Shenwan Hongyuan Securities·2025-11-03 13:17Investment Rating - The investment rating for China Duty Free Group (601888) is maintained as "Buy" [6]. Core Insights - The report indicates that the sales in Hainan's duty-free market are stabilizing and recovering, with policy benefits optimizing the business environment [6]. - Despite short-term profit pressures, the core business in Hainan shows signs of recovery, with monthly sales returning to positive growth and market share increasing [6]. - The company is expanding its duty-free store layout, adopting a dual-track operation model of "duty-free + taxable" in new city stores, which is expected to drive growth [6]. Financial Data and Earnings Forecast - For 2025, the total revenue is projected to be 55,146 million yuan, with a year-on-year decline of 2.4% [5]. - The net profit attributable to the parent company is expected to be 4,002 million yuan in 2025, reflecting a year-on-year decrease of 6.2% [5]. - The earnings per share (EPS) for 2025 is estimated at 1.93 yuan, with a projected return on equity (ROE) of 6.9% [5]. - The company plans to distribute a mid-term cash dividend amounting to 5.17 million yuan, which is 16.95% of the net profit for the first three quarters [6]. Market Performance - The closing price of the stock is 76.67 yuan, with a market capitalization of 149,696 million yuan [1]. - The stock has a price-to-book ratio of 2.8 and a dividend yield of 1.37% [1]. - The stock's performance over the past year has seen a high of 78.51 yuan and a low of 54.75 yuan [1].