Investment Rating - The investment rating for the company is "Buy" (maintained) [4] Core Views - The report highlights that marketing investments are impacting profits, but the upcoming new projects are expected to contribute to revenue growth [1] - The company is focusing on building a one-stop destination brand and diversifying sales channels to enhance competitiveness [7] - The termination of the Lion Kingdom project has been noted, along with the ongoing progress of new projects that are anticipated to drive growth [7] Financial Summary - The company reported a revenue of 140 million yuan in Q3 2025, a decrease of 1.23% year-on-year, and a net profit of 29 million yuan, down 13.19% year-on-year [7] - For the period from Q1 to Q3 2025, the company achieved a total revenue of 386 million yuan, a decline of 4.65% year-on-year, with a net profit of 83 million yuan, down 2.54% year-on-year [7] - The projected revenues for 2024, 2025E, 2026E, and 2027E are 536.20 million yuan, 519.58 million yuan, 561.77 million yuan, and 607.39 million yuan respectively, with corresponding growth rates of -14.87%, -3.10%, +8.12%, and +8.12% [3][8] - The projected net profits for the same years are 104.66 million yuan, 108.08 million yuan, 124.07 million yuan, and 134.70 million yuan, with growth rates of -29.67%, +3.27%, +14.80%, and +8.56% respectively [3][8] Key Projects and Developments - The company is advancing the planning and construction of the Nanshan Xiaozhai Phase II project and has completed the conceptual planning for the Yushui Hot Spring Phase III expansion project and the Pingqiao Leisure Deep Experience Area [7] - The company aims to strengthen its brand competitiveness by enhancing its one-stop destination advantages and optimizing online operations through a multi-platform sales strategy [7]

Core Insights - The stock price of Changbai Mountain (603099) increased by 3.63% to 52.47 yuan as of October 31, 2025, with a market capitalization of 13.992 billion yuan [1] - The number of shareholders increased by 25.35% to 45,900 as of September 30, 2025, while the average shareholding decreased [2] - The Q3 2025 report shows a revenue of 636 million yuan, a year-on-year increase of 6.99%, and a net profit of 149 million yuan, up 1.05% [3] Stock Performance - As of October 31, 2025, Changbai Mountain's stock closed at 52.47 yuan, up from 50.63 yuan the previous week, with a peak of 53.91 yuan on October 30 and a low of 49.11 yuan on October 27 [1] Shareholder Changes - As of September 30, 2025, the number of shareholders reached 45,900, an increase of 9,275 shareholders or 25.35% since June 30, 2025 [2] - The average number of shares held per shareholder decreased from 7,289 shares to 5,815 shares, with an average holding value of 265,500 yuan [2] Financial Performance - For Q3 2025, the company reported a revenue of 401 million yuan, representing a year-on-year growth of 17.78%, and a net profit of 151 million yuan, up 19.43% [3] - The company's debt ratio stands at 22.77%, with financial expenses of 3.1187 million yuan and a gross profit margin of 43.27% [3] Company Announcements - On October 28, 2025, the board of directors approved the Q3 2025 report and the establishment of a special account for fundraising, with a total fundraising amount not exceeding 235.8495 million yuan [4] - The company received approval from the CSRC on July 8, 2025, to issue shares to specific investors [4]

Investment Rating - The investment rating for the company is "Buy" (maintained) [2][6] Core Insights - The company experienced a strong recovery in tourist traffic during the summer of 2025, with Q3 revenue reaching 4.01 billion yuan, a year-on-year increase of 17.78%, and a net profit of 1.51 billion yuan, up 19.43% year-on-year [7][9] - The company has adjusted its profit forecasts for 2025-2027 due to potential disruptions from unusual weather, now expecting net profits of 1.77 billion yuan, 2.14 billion yuan, and 2.53 billion yuan respectively, reflecting year-on-year growth rates of 22.4%, 21.0%, and 18.6% [7][9] - The opening of the Shenbai high-speed railway is expected to enhance accessibility to the company’s attractions, potentially increasing visitor numbers from the Beijing-Tianjin-Hebei region [9] Financial Performance Summary - For the first three quarters of 2025, the company achieved revenue of 6.36 billion yuan, a year-on-year increase of 6.99%, and a net profit of 1.49 billion yuan, up 1.05% year-on-year [7] - The average revenue per visitor decreased by 2.4% to 198 yuan, attributed to a decline in hotel room rates, although the decline has narrowed compared to Q2 [8] - The company’s gross margin for Q3 was 57.5%, with a net profit margin of 37.78%, indicating strong seasonal profit support [8] Future Outlook - The upcoming winter season is anticipated to benefit from extended operational periods due to the later timing of the 2026 Spring Festival, which could enhance visitor flow [9] - The company’s non-public offering project has received regulatory approval, which is expected to accelerate the construction of the second phase of the volcanic hot spring project, further boosting visitor attraction capabilities [9][10]

Investment Rating - The report maintains an "Accumulate" rating for the company [2][5] Core Views - The company reported stable growth in Q3 2025, with revenue reaching 401 million RMB, a year-on-year increase of 17.78%, and a net profit of 151 million RMB, up 19.43% year-on-year [4][8] - The report highlights the positive impact of improved transportation and ongoing project expansions on attracting more visitors, which is expected to contribute to performance in the upcoming ice and snow season [5][8] Financial Summary - For the first three quarters of 2025, the company achieved a total revenue of 636 million RMB, reflecting a year-on-year growth of 6.99%, and a net profit of 149 million RMB, which is a 1.05% increase year-on-year [8] - The company anticipates EPS for 2025, 2026, and 2027 to be 0.60, 0.71, and 0.82 RMB respectively, with corresponding P/E ratios of 86.2, 72.6, and 63.6 [5][7] - The report projects a steady increase in revenue from 620 million RMB in 2023 to 1,000 million RMB by 2027, with a compound annual growth rate of approximately 9.7% [7][9] Visitor Trends - Q3 2025 saw a record high in visitor numbers, with a total of 2.0248 million visitors, marking a 20.7% increase year-on-year, driven by summer tourism and events like the "817 Rice Music Festival" [8][9] - The report notes significant improvements in external transportation, including the opening of the Shenbai High-Speed Railway, which is expected to enhance visitor access to the site [8][9] Project Developments - The second phase of the hot spring project is progressing, having moved from the main construction phase to interior decoration [8] - The report mentions government support for the ice and snow economy, including the establishment of a 500 million RMB fund aimed at promoting ice and snow tourism and related activities [8]

Core Viewpoint - Xiyu Tourism, established in 2001 and listed in 2020, is the only tourism company in Xinjiang with core scenic resource development rights, focusing on various tourism services [1] Group 1: Business Overview - Xiyu Tourism's main business includes tourism resource development and operations, covering areas such as passenger transport, cable car sightseeing, boat tours, hot spring hotels, and travel agency services [1] - The company is categorized under the social services sector, specifically in tourism and scenic areas, with concepts including ice and snow industry, online tourism, and tourism hotel fusion [1] Group 2: Financial Performance - For Q3 2025, Xiyu Tourism reported revenue of 286 million yuan, ranking 11th in the industry, below the industry average of 563 million yuan and median of 503 million yuan [2] - The main revenue sources include passenger transport (64.81%), cable car transport (13.16%), and boat tours (11.36%) [2] - The net profit for the same period was 96.44 million yuan, ranking 8th in the industry, also below the industry average of 122 million yuan and median of 146 million yuan [2] Group 3: Financial Ratios - As of Q3 2025, Xiyu Tourism's debt-to-asset ratio was 27.64%, lower than the industry average of 31.00% [3] - The gross profit margin was 56.13%, higher than the industry average of 45.62% [3] Group 4: Management and Shareholder Structure - The total compensation for General Manager Li Xinping was 550,500 yuan in 2024, an increase of 89,900 yuan from 2023 [4] - The controlling shareholder is Xinjiang Cultural Tourism Investment Group, with the actual controller being the State-owned Assets Supervision and Administration Commission of Xinjiang [4] Group 5: Shareholder Dynamics - As of September 30, 2025, the number of A-share shareholders increased by 40.32% to 25,800 [5] - The average number of shares held per shareholder decreased by 28.73% to 6,003.56 [5] - Notable changes in the top ten circulating shareholders include an increase in holdings by the Fortune China Securities Tourism Theme ETF and the entry of Hong Kong Central Clearing Limited as a new shareholder [5] Group 6: Future Outlook - The company is expected to become a quality resource integration platform for Xinjiang's cultural tourism, with projected net profits of 105 million, 134 million, and 163 million yuan for 2025, 2026, and 2027 respectively [5]

Core Viewpoint - China Youth Travel Service (CYTS) is a leading player in the domestic tourism industry, with significant investment value due to its comprehensive industry chain layout and well-known attractions like Wuzhen and Gubei Water Town [1] Group 1: Business Performance - In Q3 2025, CYTS achieved a revenue of 8.027 billion yuan, ranking first in the industry, significantly surpassing the second-ranked Songcheng Performance at 1.833 billion yuan [2] - The main business composition includes IT products at 2.146 billion yuan (44.11%), integrated marketing services at 770 million yuan (15.83%), and tourism services at 769 million yuan (15.81%) [2] - The net profit for the same period was 186 million yuan, ranking second in the industry, with Songcheng Performance leading at 793 million yuan [2] Group 2: Financial Ratios - As of Q3 2025, CYTS's debt-to-asset ratio was 51.82%, an increase from 50.44% year-on-year, but still below the industry average of 56.33%, indicating strong debt repayment capability [3] - The gross profit margin for Q3 2025 was 20.56%, down from 23.88% year-on-year, and below the industry average of 28.21%, suggesting a need for improvement in profitability [3] Group 3: Shareholder Information - As of September 30, 2025, the number of A-share shareholders decreased by 2.37% to 69,000, while the average number of circulating A-shares held per shareholder increased by 2.42% to 10,500 [5] - Notable changes among the top ten circulating shareholders include an increase of 4.4847 million shares held by the Fortune CSI Tourism Theme ETF and a decrease of 0.27397 million shares held by Hong Kong Central Clearing Limited [5] Group 4: Executive Compensation - The chairman, Ni Yangping, received a salary of 1.0176 million yuan in 2024, a decrease of 112,800 yuan from 2023 [4] - The president, Zhao Peng, earned 234,300 yuan in 2024 [4] Group 5: Market Outlook - In the first half of 2025, CYTS reported a revenue of 4.866 billion yuan, a year-on-year increase of 11.84%, while the net profit was 67 million yuan, a year-on-year decrease of 7.88% [6] - The revenue from Wuzhen and Gubei Water Town saw declines of 13.56% and 25.29% respectively, attributed to increased competition in the surrounding areas [6] - Forecasts for net profit from 2025 to 2027 are 168 million yuan, 208 million yuan, and 279 million yuan, with corresponding price-to-earnings ratios of 44X, 36X, and 27X [6]

Core Viewpoint - Guilin Tourism is a leading enterprise in the tourism industry of Guilin, with a high investment value due to its comprehensive industry chain advantages and core tourism resources like the Li River Scenic Area [1] Group 1: Business Performance - As of Q3 2025, Guilin Tourism reported an operating revenue of 339 million yuan, ranking 9th in the industry [2] - The main business composition includes scenic tourism (49.17%), Li River cruise passenger transport (29.05%), and hotel services (15.97%) [2] - The net profit for the same period was 33.44 million yuan, placing the company 10th in the industry [2] Group 2: Financial Ratios - The asset-liability ratio for Guilin Tourism in Q3 2025 was 51.37%, higher than the previous year's 45.76% and above the industry average of 31.00% [3] - The gross profit margin was 33.07%, an increase from 31.06% year-on-year, but still below the industry average of 45.62% [3] Group 3: Shareholder Information - As of September 30, 2025, the number of A-share shareholders increased by 31.04% to 43,200 [5] - The average number of circulating A-shares held per shareholder decreased by 23.69% to 10,800 [5] - The third-largest circulating shareholder is the Fortune China Securities Tourism Theme ETF, holding 5.65 million shares, an increase of 2.007 million shares from the previous period [5] Group 4: Management Compensation - The chairman of Guilin Tourism, Chen Jing, has a salary of 8,200 yuan for 2024 [4] - The president, Wen Zheng, has a salary of 111,500 yuan for 2024 [4]

Core Viewpoint - JiuHua Tourism, established in December 2000 and listed in March 2015, is the only tourism-related listed company in the JiuHua Mountain scenic area, possessing unique tourism resources and a complete tourism industry chain [1] Group 1: Business Performance - In Q3 2025, JiuHua Tourism reported revenue of 668 million yuan, ranking 4th in the industry out of 13 companies, with the industry leader Huangshan Tourism generating 1.535 billion yuan [2] - The company's net profit for the same period was 181 million yuan, also ranking 4th in the industry, with the top performer Huangshan Tourism at 275 million yuan [2] - The main business segments include travel agency services (193 million yuan, 39.88%), cable car services (185 million yuan, 38.41%), hotel services (133 million yuan, 27.62%), and passenger transport services (117 million yuan, 24.31%) [2] Group 2: Financial Ratios - As of Q3 2025, JiuHua Tourism's debt-to-asset ratio was 15.52%, down from 20.05% year-on-year, significantly lower than the industry average of 31% [3] - The gross profit margin was 51.88%, slightly up from 51.78% year-on-year, exceeding the industry average of 45.62% [3] Group 3: Executive Compensation - The chairman, Gao Zhengquan, received a salary of 1.2361 million yuan in 2024, an increase of 203,300 yuan from 2023 [4] - The general manager, Xu Zhen, earned 1.0285 million yuan in 2024, up by 284,600 yuan from the previous year [4] Group 4: Shareholder Information - As of September 30, 2025, the number of A-share shareholders increased by 8.55% to 14,700, with an average holding of 7,505.26 shares, down by 7.87% [5] - Notable changes among the top ten shareholders include an increase in holdings by the Fortune China Securities Tourism Theme ETF and a decrease in holdings by several other funds [5] Group 5: Future Projections - According to Citic Securities, JiuHua Tourism is expected to achieve net profits of 233 million, 274 million, and 323 million yuan for 2025, 2026, and 2027, respectively, with year-on-year growth rates of 25.2%, 17.5%, and 18.0% [6] - Guosheng Securities forecasts revenues of 890 million, 1.02 billion, and 1.22 billion yuan for the same years, with net profits of 230 million, 270 million, and 320 million yuan [6]

Core Viewpoint - Qujiang Cultural Tourism is a major cultural tourism enterprise in China, leveraging Xi'an's rich historical and cultural resources to develop well-known tourism projects, with a full industry chain operational advantage [1] Group 1: Business Performance - In Q3 2025, Qujiang Cultural Tourism reported revenue of 738 million yuan, ranking 3rd in the industry, with the top competitor, China Youth Travel Service, generating 8.027 billion yuan [2] - The company's net profit was -29.4645 million yuan, placing it 4th in the industry, while the leading competitor, Songcheng Performance, achieved a net profit of 793 million yuan [2] Group 2: Financial Ratios - As of Q3 2025, Qujiang Cultural Tourism's debt-to-asset ratio was 76.61%, down from 81.14% year-on-year, but still above the industry average of 56.33% [3] - The gross profit margin for Q3 2025 was 10.32%, significantly lower than the industry average of 28.21% and down from 23.58% in the previous year [3] Group 3: Management and Shareholder Information - The chairman, Zhuang Ying, has extensive experience, while the general manager, Dong Shihong, received a salary increase to 280,000 yuan for 2024, up by 17,500 yuan from 2023 [4] - As of September 30, 2025, the number of A-share shareholders decreased by 4.54% to 40,900, while the average number of circulating A-shares held per shareholder increased by 4.76% to 6,214.81 [5]

Core Viewpoint - Huangshan Tourism has established itself as a leading player in the domestic tourism industry, leveraging its brand and resource advantages from the Huangshan scenic area, with a diverse business portfolio including tourism services, hotel accommodations, and real estate development [1] Financial Performance - In Q3 2025, Huangshan Tourism achieved a revenue of 1.535 billion yuan, ranking first among 13 companies in the industry, significantly higher than the industry average of 563 million yuan and the median of 503 million yuan, and far exceeding the second-ranked Xiangyuan Cultural Tourism's 844 million yuan [2] - The net profit for the same period was 275 million yuan, also leading the industry, surpassing the average of 122 million yuan and the median of 146 million yuan, and ahead of the second-ranked Lijiang Co.'s 218 million yuan [2] Financial Ratios - As of Q3 2025, Huangshan Tourism's debt-to-asset ratio was 15.52%, slightly up from 15.22% year-on-year, but still below the industry average of 31%, indicating strong solvency [3] - The gross profit margin for the same period was 48.60%, down from 53.41% year-on-year, yet still above the industry average of 45.62% [3] Shareholder Information - As of June 30, 2020, the number of A-share shareholders increased by 41.60% to 38,900, with an average holding of 13,200 circulating A-shares, up by 208.20% [5] - By September 30, 2025, the second-largest circulating shareholder was the Fortune China Securities Tourism Theme ETF, holding 5.2561 million shares, an increase of 1.9313 million shares from the previous period [5] Management Compensation - The chairman, Zhang Dehui, received a salary of 563,500 yuan in 2024, a decrease of 32,100 yuan from 2023 [4] - The president, Sun Jun, earned 556,300 yuan in 2024, down by 21,000 yuan from the previous year [4] Market Outlook - According to Shenwan Hongyuan, the company is expected to see a decline in net profit estimates for 2025-2027 due to resource usage fees, with projected profits of 282 million, 323 million, and 373 million yuan respectively, reflecting a downward adjustment of 25%, 20%, and 13% [6] - Guotai Junan also revised down its net profit estimates for the same period to 280 million, 330 million, and 370 million yuan, maintaining a rating of "outperforming the market" [6]