Investment Rating - The report maintains a "Recommend" rating for Arrow Home (001322 SZ) [1][5] Core Views - Arrow Home's performance continues to face pressure, with a focus on the effects of Q4 consumer subsidies [1][3] - The company's revenue declined by 8 5% YoY in the first three quarters, and net profit attributable to the parent company dropped by 88 9% YoY [2][3] - The decline is attributed to weak downstream real estate and reduced consumer expectations, coupled with intense price competition in the bathroom industry [3] - The company's gross margin decreased by 3 percentage points YoY, and the period expense ratio increased by 2 4 percentage points to 24 4% [3] - However, the revenue decline narrowed significantly in Q3 compared to Q2 [3] - With the implementation of consumer subsidy policies and the arrival of shopping festivals like "Double 11," the company's revenue is expected to improve further in Q4 [3] Financial Performance - In Q3 2024, the company achieved revenue of 1 74 billion yuan, a YoY decrease of 5 6%, and a net loss of 6 01 million yuan, compared to a profit of 120 million yuan in the same period last year [2] - The company's operating cash flow turned negative, with a net operating cash flow of -500 million yuan in the first three quarters, compared to 470 million yuan in the same period last year [3] - The company's cash on hand decreased by 64% to 710 million yuan at the end of the period, while investment properties increased by 89% to 330 million yuan [3] Industry and Market Position - The bathroom industry still has significant growth potential, driven by the increasing demand for home renovations and the rising penetration rate of smart toilets [3] - Arrow Home is a leading domestic bathroom brand with strong brand and channel advantages [3] Financial Projections - The report forecasts net profit attributable to the parent company for 2024-2026 to be 210 million yuan, 350 million yuan, and 470 million yuan, respectively [3] - The current market capitalization corresponds to a PE ratio of 40 6x, 24 2x, and 18 1x for 2024-2026 [3] - Revenue is expected to be 7 083 billion yuan, 7 103 billion yuan, and 7 427 billion yuan for 2024-2026, with YoY growth rates of -7 4%, 0 3%, and 4 6%, respectively [4] - Gross margin is projected to be 26 9%, 27 6%, and 28 3% for 2024-2026, while net margin is expected to be 2 9%, 4 9%, and 6 3% [4] Valuation Metrics - The company's P/E ratio is 19 8x, 40 6x, 24 2x, and 18 1x for 2023-2026 [4][7] - The P/B ratio is 1 7x, 1 6x, 1 6x, and 1 5x for 2023-2026 [4][7] - The EV/EBITDA ratio is 13x, 6x, 5x, and 3x for 2023-2026 [7]
箭牌家居：业绩延续承压，关注四季度消费补贴