LN Holdings(SZ:000524) Wanlian Securities·2026-03-27 11:46Investment Rating - The report maintains an "Accumulate" rating for Lingnan Holdings [4] Core Insights - Lingnan Holdings is a comprehensive tourism group under the Guangzhou State-owned Assets Supervision and Administration Commission, with a stable shareholding structure and a focus on travel agency and hotel operations as dual growth drivers [1][2] - The company has a solid financial performance, with revenue of 34.1 billion yuan and a gross margin of 17.7% in the first three quarters of 2025, maintaining a high position in the industry [1][25] - The travel agency business is recovering rapidly, with outbound tourism revenue expected to reach 1.7 billion person-times by 2025, and Southeast Asia becoming a preferred destination due to visa-free policies [2][41] Summary by Sections Company Overview - Lingnan Holdings, established in 1993, has transformed from a single hotel operation to a comprehensive tourism group through acquisitions and restructuring, with a focus on business travel, accommodation, and automotive services [1][14] - The company is controlled by the Guangzhou State-owned Assets Supervision and Administration Commission, holding 62.54% of the shares, ensuring a stable ownership structure [1][17] Business Segments - The travel agency segment is experiencing a resurgence, with the domestic tourism market recovering and expected to reach 85.4% of 2019 revenue levels by 2024 [2][37] - The hotel segment includes high-end properties such as the Guangzhou Garden Hotel and the China Hotel, with a focus on asset-light management strategies [2][16] - The company is expanding its cultural tourism chain, covering various sectors such as scenic area operations, duty-free retail, and exhibition services, creating synergistic effects [2][3] Competitive Advantages - Lingnan Holdings has established a strong competitive moat through innovative transaction structures and strategic acquisitions, which are expected to contribute nearly 100 million yuan in annual revenue post-injection [3] - The silver-haired tourism market presents significant potential, with the population aged 60 and above expected to reach 320 million by 2025, aligning well with the company's travel agency business [3][41] - The company is also expanding into property management, leveraging its state-owned background to enhance its business footprint [3][19] Financial Projections - Revenue is projected to grow from 43.1 billion yuan in 2024 to 59.3 billion yuan in 2027, with a compound annual growth rate (CAGR) of 10.10% [3][4] - The net profit is expected to decline by 51.56% in 2025 but recover in subsequent years, with earnings per share (EPS) projected to reach 0.13 yuan by 2027 [3][4] Market Trends - The outbound tourism market is expected to see a significant increase in demand, with the number of outbound travelers projected to rise from 100 million in 2023 to 170 million in 2025 [41][42] - Domestic tourism is also rebounding, with total spending expected to reach 6.3 trillion yuan by 2025, surpassing pre-pandemic levels [46]