Soochow Securities·2025-08-27 05:38Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The report indicates that the revenue decline has narrowed and customer traffic has stabilized, with a focus on the increase in city store openings [1] - The company is expected to benefit from the long-term sales increment due to the Hainan Free Trade Port policy and the gradual opening of city duty-free stores [9] - The report has adjusted the profit forecast downwards due to current pressure on duty-free consumption demand, with expected net profits for 2025, 2026, and 2027 being 4.33 billion, 5.00 billion, and 5.52 billion respectively [9] Financial Performance Summary - Total revenue for 2023 is projected at 67.54 billion, with a year-on-year growth of 24.08%, while 2024 is expected to see a decline of 16.38% to 56.47 billion [1] - The net profit attributable to the parent company for 2023 is estimated at 6.71 billion, with a year-on-year increase of 33.46%, followed by a significant decline of 36.44% in 2024 to 4.27 billion [1] - The latest diluted EPS for 2023 is projected at 3.25 yuan, decreasing to 2.06 yuan in 2024 [1] Market Data Summary - The closing price of the stock is 71.41 yuan, with a market capitalization of approximately 147.74 billion [6] - The price-to-earnings ratio (P/E) is 22.01 for 2023, increasing to 34.62 for 2024 [1][6] - The company has a net asset value per share of 26.68 yuan and a debt-to-asset ratio of 18.61% [7]