Investment Rating - The report maintains an "Outperform" rating for the company [2][7]. Core Insights - The company reported stable performance in Q3 2025, with a revenue of 3.72 billion yuan for the first three quarters, reflecting a year-on-year growth of 22.9%. However, the net profit attributable to the parent company decreased by 13.4% to 280 million yuan [7][13]. - The company completed the acquisition of a 20% stake in Shanghai Jiale, increasing its total ownership to 81.2%. This strategic move is expected to enhance profit margins and open up new growth avenues [7][6]. - The company is focusing on expanding its production capacity in Indonesia and India, which is anticipated to improve cost advantages and mitigate tariff impacts [7]. Financial Data and Profit Forecast - Total revenue for 2025 is projected at 5.31 billion yuan, with a year-on-year growth rate of 25.3%. The net profit attributable to the parent company is expected to be 367 million yuan, reflecting a slight decrease of 3.6% [6][19]. - The gross margin for Q1-Q3 2025 was reported at 24.4%, an increase of 1.2 percentage points year-on-year, while the net profit margin was 7.5%, down by 3.1 percentage points [7][14]. - The company anticipates a gradual increase in net profit to 558 million yuan by 2027, with corresponding price-to-earnings ratios of 15, 12, and 10 for the years 2025, 2026, and 2027 respectively [6][19].

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected investment return that will outperform the market benchmark by over 15% in the next 6-12 months [9]. Core Viewpoints - The company reported a significant revenue growth of 32.53% year-on-year for H1 2025, achieving a total revenue of 2.427 billion yuan. However, the net profit attributable to shareholders decreased by 24.77% to 187 million yuan, primarily due to a high base effect from one-time investment gains in the previous year [5][6]. - The company's OEM business continues to grow robustly, with revenue from manufacturing reaching 2.098 billion yuan, a year-on-year increase of 37.22%. The apparel manufacturing segment saw a remarkable growth of 148.25% [6]. - The gross margin improved to 24.66%, up 0.72 percentage points year-on-year, driven by product structure optimization and enhanced production efficiency [7]. Summary by Sections Financial Performance - For H1 2025, the company achieved a revenue of 2.427 billion yuan, with a net profit of 187 million yuan, and a non-GAAP net profit of 181 million yuan, reflecting a 13.98% increase [5]. - The second quarter of 2025 saw a revenue of 1.194 billion yuan, with a net profit of 101 million yuan, marking a 42.78% decline year-on-year [5]. Business Segments - The OEM manufacturing business generated 2.098 billion yuan in revenue, with the apparel segment growing by 148.25% to 679 million yuan [6]. - The brand management segment reported a revenue of 306 million yuan, an 8.87% increase, supported by collaborations with Xiaomi [6]. Cost and Margin Analysis - The overall gross margin for H1 2025 was 24.66%, with a slight increase in the OEM business margin to 24.67% [7]. - The company’s expense ratios for sales, management, R&D, and finance were 3.83%, 5.76%, 2.19%, and 1.84%, respectively, showing a decrease in sales and management expenses [7]. Future Outlook - The company is expected to achieve revenues of 5.234 billion yuan, 6.140 billion yuan, and 7.055 billion yuan for 2025, 2026, and 2027, respectively, with corresponding net profits of 367 million yuan, 459 million yuan, and 557 million yuan [11]. - The projected EPS for 2025, 2026, and 2027 are 1.53 yuan, 1.91 yuan, and 2.32 yuan, with P/E ratios of 14.96, 11.98, and 9.87 [11].

Core Viewpoint - The company aims to become a respected world-class innovative consumer goods company, focusing on improving travel experiences through high-quality products and solutions [5][6]. Company Overview - The company operates in the leisure bags, travel cases, business bags, apparel, and related accessories sectors, with a dual business model of OEM manufacturing and brand management [5][6]. - The company collaborates with renowned brands such as Nike, Decathlon, VF Group, Uniqlo, PUMA, Dell, HP, and ASUS, enhancing its competitive edge through automation and digitalization [5][6][19]. Business Segments OEM Manufacturing - The company has a global production layout in regions like Indonesia, China, and India, focusing on areas with significant labor cost or tariff advantages [6][19]. - In June 2024, the company acquired control of Shanghai Jiale, a core supplier for Uniqlo, expanding its operations into textile and apparel manufacturing [6][23]. Brand Management - The company focuses on its own brand "90 Points" and collaborates with Xiaomi, providing high-quality travel products through various e-commerce platforms [7][8][12]. - The "90 Points" brand has received multiple design awards and is recognized as a "Shanghai Brand," indicating strong market presence and consumer acceptance [7][22]. Market Dynamics - The global luggage market is projected to grow by 6.1% by 2025, while the Chinese market is expected to grow by 5.9% [19]. - The company’s client base includes high-profile brands, ensuring a stable source of orders and revenue [19][23]. Competitive Advantages - The company leverages a deep supply chain management system and cross-industry operational strategies, enhancing its responsiveness to market changes [21][22]. - The acquisition of Shanghai Jiale allows the company to extend its product offerings into the textile and apparel sectors, tapping into a market with significant growth potential [22][23]. Financial Performance - The company maintains a stable financial outlook, with a credit rating of A+ from China Chengxin International Credit Rating Co., Ltd. [26]. - The company has not reported any significant discrepancies in its financial data over the past three years, indicating consistent performance [24][25].