Group 1 - The company Tianmu Lake (SH 603136) announced the convening of its 15th meeting of the 6th Board of Directors on September 17, 2025, to discuss the proposal for the 2025 first extraordinary shareholders' meeting [1] - For the year 2024, the revenue composition of Tianmu Lake is as follows: scenic area business accounts for 52.67%, hotel business for 29.74%, hot spring business for 7.89%, other businesses for 6.7%, and travel agency business for 1.61% [1] - As of the report date, the market capitalization of Tianmu Lake is 3.6 billion yuan [1]

Investment Rating - The investment rating for the company is "Buy" with a target price indicating an expected relative return of over 20% within six months [9][16]. Core Views - The company is expected to achieve a revenue of 540 million yuan in 2024, a decrease of 14.9% year-on-year, and a net profit of 100 million yuan, down 28.8% year-on-year due to external market conditions [1]. - In Q1 2025, the company reported a revenue of 100 million yuan, a slight decline of 1.6% year-on-year, but a net profit increase of 26.45% year-on-year, indicating effective cost control [1][3]. - The company aims for a revenue of 580 million yuan in 2025, representing an 8.6% growth, and a net profit of 150 million yuan, up 22.8% year-on-year [4]. Revenue Breakdown - In 2024, the scenic area business is projected to generate 280 million yuan, down 13.0% year-on-year, with specific declines in revenue from various attractions [2]. - The hotel business is expected to see a revenue drop of 23.1% to 160 million yuan, while the water world business is anticipated to decline by 41.3% to 7.46 million yuan [2]. Profitability Analysis - The gross margin for 2024 is forecasted at 52.4%, a decrease of 1.9 percentage points year-on-year, with various business segments experiencing declines in gross margins [3]. - In Q1 2025, the gross margin improved to 41.4%, an increase of 3.3 percentage points year-on-year, reflecting better cost management [3]. Financial Projections - The company forecasts a net profit of 140.59 million yuan for 2025, with corresponding P/E ratios of 23, 21, and 18 for the years 2025 to 2027 [4][6]. - The projected revenue growth rates for the years 2025 to 2027 are 8.94%, 9.31%, and 9.52%, respectively [6].