Investment Rating - The report maintains a "BUY" rating for New Hope Services with a target price revised down by 4% to HK$2.67, reflecting lower earnings forecasts [1][8]. Core Insights - New Hope Services' FY24 revenue grew 17% YoY to RMB 1,480 million, exceeding CMBI estimates by 5%, driven by stable managed GFA growth and strong retail & catering services [1][8]. - Net profit increased by 5% YoY to RMB 230 million, aligning with the company's guidance, despite a decline in gross margin and a reduction in SG&A ratio [1][8]. - The company reported impressive third-party expansion, with new contract value reaching RMB 600 million, a 192% increase YoY, and expects FY25 third-party expansion to rise by 16% to RMB 700 million [1][8]. Financial Performance Summary - FY24 revenue: RMB 1,481 million, a 17.5% increase YoY [2]. - FY24 net profit: RMB 227 million, a 5% increase YoY [2]. - EPS for FY24: RMB 0.28, reflecting a 5.5% growth YoY [2]. - Average PM fee for new third-party projects rose by 51% to RMB 2.63, indicating a shift towards higher-end projects [1][8]. - The company expects a dividend yield of 9.6% in 2025E based on the current price [1][8]. Earnings Forecast - Revenue projections for FY25E: RMB 1,644 million, with a YoY growth of 11% [2][10]. - Net profit projections for FY25E: RMB 250 million, with a YoY growth of 10.4% [2][10]. - The gross margin is expected to decline to 29.5% in FY25E from 30.4% in FY24A [10][11]. Shareholder Structure - Golden Rose Developments holds a 66.9% stake in New Hope Services, indicating a strong controlling interest [4]. Market Data - Current market capitalization: HK$ 1,619.9 million [3]. - The stock is currently trading at a P/E ratio of 6.0x for FY25E [3][11]. Share Performance - The stock has shown a 1.5% decline over the past month and a 0.5% increase over the past three months [5].

Investment Rating - The report maintains a "BUY" rating for Binjiang Service with a target price of HK$32.86, reflecting a potential upside of 29.9% from the current price of HK$25.30 [1][3]. Core Insights - Binjiang Service's FY24 revenue increased by 28% year-over-year to RMB 3.6 billion, driven by managed GFA expansion and a strong renovation business. Net profit rose 11% year-over-year to RMB 550 million, slightly below expectations due to a decline in gross margin and an additional withholding tax [1][7]. - The company plans to focus on expanding its operations outside Zhejiang, where it currently has a significant concentration of third-party GFA, to mitigate risks associated with regional concentration [1][7]. - The basic payout ratio was raised by 10 percentage points to 70%, indicating a dividend yield of 5.9% for FY24 and 7.0% for FY25E, showcasing attractive shareholder returns [1][7]. Financial Summary - FY24 revenue is projected at RMB 3,595 million, with a year-over-year growth of 28% [2][13]. - Net profit for FY24 is expected to be RMB 547 million, reflecting an 11% increase compared to FY23 [2][13]. - The company anticipates continued growth in managed GFA, with a target of 67.9 million square meters for FY24, representing a 24% increase [2][8]. Earnings Projections - Revenue is expected to grow to RMB 4,145 million in FY25E, with a year-over-year growth rate of 15.3% [2][9]. - Net profit is projected to reach RMB 643 million in FY25E, indicating a growth of 17.6% [2][9]. - The P/E ratio is forecasted to decrease from 12.0x in FY24 to 10.2x in FY25E, suggesting a more attractive valuation over time [2][9]. Shareholder Structure - The major shareholders include Great Dragon Ventures with a 45.9% stake and Haoyu Ventures Ltd with a 12.9% stake, indicating a concentrated ownership structure [4]. Market Performance - The stock has shown strong performance, with a 1-month increase of 16.3% and a 3-month increase of 24.6% [5].

Investment Rating - The investment rating for the company is "Buy" [1] Core Insights - The company reported impressive financial results for 2024, achieving revenue of 8.505 billion RMB, a year-on-year increase of 167.5%, and a net profit of 1.473 billion RMB, up 253.9% [1][4] - The company's brand influence is expanding, with significant contributions to revenue growth from user acquisition and same-store sales, which increased by 120.9% year-on-year [2] - The company is set to open its first store in Singapore in 2025, marking its entry into international markets [3] Financial Performance Summary - For 2024, the company achieved a gross margin of 41.2%, maintaining stability, while the adjusted net profit margin increased to 17.7% from 13.4% in 2023 [4] - The company plans to distribute a generous dividend of 6.35 RMB per share, totaling 1.07 billion RMB, which represents 73% of its 2024 profits [4] - Revenue projections for 2025-2027 are 17.92 billion RMB, 25.89 billion RMB, and 35.16 billion RMB, reflecting growth rates of 111%, 44%, and 36% respectively [5][7] Store Expansion and Market Strategy - The company added 7 new stores in 2024, bringing the total to 36 self-operated stores across 15 cities, with a focus on high-end commercial centers [3] - The company plans to open 8 new stores in mainland China and 5 in Hong Kong, Macau, and Singapore over the next two years [3] Key Financial Metrics - The company's earnings per share (EPS) for 2024 is projected at 8.75 RMB, with forecasts of 21.03 RMB, 31.58 RMB, and 44.23 RMB for 2025, 2026, and 2027 respectively [7][9] - The price-to-earnings (P/E) ratios for the next three years are projected at 36, 24, and 17 [5][9]

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected investment return exceeding 15% over the next 6-12 months [6]. Core Insights - The company achieved a revenue of 1.305 billion yuan in 2024, representing a year-on-year growth of 23.7%, significantly higher than the 4.7% growth rate in 2023, driven by substantial growth in consumer and customized industrial robots [1]. - The gross profit for 2024 was 374 million yuan, with a gross margin of 28.7%, down 2.8 percentage points year-on-year, primarily due to a shift in revenue structure towards lower-margin consumer robots [1]. - The net loss attributable to shareholders for 2024 narrowed to 1.16 billion yuan, an improvement of 8.3% year-on-year [1]. Summary by Sections Industry Custom Robots - Customized industrial robots saw significant growth, with revenue reaching 140 million yuan, a year-on-year increase of 126.1%. Collaborations with major companies like Dongfeng Liuzhou Motor and Geely have been established [2]. Consumer Robots - Revenue from consumer robots and smart hardware reached 477 million yuan, growing 88.1% year-on-year, with successful overseas sales of new products like smart litter boxes and pool cleaning robots [2]. AI Education - The AI education segment generated 363 million yuan in revenue, a 4.6% year-on-year increase, leveraging a dual-engine model of "Xingzhi PaaS platform + smart hardware" to cover extensive domestic and international markets [2]. Smart Logistics - Revenue from smart logistics declined by 17.5% to 322 million yuan, attributed to longer project revenue recognition cycles and delays in the delivery and acceptance of major projects until 2025 [2]. R&D Investment - The company invested 478 million yuan in R&D in 2024, focusing on breakthroughs in embodied intelligence technologies, including the development of the Walker S2 humanoid robot [3]. Commercialization Progress - The company has a robust order reserve, with plans to launch new products like Walker S2 and Walker S3, aiming for small-scale production delivery of 100 units by 2025 [4]. - In the consumer smart hardware sector, the company plans to expand its product line to meet the growing demand in the European and American markets [4]. Overall Business Outlook - The company is positioned as a unique player in the humanoid robot sector, driven by a comprehensive technology and application strategy, entering a phase of accelerated commercialization [4].

证券研究报告 | 2025年04月03日 中国东方教育（00667.HK） 优于大市 提效控费成效显著，高中生源提供增长新引擎 风险提示：学生就读中职意愿下滑；市场竞争加剧；就业质量不及预期。 投资建议：公司发力面向高中生源的 1-2 年期培训课程，以及内部打通纵向 升学，提高对中职学生吸引力，缓释中职学生人数增长压力。叠加疫情对公 司 3 年制学生人数影响逐步淡化，预计 2025 年总培训人次将重回上升通道。 考虑到收入结构优化及校区调整成效逐步释放，同时公司加强预算管理，预 计盈利能力将持续修复。基于此，我们预计 2025-2027 年公司归母净利润 6.3/7.3/8.5 亿元，同比+22.3%/17.7%/16.3%，对应 CAGR 为 16.7%，对应 PE 为 16/13/12x。维持"优于大市"评级。 | 盈利预测和财务指标 | 2021 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 3,979 | 4,116 | 4,413 | 4,779 | 5,218 | | (+/ ...

证券研究报告 公司研究 [Table_ReportType] 点评报告 [Table_StockAndRank] 老铺黄金(6181.HK) 投资评级 买入 上次评级 买入 蔡昕妤 商贸零售分析师 执业编号：S1500523060001 联系电话：13921189535 邮 箱：caixinyu@cindasc.com [Table_Title] 老铺黄金(6181.HK)2024 业绩点评：业绩高 增如期兑现，上市首年高比例分红 [Table_ReportDate] 2025 年 4 月 3 日 [Table_S 事件：公司披露 ummary] 2024 年业绩，实现收入 85.05 亿元，同增 167.5%，年内 利润 14.73 亿元，同增 253.9%，经调整净利润 15.02 亿元，同增 253.4%。 公司 2024 年亮眼业绩如期兑现，位于此前预告的右区间。 点评： 品牌影响力持续扩大，用户破圈、同店增长为收入高增主要贡献。公司 2024 年在单个商场的平均销售业绩为 3.28 亿元，根据弗若斯特沙利文统计，老 铺黄金在所有国内外知名珠宝品牌当中，在中国大陆的单个商场平均收入、 坪效均为第一。2 ...

证券研究报告·海外公司深度·软件服务(HS) 越疆（02432.HK） 协作机器人龙头企业，切入具身智能赛道焕 新机 增持（首次） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 286.75 | 373.68 | 496.41 | 672.80 | 896.94 | | 同比(%) | 18.98 | 30.32 | 32.84 | 35.53 | 33.32 | | 归母净利润（百万元） | (103.28) | (95.36) | (43.49) | 1.15 | 34.54 | | 同比(%) | (96.81) | 7.67 | 54.40 | 102.65 | 2,893.76 | | EPS-最新摊薄（元/股） | (0.26) | (0.24) | (0.11) | 0.00 | 0.09 | | P/E（现价&最新摊薄） | (265.17) | (287.19) | (629.79) | 23,736.49 ...

Investment Rating - The investment rating for the company is "Outperform the Market" [6] Core Viewpoints - The company's revenue for 2024 is expected to decline slightly by 3.4% to 2.066 billion HKD, primarily due to a decrease in online sports event revenue compared to the high base in 2023. However, the gross margin continues to improve, increasing by 1.8 percentage points to 46.7%, driven by the growth in proprietary brand business and online paid services [1][4] - The company is focusing on its proprietary brand business, which has shown steady growth, particularly in the equipment and apparel categories, which grew by 16%. The launch of the smart watch Pilot1 has also contributed positively, with over 12,000 units sold in four months [2][4] - The company is expanding its outdoor scene successfully, with a 30% year-on-year increase in users participating in niche sports such as cycling and ball games. The average monthly active users (MAU) reached 29.92 million, with a stable paid user penetration rate of 10.6% [3][4] Summary by Sections Revenue and Profitability - Total revenue for 2024 is projected at 2.066 billion HKD, down 3.4% from 2023. The adjusted net loss is expected to widen to 470 million HKD, a 59% increase year-on-year. Sales expenses rose by 33.1% to 758 million HKD, largely due to increased marketing costs related to the sports year and app upgrades [1][5] - The proprietary brand sports products generated revenue of 954 million HKD, up 0.8%, with a gross margin of 31.7%, benefiting from a higher proportion of high-margin categories [2][5] Future Outlook - The company anticipates a return to breakeven by 2025, with adjusted net profits projected at 0.00 million HKD in 2025, 65 million HKD in 2026, and 131 million HKD in 2027. The target price has been raised to 6.2-6.6 HKD, reflecting an upward revision in profit forecasts [4][22] - The ongoing AI initiatives are expected to enhance user engagement and subscription rates, with significant benefits anticipated in 2026-2027 [4][22]

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Insights - The company achieved a revenue of 3.022 billion RMB in 2024, representing a year-on-year growth of 29.90%. The adjusted net profit reached 400 million RMB, up 31.4% from the previous year [7] - The company is expanding its store network and advancing its AI initiatives, which are expected to drive future growth [7] - The report forecasts a continued increase in revenue and profits over the next few years, with projected revenues of 3.784 billion RMB in 2025 and 4.725 billion RMB in 2026 [1][7] Financial Performance - Total revenue for 2023 was 2.327 billion RMB, with a projected increase to 3.022 billion RMB in 2024, reflecting a growth rate of 43.05% [1] - The adjusted net profit for 2023 was 252.20 million RMB, expected to rise to 306.78 million RMB in 2024, indicating a growth of 21.64% [1] - The company plans to distribute a total dividend of 119 million RMB for the year, which constitutes 38.7% of the net profit [7] Revenue Breakdown - Offline revenue accounted for 2.74 billion RMB, growing by 34.5%, while online revenue was 280 million RMB, showing a decline of 1.5% [7] - The company has expanded its presence in China, increasing the number of medical institutions from 56 to 78, with significant growth in both new and existing stores [7] Customer Metrics - The company reported a 26% increase in customer traffic and a 3% rise in average spending per visit in 2024 [7] - The total number of new customers reached 889,000, a 10.6% increase year-on-year, with a total of 4.511 million patient visits, up 25.9% [7] AI Initiatives - The company is set to launch an AI doctor assistant and smart hardware to enhance diagnostic capabilities and improve service efficiency [7] Valuation Metrics - The report adjusts the projected adjusted net profit for 2025 and 2026 down to 490 million RMB and 600 million RMB respectively, with a forecast for 2027 at 750 million RMB [7] - The current price-to-earnings (P/E) ratio is projected to be 22.93 for 2024, decreasing to 9.51 by 2027 [1][7]

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for future performance [6]. Core Insights - The company reported a slight revenue decline of 1.0% year-on-year for 2024, with total revenue reaching 16.951 billion RMB. However, there was a significant recovery in the second half of 2024, with a 13.86% increase in revenue compared to the first half, driven by a rebound in workforce size and accelerated growth in cloud intelligence and full-stack AI businesses [1]. - The company achieved a gross margin of 22.1% for 2024, a decrease of 1.3 percentage points year-on-year, while adjusted profit increased by 3.8% to 650 million RMB. A dividend of 0.0533 HKD per share was proposed, reflecting a commitment to shareholder returns [1]. Summary by Sections Cloud Intelligence - The company is a leading player in the Huawei cloud ecosystem, generating 1.848 billion RMB in public cloud revenue, with a core business growth of 25% year-on-year. It has maintained the top market share for seven consecutive years and has implemented over 200 CTSP projects across various industries [2]. - Internationally, the company has made strides with projects like the Kai Tak Sports Park and the police CDIP project in Hong Kong, valued at 410 million HKD, establishing benchmarks for smart city initiatives [2]. Full-Stack AI Transformation - Since initiating the SP301 strategy in 2020, the company has invested over 1.5 billion RMB in developing a comprehensive "cloud-edge-end full-stack AI" framework, achieving initial success by 2024 [3]. - The company has established a digital power innovation center and a computing power scheduling platform, winning over 90 major model projects. It has also deployed over 30 lighthouse projects in sectors such as finance and energy [3]. - A proprietary ERP system has been developed and successfully delivered to a state-owned power enterprise [3]. HarmonyOS Ecosystem - The KaihongOS has received national EAL5+ security certification, with a response time of less than 3 microseconds, and has adapted to 80 chip models, contributing over 4.25 million lines of open-source code [4]. - The company leads the market in HarmonyOS PC and application migration services, with over 7,000 services launched in 2024, covering more than 500 application migrations [4]. Profit Forecast, Valuation, and Rating - The company is expected to see a recovery in its core business and efficiency improvements from AI initiatives, with a projected revenue rebound in 2025 [5]. - The focus will remain on high-value sectors such as power, finance, and government, with increased investments in cloud, HarmonyOS, and ERP areas [5]. - The net profit forecasts for 2025 and 2026 have been adjusted downwards to 644 million RMB and 754 million RMB, respectively, while a new forecast for 2027 is set at 870 million RMB [5].