CTG DUTY-FREE(601888) 中泰证券·2024-11-12 00:27Investment Rating - Buy rating maintained for China Tourism Group Duty Free Corp (601888 SH) [1][2] Core Views - Consumer demand pressure fully reflected, current stock price still trading on expectations [1][2] - Revenue and profit declined due to weak consumption demand [2] - Future consumption expectations may improve with macro policy support, benefiting the company [2] Financial Performance - 24Q1-Q3 revenue: 43021 million yuan, down 15 38% YoY [2] - 24Q1-Q3 net profit: 3919 million yuan, down 24 72% YoY [2] - 24Q3 revenue: 11756 million yuan, down 21 52% YoY [2] - 24Q3 net profit: 636 million yuan, down 52 53% YoY [2] - 24Q3 gross margin: 32 0%, down 1 9pct QoQ and 2 5pct YoY [2] - 24Q3 inventory: 18690 million yuan, down 330 million yuan QoQ [2] Business Operations - Hainan duty-free sales July-Sept 2024: 5549 million yuan, down 35 6% YoY [2] - Hainan duty-free shoppers July-Sept 2024: 11 million, down 27 2% YoY [2] - Hainan duty-free average spending July-Sept 2024: 5023 yuan, down 11 6% YoY [2] - Qingdao airport duty-free city project signed on Nov 1, 2024 [2] Financial Forecasts - 2024E revenue: 56475 million yuan, down 16 4% YoY [1][2] - 2025E revenue: 68290 million yuan, up 20 9% YoY [1][2] - 2026E revenue: 79790 million yuan, up 16 8% YoY [1][2] - 2024E net profit: 5146 million yuan, down 23 4% YoY [1][2] - 2025E net profit: 6280 million yuan, up 22 0% YoY [1][2] - 2026E net profit: 7617 million yuan, up 21 3% YoY [1][2] Valuation Metrics - 2024E P/E: 30 5x [1][2] - 2025E P/E: 25 0x [1][2] - 2026E P/E: 20 6x [1][2] - 2024E P/B: 2 7x [1][2] - 2025E P/B: 2 5x [1][2] - 2026E P/B: 2 2x [1][2]