<p data-pm-slice="0 0 []"><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">è¿ä»½é«çï¼Goldman Sachsï¼2025å¹´8æ15æ¥å ³äºä¸å½çµä¿¡ï¼0728.HKï¼çç ç©¶æ¥å主è¦å 容æ»ç»å¦ä¸ï¼</span></span></span></span></p><p><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">æ ¸å¿è§ç¹ï¼ç»´æâä¹°å ¥âè¯çº§ï¼ç®æ ä»·ä¸è°è³ 7.2 港å ï¼å为 6.7 港å ï¼</span></span></strong></span></span></p><p><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">主è¦é©±å¨å ç´ ï¼</span></span></strong></span></span></p><ol class="list-paddingleft-1"><li><span data-marker="1."></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">强å²ç 2Q25 ä¸ç»©è¶ 颿ï¼</span></span></strong></span></span></li></ol><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">EBITDAï¼æ¯ç¨ææ§æéå婿¶¦ï¼ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 忝å¢é¿ 5.2%ï¼è¶ åºé«ç颿ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">å婿¶¦ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 忝å¢é¿ 7.1%ï¼è¶ åºé«ç颿ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">èªç±ç°éæµï¼FCFï¼ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 忝å¢é¿ 14%ï¼ä¸»è¦å¾çäºèµæ¬æ¯åºï¼Capexï¼çä¸éã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">æ´ä½è¡¨ç°ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> å¨ç«äºåååå®è§ç»æµææä¸ï¼ä¸å½çµä¿¡å¨ EBITDAãFCF å婿¶¦æ¹é¢ç表ç°ä¼äºå½å åè¡ã</span></span></span></span></li></ul><ol class="list-paddingleft-1" start="2"><li><span data-marker="2."></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">婿¶¦çæ©å¼ ï¼</span></span></strong></span></span></li></ol><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">å ³é®é©±å¨å ç´ æ¯</span></span></span></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">åºè²çææ¬/è´¹ç¨æ§å¶</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">è¿è¥è´¹ç¨ï¼ä¸å«ææ§ï¼åæ¯å¢é¿ 1.4%ï¼ä½äºæå¡æ¶å ¥ 2.1% çå¢éã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">è¿å¯¼è´ </span></span></span></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2Q25 EBITDA 婿¶¦ç忝æå 1 个ç¾åç¹</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">尽管é¨åæèµè æ å¿§è¿ä¸æ¥éæ¬ç©ºé´æéï¼ä½æ¥åè®¤ä¸ºå ¬å¸è½¬åæ´é«çå©è½åçâé«è´¨éæ¶å ¥æµâï¼èéå纯追æ±è§æ¨¡ï¼ï¼æå©äºç»´æå©æ¶¦ç稳å®ã</span></span></span></span></li></ul><ol class="list-paddingleft-1" start="3"><li><span data-marker="3."></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">稳å¥çè¡æ¯å¢é¿ï¼</span></span></strong></span></span></li></ol><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2025 å¹´ä¸åå¹´æ¯è¡è¡æ¯ï¼DPSï¼ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 忝å¢é¿ 8.4% è³äººæ°å¸ 0.1812 å ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">æ´¾æ¯çï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> æåè³ 72%ï¼åæ¯å¢å 2 个ç¾åç¹ï¼ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">å ¬å¸æ¿è¯ºï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> éç³æ¨å¨è¡æ¯ç¨³å®å¢é¿çç®æ ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">è¡æ¯æ¶çç颿ï¼åºäºå½åè¡ä»·ï¼ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 2025 å¹´é¢æä¸º 4.8%ï¼2026 å¹´é¢æä¸º 5.2%ãæ¥åæåºè¡æ¯æ¶ççéæ°æä¸ºå¸åºå ³æ³¨ç¹ã</span></span></span></span></li></ul><ol class="list-paddingleft-1" start="4"><li><span data-marker="4."></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">åºæ¶è´¦æ¬¾ææä¸ç°éæµï¼</span></span></strong></span></span></li></ol><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">é®é¢ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> ä¸å½çµä¿¡ï¼ååè¡ï¼çåºæ¶è´¦æ¬¾ä½é¢æç»ä¸åï¼å°½ç®¡ä¼ä¸æ¶å ¥å¢é¿æ¾ç¼ã主è¦åå æ¯æ¿åº/æ¿åºç¸å ³å®¢æ·ç仿¬¾å¨æå»¶é¿ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">å½±åï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> åºæ¶è´¦æ¬¾è´¦é¾å¢å 导è´åè´¦æ¨å¤å¢å ï¼å½±åäºå婿¶¦ãé¢è®¡çæå åºæ¶è´¦æ¬¾å°ç»§ç»å¯¹ç»è¥ç°éæµææææã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">ç¼å²ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> å¾çäºè¾ä½çèµæ¬æ¯åºï¼é¢è®¡èªç±ç°éæµï¼FCFï¼å°åºæ¬ä¿æç¨³å®ï¼ä»èè½å¤</span></span></span></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">ç»´æè¡æ¯çä¸åè¶å¿</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ãæ¥åæ´ä½ä»å¯¹ä¸å½çµä¿¡è¿è¥åæç§¯æçæ³ã</span></span></span></span></li></ul><p><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">è´¢å¡é¢æµè°æ´ï¼</span></span></strong></span></span></p><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">å°å¹ ä¸è°ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 对 EBITDA åå婿¶¦é¢æµè¿è¡äºå°å¹ ä¿®æ£ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">EBITDA 颿ä¸è°ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 2025-2027 å¹´ EBITDA 颿µä¸è° 1% è³ 1.7%ï¼ä¸»è¦åæ è¿è¥è´¹ç¨éä½å¸¦æ¥ç婿¶¦çæåã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">å婿¶¦é¢æå¾®è°ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 2025-2027 å¹´å婿¶¦é¢æµå¨ -1% å° +1% ä¹é´è°æ´ï¼ä¸»è¦åææ§é¢æµå¾®å°ååå½±åã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">å ³é®è´¢å¡ææ 颿µï¼æè¦ï¼ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"></span></span></span></li></ul><ul style="list-style-type: circle;" class="list-paddingleft-1"><li><section><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2025E æ¶å ¥ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 5373.74 亿人æ°å¸ï¼è¾åæ¬¡é¢æµå¾®å 0.1%ï¼</span></span></span></span></section></li><li><section><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2025E EBITDAï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 1450.08 亿人æ°å¸ï¼è¾åæ¬¡é¢æµä¸è° 1.0%ï¼</span></span></span></span></section></li><li><section><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2025E EBITDA 婿¶¦çï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 27.0%ï¼åæ¬¡é¢æµ 26.7%ï¼</span></span></span></span></section></li><li><section><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2025E å婿¶¦ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 346.44 亿人æ°å¸ï¼è¾åæ¬¡é¢æµå¾®å 0.1%ï¼</span></span></span></span></section></li><li><section><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2026E æ¶å ¥ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 5525.60 亿人æ°å¸ï¼ç»´æä¸åï¼</span></span></span></span></section></li><li><section><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2026E EBITDAï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 1468.38 亿人æ°å¸ï¼è¾åæ¬¡é¢æµä¸è° 1.5%ï¼</span></span></span></span></section></li><li><section><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2026E EBITDA 婿¶¦çï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 26.6%ï¼åæ¬¡é¢æµ 26.2%ï¼</span></span></span></span></section></li><li><section><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2026E å婿¶¦ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> 367.20 亿人æ°å¸ï¼è¾åæ¬¡é¢æµä¸è° 1%ï¼</span></span></span></span></section></li></ul><p><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">ç®æ ä»·ä¸è°ä¾æ®ï¼</span></span></strong></span></span></p><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ç®æ ä»·ä» 6.7 港å ä¸è°è³ 7.2 港å ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ä¸è°ç主è¦åå æ¯</span></span></span></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">婿¶¦ç表ç°å¼ºå²</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ä¼°å¼åºç¡ï¼åºäº </span></span></span></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">2026 年颿µ EV/EBITDA åæ°ä» 3.3 åæåè³ 3.5 å</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ã</span></span></span></span></li></ul><p><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">æèµé»è¾ä¸ä¼°å¼ï¼</span></span></strong></span></span></p><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ä¸å½çµä¿¡æ¯ä¸å½ä¸»è¦ççµä¿¡æå¡è¿è¥åã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ç好å ç´ ï¼å¨äº/IDC åä¼ä¸ä¸å¡çå¼ºå²æ©å¼ ï¼ä»¥åé«äºåå²å¹³åæ°´å¹³çå¸å¼åè¡æ¯æ¶ççã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">ä¼°å¼å¸å¼åï¼å½åè¡ä»·ç¸å¯¹äºå ¨ççµä¿¡åè¡å卿¾èæä»·ã</span></span></span></span></li></ul><ul class="list-paddingleft-1"><li><span data-marker=""></span><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">å¬ååï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> ä¸å½æ¨å¨äººå·¥æºè½ï¼AIï¼åå½å®¶äºæç¥ã</span></span></span></span></li></ul><p><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">主è¦é£é©ï¼</span></span></strong></span></span></p><ol class="list-paddingleft-1" start="1"><li><span data-marker="1."></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">è¡ä¸ç«äºå å§å¯¹ç§»å¨ç¨æ·å¹³åæ¶å ¥ï¼ARPUï¼ææä¸è¡ååã</span></span></span></span></li></ol><ol class="list-paddingleft-1" start="2"><li><span data-marker="2."></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">5G æèµåæ¥çä½äºé¢æã</span></span></span></span></li></ol><ol class="list-paddingleft-1" start="3"><li><span data-marker="3."></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf="">å¨æçº¿å®½å¸¦ä¸å¡ä¸å¸åºä»½é¢æµå¤±ç»ç«äºå¯¹æã</span></span></span></span></li></ol><p><span data-slate-node="text"><span data-slate-leaf="true"><strong><span data-slate-string="true"><span leaf="">æ»ç»ï¼</span></span></strong></span></span><span data-slate-node="text"><span data-slate-leaf="true"><span data-slate-string="true"><span leaf=""> é«çåºäºä¸å½çµä¿¡å¨å©æ¶¦çãèªç±ç°éæµåå¢é¿æ¹é¢ç强å²è¡¨ç°ï¼å°¤å ¶å¨ææ¬æ§å¶æ¹é¢ï¼ï¼ä»¥å稳å®çè¡æ¯å¢é¿åæ¯åå¸å¼åçä¼°å¼ï¼èèç®æ ä»·ä¸è°ï¼ï¼ç»´æå ¶âä¹°å ¥âè¯çº§ã</span></span></span></span></p><section><span leaf=""><br /></span></section><p style="display: none;"><mp-style-type data-value="3"></mp-style-type></p>