（股份代號：1880） (1)有關收購DFS大中華區零售業務的須予披露交易； 及 香港交易及結算所有限公司及香港聯合交易所有限公司對本公告之內容概不負責，對其準確性 或完整性亦不發表任何聲明，並明確表示，概不對因本公告全部或任何部分內容而產生或因依 賴該等內容而引致的任何損失承擔任何責任。 本公告僅作說明用途，並非收購、購買或認購證券的邀請或要約。 China Tourism Group Duty Free Corporation Limited 中國旅遊集團中免股份有限公司 （一家於中華人民共和國註冊成立的股份有限公司） (2)LVMH及麥氏家族認購股份 完成 獨家財務顧問 1. 緒言 茲提述中國旅遊集團中免股份有限公司（「本公司」）日期為2026年1月20日 的公告（「該公告」），內容有關（其中包括）本公司有關收購目標業務的須予 披露交易，以及由Delphine SAS（為LVMH的間接全資附屬公司）及Shoppers Holdings HK Limited（為一個由麥氏家族作為受益人的私人家族信託的間接 全資附屬公司）認購認購股份。除另行界定外，本公告所用詞彙與該公告所 界定者具有相同涵義。 1 2. ...

Investment Rating - The report assigns a "Buy" rating for the company, indicating an expected relative increase of over 15% compared to the Hang Seng Index [7]. Core Insights - The company's revenue for the first three quarters was 39.862 billion RMB, a year-on-year decline of 7.3%, with net profit at 3.052 billion RMB, down 22.1%. However, the third quarter revenue showed a slight decline of only 0.4%, an improvement from the 10% drop in the first half of the year [2]. - The sales in Hainan's duty-free sector from July to September totaled 5.402 billion RMB, a year-on-year decrease of 2.6%, but the decline was less than the previous quarter. Notably, September saw a 3.4% year-on-year increase in sales, marking the first growth in 18 months [2]. - The upcoming peak travel season is expected to drive a recovery in revenue, with double-digit year-on-year growth anticipated in October and November due to new city duty-free store openings and favorable duty-free policies [2]. - The Hainan Free Trade Port officially commenced full island closure operations on December 18, 2025, expanding duty-free benefits to all travelers departing from Hainan. This policy change is expected to significantly boost consumer spending [3]. - The company has acquired DFS's Hong Kong and Macau businesses for over 3 billion RMB, which will enhance its store network in Greater China and create synergies in procurement, logistics, and customer management [4]. - The luxury goods market is showing signs of recovery, which positively impacts duty-free consumption. Sales for some luxury brands in Asia have stabilized, indicating improved consumer willingness to spend [5]. - Market forecasts predict a compound annual growth rate (CAGR) of 12% for revenue and 26% for net profit from 2025 to 2027. The current valuation corresponds to a projected price-to-earnings (PE) ratio of approximately 35 times for 2026 [6]. Summary by Sections Financial Performance - First three quarters revenue: 39.862 billion RMB, down 7.3% YoY; net profit: 3.052 billion RMB, down 22.1% YoY [2]. - Third quarter revenue: 11.711 billion RMB, down 0.4% YoY, an improvement from earlier declines [2]. Market Dynamics - Hainan duty-free sales from July to September: 5.402 billion RMB, down 2.6% YoY, with September showing a 3.4% increase [2]. - Anticipated double-digit growth in October and November due to peak travel season and new store openings [2]. Strategic Developments - Acquisition of DFS's businesses enhances store network and operational synergies [4]. - Expansion of duty-free benefits under Hainan's new policies expected to boost consumer spending [3]. Industry Outlook - Signs of recovery in the luxury goods market positively influencing duty-free consumption [5]. - Projected CAGR of 12% for revenue and 26% for net profit from 2025 to 2027, with potential for valuation re-rating [6].

Group 1: Horizon Robotics (09660) - Horizon Robotics has experienced a significant decline, with a recent high of 11.32 HKD and a low of 8.03 HKD, closing at 8.33 HKD today. Investors remain optimistic about the stock's potential to break through 11.32 HKD [1] - Currently, there are no related warrants available in the market, only two call options with substantial out-of-the-money margins. Investors may need to wait for more closely priced products to be issued [1] - If investors are optimistic about the stock, they should consider monitoring the stock itself rather than relying on warrants, which may decline significantly if the stock does not rise or remains stagnant [1] Group 2: China Southern Airlines (01055) - China Southern Airlines has shown a strong upward trend, but trading volume has started to weaken, indicating potential fatigue in the stock's performance [2] - Investors are still optimistic, believing the stock could reach 6 HKD or even 6.3 HKD, although the immediate resistance level is around 5.43 HKD [2] - There are limited warrant products available for this stock, with one at an exercise price of 4.88 HKD and another upcoming at 6.66 HKD, making investor choices quite limited [4] Group 3: GCL-Poly Energy (03800) - GCL-Poly Energy's stock price has not performed well, dropping to a low of 1.25 HKD and closing at 1.32 HKD, with significant trading volume during the decline [4] - Despite the downturn, investors remain confident that the stock could rebound above 1.5 HKD, needing to first break the resistance at 1.45 HKD [4] - There are several warrant options available, with some having favorable terms, including three products expiring in March with exercise prices around 1.68 HKD to 1.69 HKD [7] Group 4: China Duty Free Group (01880) - China Duty Free Group's stock has shown volatility, recently reaching a high before closing at 78.9 HKD, with some investors still seeing potential for upward movement [8] - There are multiple warrant options available at exercise prices around 79 HKD and 80 HKD, with one product showing a leverage advantage of 3.5 times and a low implied volatility of 64.8% [8] - The market for warrants related to this stock is competitive, with various products available, indicating a healthy interest from issuers despite the stock being less frequently mentioned [8]