Haitong Securities International·2025-11-23 11:47Investment Rating - The report maintains an "OUTPERFORM" rating for Miniso Group, with a target price of USD 26.60, reflecting a potential upside from the current price of USD 19.57 [2][10]. Core Insights - Miniso's 3Q performance met guidance, with revenue of RMB 5.8 billion, a year-on-year increase of 28.2%, exceeding the upper limit of the previous guidance of 25%-28% [3][16]. - The company expects 4Q revenue growth of 25%-30%, with same-store sales growth in mainland China and the U.S. projected to be in the low double digits [3][9]. - For the full year 2025, Miniso anticipates a revenue growth rate of approximately 25% [3][9]. Financial Performance Summary - Revenue Projections: Expected revenues for 2025, 2026, and 2027 are RMB 21.4 billion, RMB 25.3 billion, and RMB 29.8 billion, respectively, with year-on-year growth rates of 26%, 18%, and 18% [10][18]. - Net Profit: Adjusted net profit is projected to be RMB 2.92 billion, RMB 3.41 billion, and RMB 4.08 billion for 2025, 2026, and 2027, respectively [10][18]. - Gross Profit Margin: The gross profit margin is expected to improve slightly from 44.8% in 2025 to 45.9% in 2027 [10][14]. Domestic Business Overview - Domestic revenue reached RMB 2.91 billion in 3Q, a 19% year-on-year increase, with 102 new stores added in the quarter [4][16]. - The company plans to open over 100 new stores in mainland China by 2025, focusing on channel upgrades and high-quality store openings [4][9]. International Business Overview - International revenue was RMB 2.31 billion, up 28% year-on-year, with 117 new stores added [5][16]. - The U.S. market showed significant growth, with revenue increasing by over 65% year-on-year [5][16]. TOPTOY Business Performance - TOPTOY reported revenue of RMB 575 million, a remarkable 111% increase year-on-year, with a significant improvement in same-store sales [8][16]. - The company plans to open 40-45 new TOPTOY stores by 2025 [8][16]. Valuation and Target Price - The report projects a target price of USD 26.60 based on a 20x P/E ratio for 2025, reflecting a slight adjustment from the previous target price of USD 27.30 [10][18].