King's Luck(SH:603369) SINOLINK SECURITIES·2025-10-31 01:37Investment Rating - The report maintains a "Buy" rating for the company [4] Core Views - The company reported a revenue of 8.88 billion yuan for Q1-Q3 2025, a year-on-year decrease of 10.7%, and a net profit attributable to shareholders of 2.55 billion yuan, down 17.4% year-on-year [2] - For Q3 2025, the revenue was 1.93 billion yuan, reflecting a significant decline of 26.8%, while the net profit was 320 million yuan, a decrease of 48.7% year-on-year [2] - The revenue breakdown shows that the special A+ and special A categories achieved revenues of 5.43 billion yuan and 2.87 billion yuan respectively for Q1-Q3 2025, with year-on-year changes of -16.0% and +0.3% [2] - The company is undergoing inventory destocking, with a net profit margin of 16.6% for Q3 2025, down 7.1 percentage points year-on-year [3] Summary by Sections Revenue Analysis - For Q1-Q3 2025, domestic and international revenues were 7.95 billion yuan and 800 million yuan, with year-on-year changes of -12.4% and +0.1% respectively [2] - In Q3 2025, domestic revenue was 1.70 billion yuan, down 29.8%, while international revenue was 180 million yuan, down 13.8% [2] Profitability Metrics - The gross profit margin for Q3 2025 was 75.0%, a decrease of 0.6 percentage points year-on-year, while the sales expense ratio increased by 9.5 percentage points [3] - The report forecasts a revenue decline of 12.0% in 2025, followed by growth of 9.2% and 12.5% in 2026 and 2027 respectively [4] Earnings Forecast - The projected net profits for 2025, 2026, and 2027 are 2.75 billion yuan, 3.04 billion yuan, and 3.56 billion yuan, with corresponding EPS of 2.20 yuan, 2.44 yuan, and 2.86 yuan [4] - The current stock price corresponds to PE ratios of 17.4, 15.7, and 13.4 for the years 2025, 2026, and 2027 respectively [4]