2025-05-29-Jefferies-梅西百货（M）_模型更新_第一季度业绩超预期_季度至今情况改善；财年指引谨慎_针对宏观范围进行更新_10页_278kb

Macy's Equity Research Summary

🔍 Core Ratings

• Recommendation: BUY
• 12-Month Target Price: $14.50 (+21% upside from current price)
• Key Drivers: Strategy execution, real estate optimization, improved Q1 performance.
• Key Risks: Tariff impacts, consumer uncertainty, markdown pressure on low-end items.

📊 Financial Highlights

• Q1 2025: Owned comps -1.5% (beat consensus -3.9%), Adj. EPS $0.16 (beat $0.15).
• Sales Outlook 2025-2026: Net sales $21.3B (FY25) → $20.8B (FY26), EPS $1.66 → $1.82.
• Margin Pressure: GM% lowered 75bps YoY primarily due to tariffs and promotions.
• EV/EBITDA: 3.1x (FY2026E), adj. EBITDA margin ~7.5% (FY2025E).

🚀 Growth Catalysts

• Upside Case: 3% sales decline in FY2026 (vs. consensus -4% in FY2025) driven by value proposition in disrupted environment.
• Long-Term Potential: New store formats, brand partnerships, and online initiatives.
• Delayed Margins: Strategy to reinvest SG&A savings into marketing without immediate traffic gains.

⚠️ Risks & Uncertainties

• Tariffs: Potential $0.10–$0.25 EPS headwind on national brands sourcing 27% from China.
• Consumer Trends: Moderating demand at lower tiers, higher-end consumers still value presentation.
• Comp Declines: Ongoing ~1–2% H2 FY2025 sales decline due to macro uncertainty and pull-forward effects.

🧾 Valuation Summary

• P/E Ratio: 8.5x (10Y avg.) vs. target 8.0x, PEG ratio ~1.
• Scenario Analysis: $21 (9x P/E, 75% upside) to $8 (5.5x P/E, 33% downside).
• Sales Trajectory: -4% FY2025 → -3% FY2026 (vs. -7% downside scenario).

📋 Key Takeaways

• Patience Sought: Co. progresses strategy amid secular challenges but margins undervalued.
• Balance Act: Managed price hikes while maintaining share gains in high-traffic formats.
• Footprint Reduction: Strategic closures aim for 15–20% reduction to optimize network.

此总结已去除冗余内容并聚焦核心信息。