HTSC·2026-01-20 07:25Investment Rating - The investment rating for the company is "Buy" (maintained) [6] Core Views - The acquisition of DFS Cotai Limitada and related assets is expected to enhance the company's position in the high-end tourism retail market in Hong Kong and Macau, integrating a quality retail network and promoting domestic products overseas [1][4] - The transaction is valued at a maximum of USD 3.95 billion, with a total consideration of up to HKD 9.24 billion through the issuance of new H shares [1][4] - The company aims to leverage the acquisition to strengthen its competitive edge and market share in the region [1][4] Summary by Sections Acquisition Details - The company announced its intention to acquire 100% equity of DFS Cotai Limitada and related assets from DFS Singapore and DFS Hong Kong for up to USD 3.95 billion [1] - Post-transaction, the company will issue up to 7.33 million and 4.64 million H shares to LVMH's subsidiary and Miller family trust, respectively, at a subscription price of HKD 77.21 per share [1] Financial Performance - The valuation of nine stores in the Macau region is approximately RMB 31.34 billion (around USD 4.41 billion) [3] - Revenue for DFS in the Macau region reached RMB 41.49 billion and RMB 27.54 billion for the first nine months of 2024 and 2025, respectively, with net profits of RMB 1.28 billion and RMB 1.33 billion [3] Strategic Significance - The acquisition is strategically significant as it consolidates market position and scale, enhances operational efficiency through the integration of DFS's brand and membership system, and optimizes capital structure by introducing strategic shareholders [4] - The company expects to benefit from the operational experience of DFS and build a platform for domestic products to enter international markets [4] Profit Forecast and Valuation - The company's net profit forecasts for 2025-2027 have been adjusted to RMB 39.60 billion, RMB 52.41 billion, and RMB 61.83 billion, respectively, reflecting increases of 8%, 10%, and 10% [5] - The target price for A-shares has been raised to RMB 115.75 and for H-shares to HKD 104.36, corresponding to 46x and 38x PE for 2026 [5]