Investment Rating - Buy (Maintained) [1] Core Views - The company achieved revenue of 12.28 billion yuan in 2024Q1-3, a year-on-year increase of 22.8%, with Non-IFRS net profit of 1.93 billion yuan, up 13.7% year-on-year [2] - In 2024Q3, the company's revenue was 4.52 billion yuan, up 19.3% year-on-year, and Non-IFRS net profit was 686 million yuan, up 6.9% year-on-year [2] - Domestic MINISO revenue in 2024Q3 was 2.44 billion yuan, up 6% year-on-year, with 135 new stores opened, bringing the total to 4,250 stores [2] - Overseas market revenue in 2024Q3 was 1.81 billion yuan, up 39.8% year-on-year, with 183 new stores opened, bringing the total to 2,936 stores [3] - TOP TOY brand revenue in 2024Q3 was 270 million yuan, up 50.1% year-on-year, with 39 new stores opened, bringing the total to 234 stores [3] - The company expects 2024Q4 revenue to grow 20-25% year-on-year, with overseas MINISO revenue growing 45-50% year-on-year, and TOP TOY maintaining a growth rate of over 50% [3] Financial Forecasts - Revenue for 2024E is projected at 17.14 billion yuan, up 23.87% year-on-year, with net profit attributable to shareholders of 2.53 billion yuan, up 12.24% year-on-year [1] - Non-IFRS net profit for 2024E is projected at 2.80 billion yuan, up 18.77% year-on-year [1] - EPS for 2024E is projected at 2.01 yuan per share, with a P/E ratio of 17.73 [1] - Revenue for 2025E is projected at 20.33 billion yuan, up 18.59% year-on-year, with net profit attributable to shareholders of 3.01 billion yuan, up 18.86% year-on-year [1] - Non-IFRS net profit for 2025E is projected at 3.24 billion yuan, up 15.61% year-on-year [1] - EPS for 2025E is projected at 2.39 yuan per share, with a P/E ratio of 14.92 [1] Key Financial Ratios - ROE for 2024E is projected at 24.58%, with a gross margin of 44.83% and a net profit margin of 14.75% [12] - ROE for 2025E is projected at 26.07%, with a gross margin of 46.44% and a net profit margin of 14.79% [12] - ROE for 2026E is projected at 26.56%, with a gross margin of 47.25% and a net profit margin of 14.66% [12] - P/B ratio for 2024E is projected at 4.34, with an EV/EBITDA of 11.21 [12] - P/B ratio for 2025E is projected at 3.86, with an EV/EBITDA of 10.41 [12] - P/B ratio for 2026E is projected at 3.43, with an EV/EBITDA of 8.64 [12] Market Data - Closing price as of the report date is 38.70 HKD [6] - The company's market capitalization is 48.62 billion HKD [6] - The P/B ratio is 5.12, with a debt-to-asset ratio of 40.72% [6]
名创优品：2024Q3业绩点评：高基数下短期承压，期待Q4海外直营提速&重磅IP催化