Investment Rating - The report maintains a "Buy" rating for the company [8] Core Views - The company is considered to have the best organizational governance and growth logic in the scenic area sector. Future projects will focus on the "Nanshan Xiaozhai Phase II project, upgrading the core products and supporting facilities of Yushui Hot Spring, and the renovation of Longxing Island Color Butterfly Valley" [2][12] - The company has completed preliminary market validation of its management output system based on mature operational experience, and is expected to achieve breakthroughs in geographical expansion with local state-owned asset support, positioning itself as a national leisure tourism leader [2][12] - The projected net profits attributable to the parent company for 2025-2027 are estimated to be 117 million, 134 million, and 152 million yuan, respectively, corresponding to PE ratios of 27X, 23X, and 20X [2][12] Financial Performance Summary - In Q3 2025, the company achieved operating revenue of 140 million yuan, a year-on-year decline of 1.23%. The net profit attributable to the parent company was 29 million yuan, down 13.19% year-on-year [6][12] - For the first three quarters of 2025, the company reported operating revenue of 386 million yuan, a year-on-year decrease of 4.65%, and a net profit attributable to the parent company of 83 million yuan, down 2.54% year-on-year [6][12] - The gross profit margin remained stable at 54.02%, while the net profit margin decreased by 3.98 percentage points to 23.32% due to a significant increase in sales expenses [12]

Core Viewpoint - The company reported a decline in revenue and net profit for Q3 2025, with marketing efforts helping to narrow the revenue drop, but profit margins were affected [1][3]. Financial Performance - For the first three quarters of 2025, the company achieved revenue of 386 million yuan, a year-on-year decrease of 4.65%, and a net profit attributable to shareholders of 83 million yuan, down 2.54% year-on-year [1]. - In Q3 2025, revenue was 140 million yuan, a decrease of 1.23% year-on-year, and net profit attributable to shareholders was 29 million yuan, down 13.19% year-on-year [1]. - The gross profit margin for Q3 was 54.0%, remaining stable year-on-year, while the net profit margin decreased by 2.8 percentage points to 20.4% due to increased sales expenses [1]. Project Updates - The company announced the termination of the Animal Kingdom project due to external conditions and industry environment changes, along with the cessation of related operations [2]. - Other projects are progressing, including the planning and construction of the Nanshan Xiaozhai Phase II project, upgrades to existing facilities, and the completion of conceptual planning for future projects [2]. Investment Outlook - The company is positioned as a practitioner of a one-stop tourism model in China, with a comprehensive tourism industry chain [3]. - Despite the negative impact of the terminated Animal Kingdom project on future performance, the company is collaborating with state-owned enterprises to enhance its tourism offerings and is expected to continue focusing on optimizing existing projects and advancing new ones [3]. - Revenue projections for 2025-2027 are 520 million yuan, 570 million yuan, and 620 million yuan, with net profits of 100 million yuan, 130 million yuan, and 140 million yuan respectively, leading to a current price-to-earnings ratio of 30x, 25x, and 22x [3].

Investment Rating - The report maintains a "Buy" rating for the company [5]. Core Views - The company has experienced a revenue decline of 4.65% year-on-year for the first three quarters of 2025, with a revenue of 386 million yuan and a net profit of 83 million yuan, reflecting a decrease of 2.54% [1]. - The termination of the Animal Kingdom project is expected to have a negative impact on future performance, but the company is focusing on optimizing existing projects and advancing new ones [3][2]. - Revenue for Q3 2025 was 140 million yuan, down 1.23% year-on-year, but the decline was less severe compared to Q2 2025, which saw a 9.82% drop [1]. Financial Summary - The company’s projected revenues for 2025, 2026, and 2027 are 522 million yuan, 574 million yuan, and 619 million yuan, respectively, with corresponding net profits of 102 million yuan, 125 million yuan, and 140 million yuan [4]. - The gross profit margin for Q3 2025 was 54.0%, remaining stable year-on-year, while the net profit margin decreased by 2.8 percentage points to 20.4% due to increased sales expenses [1]. - The company’s earnings per share (EPS) for 2025 is projected to be 0.38 yuan, with a price-to-earnings (P/E) ratio of 30.4 times [4].

Investment Rating - The investment rating for the company is "Outperform the Market" [5][16][19] Core Views - The company experienced a slight decline in revenue and a significant drop in net profit in Q3 2025, with revenue at 140 million yuan, down 1.23% year-on-year, and net profit at 29 million yuan, down 13.19% year-on-year [1][8] - The termination of the Animal Kingdom project has been confirmed, with the company focusing on other reserve projects for future growth [2][13] - Despite short-term operational pressures due to external consumption environment changes, the company is actively managing fixed costs and enhancing marketing efforts [3][16] Financial Performance Summary - For Q3 2025, the company reported revenue of 140 million yuan, a year-on-year decrease of 1.23%, and a net profit of 29 million yuan, down 13.19% [1][8] - Cumulative revenue for the first three quarters was 386 million yuan, a decline of 4.65% year-on-year, while net profit was 83 million yuan, down 2.54% [1][8] - The company has adjusted its profit forecasts for 2025-2027, with expected net profits of 103 million, 116 million, and 132 million yuan respectively [3][16] Project Updates - The Animal Kingdom project has been officially terminated, and the company is now tracking other reserve projects such as the Nanshan Xiaozhai Phase II and upgrades to the Yushui Hot Spring facilities [2][13] - The company is focusing on resource integration and development in the leisure vacation destination sector, which is seen as a foundation for medium to long-term growth [2][13] Market Strategy - The company is leveraging regional marketing strategies, particularly in the Yangtze River Delta, to drive traffic and sales, with a notable increase in sales expenses during the peak summer season [1][8] - Despite a stable gross margin, the company faced increased marketing costs, which rose by 93% year-on-year during the summer peak [1][8]

Core Viewpoint - The company has decided to extend the implementation period for its fundraising investment projects due to external factors and market conditions affecting the original timeline for project completion [1][2][6]. Fundraising Basic Information - The company issued 3,000,000 convertible bonds at a face value of RMB 100 each, raising a total of RMB 300 million, which was fully received by March 5, 2020 [1]. - The funds are allocated for projects including the "Yushui Hot Spring (Phase I) Renovation Project" [1]. Progress of Fundraising Investment Projects - As of June 30, 2025, the cumulative investment in the Yushui Hot Spring (Phase I) Renovation Project is RMB 27.95 million, with no percentage of completion reported [1]. - The current balance of the fundraising funds in various bank accounts totals approximately RMB 56.11 million [1]. Reasons for Extension of Project Implementation Period - The company aims to enhance customer experience and expand its product offerings, leading to a strategic decision to slow down the construction of the Nanshan Xiaozhai Phase II project due to challenges in the tourism industry [2][3]. - The Yushui Hot Spring (Phase I) Renovation Project has been partially initiated, but the company has decided to delay further renovations to avoid impacting current operations [3]. Measures to Ensure Timely Completion Post-Extension - The company plans to optimize project schedules, allocate resources effectively, and enhance supervision and management of the fundraising projects to ensure compliance and timely completion [4]. Re-evaluation of Fundraising Investment Projects - The Nanshan Xiaozhai Phase II project is designed to enhance the tourism offerings in the region, including a cultural square and themed hotel, which aligns with the company's strategic development plans [4][5]. Impact of Extension on Fundraising Investment Projects - The extension of the project implementation period is a prudent decision based on the current progress and does not constitute a substantive change in the project’s nature or direction [6]. Internal Decision-Making Process - The company's board of directors has approved the proposal to extend the implementation period for the fundraising investment projects [6]. Sponsor Institution's Review Opinion - The sponsor institution, CITIC Construction Investment Securities, has conducted a thorough review and found no objections to the company's decision to extend the project implementation period, confirming that it does not adversely affect shareholder interests [6].

Core Viewpoint - The company Tianmu Lake (603136.SH) has reported a continuous decline in revenue for five consecutive quarters, with a significant drop in both revenue and net profit for 2024, indicating a challenging development situation amidst a recovering domestic tourism market [1][2][3]. Group 1: Core Scenic Area Business - The core scenic area business, which accounts for over 50% of the company's revenue, experienced a significant decline, with revenue for 2024 reaching 282.4 million yuan, down 13.03% year-on-year, and main profit dropping by 32.5% [2][3][4]. - The main profit margin for the scenic area business decreased to 70.43%, a reduction of 0.81 percentage points compared to the previous year [2][3]. - The two major 5A scenic areas, Shanshui Garden and Nanshan Bamboo Sea, both saw declines in revenue and main profit for 2024, with Shanshui Garden's revenue down 17.47% and Nanshan Bamboo Sea's down 7.58% [4][5]. Group 2: Hotel Business - The hotel business, which contributes nearly 30% to the company's revenue, also faced a sharp decline, with 2024 revenue falling to 159.4 million yuan, a decrease of 23.1%, and main profit down 27.86% [6][7]. - The gross profit margin for the hotel business dropped significantly from 29.88% to 21.4%, indicating substantial operational pressure [6][7]. - The performance of the hot spring and water world businesses, aimed at boosting off-peak season revenue, also saw significant declines, with the water world business revenue plummeting by 41.28% [7]. Group 3: Fundraising Projects - The company has two fundraising projects initiated in 2020 that have faced multiple delays, with the expected completion dates pushed back to December 2025 [8][10]. - The South Mountain Xiaozhai project and the Yushui Hot Spring renovation project have seen minimal progress, with only 8.14% of the projects completed as of the latest updates [10]. - The prolonged delays and changing market conditions raise uncertainties about the future performance of these projects, which were intended to enhance the company's competitiveness and profitability [10].

Core Viewpoint - The company experienced a decline in revenue and net profit in 2024, with a slight recovery in Q1 2025, indicating challenges in the external environment affecting various business lines [1][2][3]. Financial Performance - In 2024, the company achieved operating revenue of 536 million, a year-on-year decrease of 14.87%, and a net profit of 101 million, down 27.77% [1]. - For Q1 2025, the company reported operating revenue of 105 million, a decrease of 1.6%, but net profit increased by 34.46% to 13 million [1][3]. - The overall gross margin in 2024 decreased by 1.92 percentage points to 52.42%, while the net margin fell by 4.17 percentage points to 22.55% [2]. Business Segment Analysis - Revenue from various business lines declined due to external environmental factors, with the water park segment experiencing the most significant drop of 41.28% [2]. - The revenue changes for 2024 by business line were as follows: scenic area business down 13.03%, water world down 41.28%, hot spring business down 10.4%, hotel business down 23.1%, and travel agency business down 4.54% [2]. Profitability and Cost Management - In Q1 2025, the gross margin improved by 3.27 percentage points to 41.44%, while the expense ratio increased by 1.49 percentage points to 21.24% [3]. - The company’s strategic focus includes seeking quality acquisition opportunities and upgrading existing projects, such as the Yushui Hot Spring and Longxing Island projects [3]. Strategic Outlook - The company is positioned as a leading player in the scenic area sector, with plans for future growth through new projects and geographical expansion [4]. - Projected net profits for 2025-2027 are estimated at 126 million, 144 million, and 161 million, with corresponding price-to-earnings ratios of 26X, 23X, and 20X [4].