Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company's Q3 2025 performance met expectations, with orderly expansion of various offline stores [5] - The company achieved a revenue of 207 million yuan in Q3 2025, representing a year-on-year increase of 20.74%, and a net profit attributable to shareholders of 4 million yuan, up 1033.98% year-on-year [7] - The company has been expanding its offline store network, including new openings in Beijing and Shenyang [7] - The company has a strong portfolio of outdoor brands and has been enhancing its brand matrix through acquisitions [7] - The company is expected to see significant growth in net profit in the coming years, with projections of 46 million yuan, 68 million yuan, and 85 million yuan for 2025, 2026, and 2027 respectively [7] Financial Summary - Revenue projections for the company are as follows: 800 million yuan in 2024, 1,028 million yuan in 2025, 1,279 million yuan in 2026, and 1,509 million yuan in 2027, with respective growth rates of -5.45%, 28.51%, 24.33%, and 18.05% [6] - The projected net profit for 2025 is 46 million yuan, with a year-on-year growth of 314.98% [6] - The company’s return on equity (ROE) is expected to improve from -3.22% in 2024 to 9.79% in 2027 [6] - The company’s total assets are projected to grow from 1,111 million yuan in 2024 to 1,506 million yuan in 2027 [8]

证券研究报告 纺织服饰 | 服装家纺 非金融|公司点评报告 hyzqdatemark 2025 年 09 月 03 日 证券分析师 丁一 SAC：S1350524040003 dingyi@huayuanstock.com 周宸宇 zhouchenyu@huayuanstock.com 市场表现： | 基本数据 | | | | 年 | 02 日 | 09 | 2025 | 月 | | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 收盘价（元） | | | | | 13.99 | | | | | 一 年 内 最 低 | 最 | 高 | / | | 16.00/8.59 | | | | | （元） | | | | | | | | | | 总市值（百万元） | | | | | 2,204.65 | | | | | 流通市值（百万元） | | | | | 1,827.83 | | | | | 总股本（百万股） | | | | | 157.59 | | | | | 资产负债率（%） | | | | | 43.59 | | | | | 每股净资产（元/股） ...