027, indicating potential undervaluation [2][9].

Investment Rating - The report maintains a "Buy" rating for the company [4] Core Insights - The company has optimized its diversified business structure, resulting in stable revenue and profit performance. In 2024, the company achieved revenue of 3.671 billion yuan, a year-on-year increase of 1.2%, with an adjusted net profit of 1.251 billion yuan, reflecting a significant year-on-year increase of 120% [2][6] - The gaming and streaming segments have shown substantial growth, with gaming revenue reaching 1.992 billion yuan, a year-on-year increase of 346%, and online streaming and advertising revenue at 1.516 billion yuan, up 63% [2][6] - The company has successfully launched several films that received positive market feedback, contributing to its content production segment despite a challenging market environment [2] Financial Performance Summary - In 2024, the company reported total revenue of 3.671 billion yuan, with a gross margin of 52% and an adjusted net profit of 1.251 billion yuan [2][7] - The company expects revenue growth to continue, projecting revenues of 4.865 billion yuan, 6.121 billion yuan, and 7.025 billion yuan for 2025, 2026, and 2027 respectively, with adjusted net profits of 1.545 billion yuan, 1.817 billion yuan, and 2.115 billion yuan for the same years [7][8] - The company’s financial ratios indicate a projected PE of 22.1, 18.8, and 16.2 for 2025, 2026, and 2027 respectively, suggesting a favorable valuation trend [7][8] Business Segment Analysis - The content production segment generated revenue of 127 million yuan, a decrease of 94% year-on-year, while the online streaming and advertising segment saw significant growth [2][6] - The gaming segment has been a major driver of revenue, with the successful launch of games leading to a substantial increase in income [6] - The company is actively embracing AI technology to enhance content personalization and expand its market reach through self-produced short dramas [6]

Investment Rating - The investment rating for the company is "Buy" (maintained) [4][14] Core Views - The company achieved a revenue of 16.342 billion RMB in 2024, representing a year-on-year growth of 8.5%, while the net profit attributable to shareholders was 1.474 billion RMB, up 6.8% year-on-year [5][7] - The company is focusing on cost reduction and efficiency improvement while expanding the quality of its services [4][6] - The company proposed a final dividend of 1.332 RMB per share, increasing the payout ratio from 40% to 50% of net profit attributable to shareholders [7][11] Revenue Performance - The company reported a revenue of 16.342 billion RMB for 2024, with a year-on-year growth rate of 8% projected for 2025 and 2026 [4][8] - The revenue increase was primarily driven by the continuous expansion of property management services [7][10] Profitability Metrics - The gross profit margin slightly declined from 19.61% in 2023 to 18.26% in 2024, with specific service segments experiencing varying degrees of margin compression [7][10] - The net profit margin for 2024 was 9.0%, with a projected decline in return on equity (ROE) from 16% in 2024 to 13.2% by 2027 [4][13] Business Segmentation - The property management service segment generated 11.675 billion RMB in revenue, reflecting a 15% year-on-year increase, while non-owner value-added services saw a revenue decline of 6.4% [8][10] - The company secured new third-party project contracts worth 3.005 billion RMB in 2024, with a significant portion of its managed area coming from third-party projects [8][10] Future Earnings Forecast - The earnings per share (EPS) estimates for 2025 and 2026 have been adjusted to 2.88 RMB and 3.09 RMB, respectively, with a new forecast for 2027 set at 3.33 RMB [10][13]

房地产服务 执业证书编号：S0740523020005 Email：youzp@zts.com.cn 执业证书编号：S0740520110003 分析师：侯希得 执业证书编号：S0740523080001 Email：houxd@zts.com.cn 分析师：陈希瑞 执业证书编号：S0740524070002 Email：chenxr@zts.com.cn | 总股本(百万股) | 3,283.96 | | --- | --- | | 流通股本(百万股) | 3,283.96 | | 市价(港元) | 4.89 | | 市值(港百万元) | 16,058.57 | | 流通市值(港百万元) | 16,058.57 | Email：liyao01@zts.com.cn 相关报告 善》2024-09-06 中海物业（02669.HK） 证券研究报告/公司点评报告 2025 年 04 月 08 日 | 买入（维持） 评级： | 公司盈利预测及估值 | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | | | 指标 | | 2023A | 20 ...

2025 年 4 月 8 日 沈嘉婕 | H70455@capital.com.tw | | | --- | --- | | 目标价(港币) | 17.3 | 公司基本资讯 | 产业别 | | 汽车 | | --- | --- | --- | | H 股价(2025/04/07) | | 13.42 | | 恒生指数(2025/04/07) | | 19,828.3 | | 股价 12 个月高/低 | | 18.98/7.47 | | 总发行股数(百万) | | 10,077.39 | | H 股数(百万) | | 10,077.39 | | H 市值(亿元) | | 1,352.39 | | | 浙江吉利控股集 | | | 主要股东 | | 团有限公司 | | | | (39.94%) | | 每股净值(元) | | 8.61 | | 股价/账面净值 | | 1.56 | | 一个月 | 三个月 一年 | | | 股价涨跌(%) -24.86% | -5.36% 49.40% | | 近期评等 | 出刊日期 | 前日收盘 | 评等 | | | --- | --- | --- | --- | | 2024-1 ...

2025 年 04 月 08 日 | H70420@capitalcom.tw | | | --- | --- | | 顾向君 目标价(港币) | 34 | 公司基本资讯 | 产业别 | 商贸零售 | | --- | --- | | H 股价(2025/04/07) | 29.05 | | 恒生指数(2025/04/07) | 19,828.3 | | 股价 12 个月高/低 | 51.12/24.6 | | 总发行股数(百万) | 1,251.34 | | H 股数(百万) | 1,251.34 | | H 市值(亿元) | 363.51 | | 主要股东 | 杨云云(62.7%) | | 每股净值(元) | 8.25 | | 股价/帐面净值 | 3.52 | | | 一个月 三个月 一年 | | 股价涨跌(%) | -23.17 -43.17 -23.04 | 近期评等 | | | 产品组合 | 名创优品 | 94.2% | | --- | --- | | TOPTOY | 5.8% | 股价相对大盘走势 C o m p a n y U p d a t e C h i n a R e s e a r c ...

2025 年 4 月 8 日 沈嘉婕 | H70455@capital.com.tw | | | --- | --- | | 目标价(港币) | 17.3 | 公司基本资讯 | 产业别 | | 汽车 | | --- | --- | --- | | H 股价(2025/04/07) | | 13.42 | | 恒生指数(2025/04/07) | | 19,828.3 | | 股价 12 个月高/低 | | 18.98/7.47 | | 总发行股数(百万) | | 10,077.39 | | H 股数(百万) | | 10,077.39 | | H 市值(亿元) | | 1,352.39 | | | 浙江吉利控股集 | | | 主要股东 | | 团有限公司 | | | | (39.94%) | | 每股净值(元) | | 8.61 | | 股价/账面净值 | | 1.56 | | 一个月 | 三个月 一年 | | | 股价涨跌(%) -24.86% | -5.36% 49.40% | | 近期评等 | 出刊日期 | 前日收盘 | 评等 | | | --- | --- | --- | --- | | 2024-1 ...