Investment Rating - The report maintains a "Buy" rating for the company with a target price of $50.50 [1] Core Insights - The company reported Q3 revenue of 2.628 billion yuan, a year-on-year increase of 38.4%, and a net profit attributable to shareholders of 474 million yuan, up 23.2% year-on-year [5] - The hotel business is expected to continue its marginal recovery, while the retail segment shows strong growth, prompting the company to raise its full-year revenue growth guidance to 35% [5][8] - The dual growth momentum from both hotel and retail sectors is highlighted as a key strength for the company [5] Financial Performance - Q3 RevPAR (Revenue Per Available Room) showed a slight year-on-year decline of 2.2%, but there are signs of recovery driven by increased leisure travel demand [6] - The company operates 1,948 hotels as of the end of Q3, with a year-on-year increase of 27.1%, and aims to achieve the target of "2,000 good hotels" by year-end [7] - Retail business GMV (Gross Merchandise Volume) reached 999.4 million yuan, a year-on-year increase of 75.5%, with online sales accounting for over 90% [8] Earnings Forecast and Valuation - Revenue projections for 2025-2027 have been adjusted upwards to 9.759 billion yuan, 11.783 billion yuan, and 13.505 billion yuan respectively, reflecting a growth rate of 34.64% for 2025 [9] - The net profit attributable to shareholders is forecasted to reach 1.656 billion yuan in 2025, with an EPS of 12.04 yuan [9] - The target price is set based on a PE ratio of 23 times for 2026, reflecting the company's growth potential and market positioning [9]
亚朵(ATAT):酒店及零售双曲线增长向好