External broker reports(aggregated public sources), CMB International

CMB International

External broker reports(aggregated public sources)

Incorporated in Hong Kong, supported by the mainland and targeting in global market, CMB International Capital Corporation Limited (“CMBI”) is an integrated financial institution providing comprehensive and professional services. As a wholly-owned subsidiary of China Merchants Bank ("CMB"), by leveraging on the Group’s synergy and coordination in domestic and overseas markets, as well as CMB’s strong resources and outstanding social reputation, CMBI and its subsidiaries have been actively implementing diversified business strategies and set up an overall layout of main business segments including Corporate Finance, Asset Management, Wealth Management, Global Markets and Structured Finance, etc. Adhering to the philosophy of “being clients oriented and increasing our own values by the way of creating value for clients”, CMBI endeavors to provide quality and integrated financial services to institutional, corporate and individual customers both domestic and overseas including Hong Kong IPO sponsorship and underwriting, share placement and rights issue for listed companies, financial advisors, bonds issuance services, asset management, direct investment, wealth management, equity sales and trading, etc.

Equity Bottom-Up

<ul><li>Trip.com Group (TCOM) released (25 Feb) 4Q24 results: total revenue was RMB12.8bn, up 23% YoY, 4% better than Bloomberg consensus estimates; non-GAAP operating income (OP) was RMB2.8bn, also 4% better than consensus thanks to more optimized-than-expected operating expenses.</li><li>For 2024, revenue grew 20% YoY to RMB53.4bn, and non-GAAP OP/NP grew 23/38% YoY to RMB16.2bn/18.0bn.</li><li>Accounting for the combined impact from more robust-than-expected revenue growth from Trip.com business, which is still in a loss-making stage, and likely slower-than-previously expected outbound travel business revenue growth in 2025E due to slower-than-expected recovery in international flight capacity, we lift 2025E revenue forecast by 1% but lower non-GAAP NP forecast by 1%. </li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Trip.com Group (TCOM) released (25 Feb) 4Q24 results: total revenue was RMB12.8bn, up 23% YoY, 4% better than Bloomberg consensus estimates; non-GAAP operating income (OP) was RMB2.8bn, also 4% better than consensus thanks to more optimized-than-expected operating expenses.For 2024, revenue grew 20% YoY to RMB53.4bn, and non-GAAP OP/NP grew 23/38% YoY to RMB16.2bn/18.0bn.Accounting for the combined impact from more robust-than-expected revenue growth from Trip.com business, which is still in a loss-making stage, and likely slower-than-previously expected outbound travel business revenue growth in 2025E due to slower-than-expected recovery in international flight capacity, we lift 2025E revenue forecast by 1% but lower non-GAAP NP forecast by 1%. Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Trip.com (TCOM US) - Entry Point Could Appear Post Market Correction

<ul><li>Trip.com Group (TCOM) released (19 Nov) 3Q24 results: total revenue was RMB15.9bn, up 16% YoY, 2% better than Bloomberg consensus estimates; non-GAAP operating income (OP) was RMB5.5bn, 6% better than consensus thanks to more optimized-than-expected sales and marketing spend.</li><li>Excluding equity in income of affiliates (RMB558mn), non-GAAP net income of RMB5.4bn was 13% ahead of consensus.</li><li>Domestic business volume growth was more resilient than we had previously expected, and outbound business recovery was well on track. </li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Trip.com Group (TCOM) released (19 Nov) 3Q24 results: total revenue was RMB15.9bn, up 16% YoY, 2% better than Bloomberg consensus estimates; non-GAAP operating income (OP) was RMB5.5bn, 6% better than consensus thanks to more optimized-than-expected sales and marketing spend.Excluding equity in income of affiliates (RMB558mn), non-GAAP net income of RMB5.4bn was 13% ahead of consensus.Domestic business volume growth was more resilient than we had previously expected, and outbound business recovery was well on track. Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Trip.com (TCOM US) - Solid Business Growth Momentum Continues

<ul><li>Trip.com Group (TCOM) released (27 Aug) 2Q24 results: net revenue was RMB12.8bn, up 13.6% YoY, in line with Bloomberg consensus estimates; nonGAAP operating income (OP) was RMB4.2bn, 6% better than consensus forecast at RMB4.0bn, thanks to better-than-expected cost control on R&amp;D.</li><li>Excluding the RMB1.1bn impact from equity in income of affiliates, non-GAAP net income of RMB3.9bn was 9% better than consensus.</li><li>Although facing macro headwinds, as well as a tougher comps in 3Q24 owing to the transportation ticketing business related VAS business adjustment’s impact on revenue generation, the likely resilient travel demand generated from high-end customer base during the summer peak season should support resilient revenue growth and decent profitability, in our view. </li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Trip.com Group (TCOM) released (27 Aug) 2Q24 results: net revenue was RMB12.8bn, up 13.6% YoY, in line with Bloomberg consensus estimates; nonGAAP operating income (OP) was RMB4.2bn, 6% better than consensus forecast at RMB4.0bn, thanks to better-than-expected cost control on R&amp;D.Excluding the RMB1.1bn impact from equity in income of affiliates, non-GAAP net income of RMB3.9bn was 9% better than consensus.Although facing macro headwinds, as well as a tougher comps in 3Q24 owing to the transportation ticketing business related VAS business adjustment’s impact on revenue generation, the likely resilient travel demand generated from high-end customer base during the summer peak season should support resilient revenue growth and decent profitability, in our view. Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Trip.com (TCOM US) - Resilient Travel Demand Amid Peak Summer Season to Ease Market Concern

<ul><li>Trip.com Group (TCOM) released (21 May) 1Q24 results: net revenue was RMB11.9bn, up 29.4% YoY, 3% ahead of both our forecast and Bloomberg consensus estimates, aided by better-than-expected revenue generation from both accommodation reservation and Others segments.</li><li>Non-GAAP operating income (OP) was RMB3.8bn, better than our forecast/consensus at RMB3.2/3.1bn, thanks to a better-than-expected GPM aided by better-thanexpected scale effect, and better-than-expected marketing spend driven by a stringent ROI target.</li><li>Although the strong release of pent-up demand in travel industry has been largely priced in, we suggest investors look beyond pent-up demand to TCOM’s globalization potential. </li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Trip.com Group (TCOM) released (21 May) 1Q24 results: net revenue was RMB11.9bn, up 29.4% YoY, 3% ahead of both our forecast and Bloomberg consensus estimates, aided by better-than-expected revenue generation from both accommodation reservation and Others segments.Non-GAAP operating income (OP) was RMB3.8bn, better than our forecast/consensus at RMB3.2/3.1bn, thanks to a better-than-expected GPM aided by better-thanexpected scale effect, and better-than-expected marketing spend driven by a stringent ROI target.Although the strong release of pent-up demand in travel industry has been largely priced in, we suggest investors look beyond pent-up demand to TCOM’s globalization potential. Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Trip.com (TCOM US) - Looking Beyond Release of Pent-Up Demand to Globalization

Thematic (Sector/Industry)

<ul><li>For this year’s Spring Festival Holiday (SFH), we identified several key trends regarding travel and consumption: 1) overall domestic travel demand remains resilient, with solid increases in both the number of tourists and per capita consumption;</li><li>2) outbound travel demand remained strong and inbound travel could become an important long-term growth driver for the travel industry over the long-run; and</li><li>3) although overall consumption sentiment likely still takes time to recover, retail sales GMV growth during the holiday period was strong, and “national subsidy” remains a solid driver for growth in key categories such as home appliances and communication equipment. </li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

For this year’s Spring Festival Holiday (SFH), we identified several key trends regarding travel and consumption: 1) overall domestic travel demand remains resilient, with solid increases in both the number of tourists and per capita consumption;2) outbound travel demand remained strong and inbound travel could become an important long-term growth driver for the travel industry over the long-run; and3) although overall consumption sentiment likely still takes time to recover, retail sales GMV growth during the holiday period was strong, and “national subsidy” remains a solid driver for growth in key categories such as home appliances and communication equipment. Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Internet - Trends Observed from 2025 Spring Festival

China

Trip.com Group Ltd. provides online travel agency services. The Company offers mobile applications, hotel reservations, flight ticketing, package tours, corporate travel management, and train ticketing services.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

Trip.com (TCOM US)

Trip.com (TCOM US) - Entry Point Could Appear Post Market Correction

Trip.com Group (TCOM) released (25 Feb) 4Q24 results: total revenue was RMB12.8bn, up 23% YoY, 4% better than Bloomberg consensus estimates

CMB International

Trip.com (TCOM US) - Solid Business Growth Momentum Continues

Trip.com Group (TCOM) released (19 Nov) 3Q24 results: total revenue was RMB15.9bn, up 16% YoY, 2% better than Bloomberg consensus estimates

CMB International

Trip.com (TCOM US) - Resilient Travel Demand Amid Peak Summer Season to Ease Market Concern

Trip.com Group (TCOM) released (27 Aug) 2Q24 results: net revenue was RMB12.8bn, up 13.6% YoY, in line with Bloomberg consensus estimates

CMB International

Trip.com (TCOM US) - Looking Beyond Release of Pent-Up Demand to Globalization

Trip.com Group (TCOM) released (21 May) 1Q24 results: net revenue was RMB11.9bn, up 29.4% YoY, 3% ahead of both our forecast and Bloomberg...

CMB International

Internet - Trends Observed from 2025 Spring Festival

For this year’s Spring Festival Holiday (SFH), we identified several key trends regarding travel and consumption: 1) overall domestic travel demand...

CMB International

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)