UE(SH:603600) Tianfeng Securities·2025-11-11 01:44Investment Rating - The report maintains a "Buy" rating for the company, with a target price of 11.76 CNY [6][4]. Core Views - The company is optimistic about business growth in the fourth quarter and next year, despite facing challenges in the first three quarters of 2025 due to trade wars and inflation in Europe and the US [2][3]. - The company has accelerated its expansion into domestic and non-US markets, which have shown strong growth this year [2][3]. - The report adjusts the profit forecast for 2025-2027, expecting net profits of 2.9 billion, 3.3 billion, and 3.9 billion CNY respectively, with corresponding P/E ratios of 14, 12, and 10 [4][5]. Financial Performance Summary - For Q3 2025, the company reported revenue of 1.3 billion CNY, a decrease of 3% year-on-year, and a net profit of 60 million CNY, down 40% year-on-year [1]. - For the first three quarters of 2025, total revenue was 3.5 billion CNY, an increase of 3% year-on-year, while net profit decreased by 15% to 190 million CNY [1]. - The company’s revenue growth is under pressure primarily due to external factors, but domestic sales and non-US markets are performing well [2][3]. Market Dynamics - The US market has seen a decline in demand for furniture products due to trade tensions and inflation, with exports to the US dropping by 25.54% [2]. - The company is leveraging its overseas manufacturing bases to mitigate trade risks and is focusing on expanding its presence in top countries and among top clients [2][3]. - Domestic sales of the company's self-owned brands have grown significantly, with improved profitability and a notable increase in the market influence of high-end products [3]. Financial Projections - The company’s projected revenues for 2023 to 2027 are 3.54 billion, 4.75 billion, 4.94 billion, 5.52 billion, and 6.25 billion CNY respectively, with growth rates of -12.75%, 34.22%, 4.07%, 11.73%, and 13.16% [5][10]. - The net profit is expected to decline slightly in the coming years, with projections of 297.88 million, 296.20 million, and 288.77 million CNY for 2023 to 2025, before recovering in 2026 and 2027 [11][12].