Financial Performance - The company reported a basic earnings per share of -0.0509 yuan for Q1 2025, showing a 2.49% improvement compared to -0.0522 yuan in Q1 2024 [1] - The net profit for Q1 2025 was -0.29 billion yuan, a 3.33% improvement from -0.30 billion yuan in Q1 2024 [1] - The total revenue for Q1 2025 was 1.63 billion yuan, down 10.44% from 1.82 billion yuan in Q1 2024 [1] - The return on equity for Q1 2025 was -10.16%, a decline of 38.04% compared to -7.36% in Q1 2024 [1] Shareholder Structure - The top ten unrestricted shareholders hold a total of 19,442.09 million shares, accounting for 37.94% of the circulating shares, with an increase of 7,925.08 million shares compared to the previous period [2] - The largest shareholder, Xi'an Tourism Group, holds 17,768.04 million shares, representing 34.68% of the total share capital, with an increase of 7,485.84 million shares [3] - New entrants among the top shareholders include Ni Yusheng, Liu Haihang, Kong Run, and Han Shu, while several previous shareholders have exited the top ten list [3] Dividend Policy - The company has announced that it will not distribute dividends or transfer shares this time [4]

Investment Rating - The report maintains an "Accumulate" rating for the company [5] Core Views - The company demonstrates stable operations with high dividends, and new project layouts are expected to open up growth opportunities [1] - The forecast for EPS from 2025 to 2027 is adjusted to 0.43, 0.46, and 0.52 yuan respectively, with a target price set at 11.61 yuan based on a 27 times P/E ratio for 2025 [2][8] Financial Information - The company's revenue for 2023 is reported at 799 million yuan, with a year-on-year growth of 152.4%. Projections for 2024, 2025, 2026, and 2027 are 808 million yuan (+1.2%), 863 million yuan (+6.8%), 915 million yuan (+6.0%), and 972 million yuan (+6.2%) respectively [4] - Operating profit for 2023 is 319 million yuan, with a staggering year-on-year growth of 2517.0%. The projections for the following years are 300 million yuan (-5.8%), 326 million yuan (+8.6%), 351 million yuan (+7.7%), and 390 million yuan (+11.2%) [4] - The net profit attributable to the parent company for 2023 is 227 million yuan, with a year-on-year growth of 5971.9%. The projections for the next years are 211 million yuan (-7.3%), 236 million yuan (+12.0%), 255 million yuan (+8.0%), and 284 million yuan (+11.5%) [4] - The gross margin for 2023 is 58.7%, with projections of 57.4% for 2024, 58.9% for 2025, 59.7% for 2026, and 60.9% for 2027 [4] - The net margin for 2023 is 28.5%, with projections of 26.1% for 2024, 27.4% for 2025, 27.9% for 2026, and 29.2% for 2027 [4] - The return on equity (ROE) for 2023 is 9.2%, with projections of 8.4% for 2024, 8.9% for 2025, 9.0% for 2026, and 9.7% for 2027 [4] Business Performance - The company reported a strong performance in Q4, with a revenue of 173 million yuan (+10.0%) and a net profit of 19 million yuan (+19.2%) during the off-peak season [7] - The company has a high dividend payout ratio of 91%, with a cash dividend proposal of 3.50 yuan per 10 shares [7] - The company’s three cableway operations received a total of 6.6684 million visitors in 2024, representing an increase of 8.9% year-on-year [7]

证券研究报告 | 行业点评报告 2025 年 03 月 17 日 阿里推出AI旗舰应用新夸克,商务部将推出120余项餐饮促消费活动 本周餐饮旅游板块指数上涨 2.53%，表现强于沪深 300 指数(上涨 1.59%)和创 业板指数(上涨 0.97%)；商贸零售板块指数本周上涨 3.05%，表现强于沪深 300 指数和创业板指数。 本周子板块相关观点：1）电商：行业竞争格局好于预期，龙头电商公司估值低 位，推荐阿里巴巴、京东集团、拼多多、唯品会。2）OTA：携程出境游&海外 业务延续高增长，关注出境游修复进程及海外市场拓展情况，推荐携程集团。3） 本地生活：外卖及到店空间与壁垒仍具，盈利弹性凸显，重点推荐美团。4）共 享出行：龙头份额企稳、盈利增长潜力大，推荐滴滴出行。 风险提示：宏观经济风险；行业竞争加剧；旅游行业系统性风险。 推荐（维持） 行业规模 | | 占比% | | | --- | --- | --- | | 股票家数（只） | 132 | 2.6 | | 总市值（十亿元） | 1121.3 | 1.4 | | 流通市值（十亿元） | 1020.5 | 1.4 | 行业指数 | % | 1m | 6m ...

Investment Rating - The report maintains a "Recommended" investment rating for the industry [2] Core Views - Domestic demand remains a crucial driver for economic growth, with a positive outlook on leading consumer companies and a focus on AI+ consumption investment opportunities [2] - The Chinese government is expected to have more room for fiscal and monetary policy adjustments, which will further support domestic demand as a key growth driver [2] - As the economy gradually recovers and market expectations for stable growth policies increase, discretionary consumption is anticipated to see improvements in performance and valuation [2] Summary by Sections Industry Performance - The social service index fell by 2.82% from February 24 to February 28, 2025, ranking 25th among 31 industry indices [5] - The retail index increased by 1.55% during the same period, ranking 13th, with a cumulative increase of 8.15% since the beginning of 2024 [5] - The beauty care index rose by 1.67%, ranking 12th, but has seen a cumulative decline of 11.66% since the start of 2024 [5] Sub-Industry Dynamics Restaurant and Tourism - Greenland Group aims to achieve over 10 billion yuan in tourism revenue within five years [13] - Tongcheng Travel integrates AI technology to enhance user experience in travel solutions [13] Retail - The duty-free sector shows strong growth, with a significant increase in visitor numbers during the Spring Festival [16] - Major retail players like Yonghui Supermarket are expanding their presence through strategic partnerships [17] Beauty and Personal Care - The rise of private label brands is notable, with significant sales achievements in the cosmetics sector [19] - New product launches and technological advancements are driving growth in the beauty industry [20] Company Updates - Key companies in the social service sector, such as Kerui International, reported a revenue increase of 20.60% for 2024 [23] - Beijing Renli announced a strategic transfer of its subsidiary, reflecting ongoing adjustments in corporate structure [25] - Focus on digital transformation is evident in companies like Lianhua Supermarket, which raised funds for business ecosystem upgrades [18]