Investment Rating - The investment rating for the company is "Buy" (maintained) [7] Core Views - The company reported a revenue of $8.2 billion for 2024, a year-on-year increase of 3.7%, and a net profit attributable to shareholders of $390 million, up 43% year-on-year. The manufacturing segment generated $5.6 billion in revenue, an 11% increase year-on-year, while the retail segment saw a revenue decline of 10% to $2.6 billion [1][5] - Manufacturing business orders are robust, with a significant increase in shipments and a narrowing decline in average selling price (ASP). The ASP for 2024 was $20.3, down 5% year-on-year, while shipments reached 260 million pairs, a 17% increase [2][5] - The retail business is showing signs of improvement, with a smaller revenue decline in Q4 and effective cost management strategies leading to stable profit margins. Online retail revenue grew by 16%, with Douyin sales doubling year-on-year [4][5] Summary by Sections Financial Performance - For 2024, the company achieved a revenue of $8.2 billion and a net profit of $390 million. The manufacturing segment contributed $5.6 billion, while the retail segment accounted for $2.6 billion [1][5] - In Q4 alone, the company reported a revenue of $2.1 billion, an 11% increase year-on-year, but net profit dropped by 52% to $70 million due to increased operational costs and tax disputes [1][3] Manufacturing Business - The manufacturing segment's revenue for 2024 was $5.6 billion, with a shipment volume of 260 million pairs, reflecting a 17% increase. The ASP remained stable at $20.3 [2][5] - The manufacturing gross margin was 19.9%, with a capacity utilization rate of 93%. However, Q4 gross margin was pressured due to increased overtime and outsourcing costs, alongside a tax dispute in Indonesia [3][5] Retail Business - The retail segment's revenue for 2024 was $2.6 billion, down 10% year-on-year, but the decline in Q4 was only 2%. The company managed to improve its gross margin to 34.2% through effective discount management [4][5] - The number of offline stores decreased to 3,448, with same-store sales down 17.1%. However, online sales showed resilience, particularly on platforms like Douyin [4][5] Earnings Forecast and Valuation - The company is expected to achieve revenues of $8.4 billion, $9.0 billion, and $9.6 billion for 2025, 2026, and 2027, respectively, with corresponding net profits of $454 million, $498 million, and $529 million [5][12] - The projected P/E ratios for the next three years are 6.0, 5.5, and 5.2, with a dividend payout ratio of 69% for 2024, translating to a dividend yield of 10% [5][12]

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Views - The company reported a revenue of USD 8.182 billion for 2024, reflecting a year-on-year growth of 4%, and a net profit attributable to shareholders of USD 392 million, which is a significant increase of 43% [3][5] - The manufacturing business is operating at full capacity, with an increase in operational efficiency leading to a gross margin rise [3] - The retail segment is experiencing a decline in physical store sales but shows strong growth in online sales, contributing to an overall improvement in gross margin [3] - The company is the largest sports shoe manufacturer globally and has a strong presence in the sports retail sector, indicating a robust position in the industry [3] Financial Data and Profit Forecast - Revenue projections for the company are as follows: - 2023: USD 7.890 billion - 2024: USD 8.182 billion - 2025E: USD 8.654 billion - 2026E: USD 9.082 billion - 2027E: USD 9.464 billion - Net profit attributable to shareholders is forecasted to grow from USD 275 million in 2023 to USD 489 million in 2025E, and further to USD 592 million by 2027E [3][12] - The earnings per share (EPS) is expected to increase from 17.05 cents in 2023 to 30.49 cents in 2025E [3][12] Operational Efficiency - The manufacturing business achieved a capacity utilization rate of 93% in 2024, up from 79% in FY23, contributing to a gross margin increase of 0.7 percentage points to 19.9% [3] - The retail business saw a decline in physical store sales but a 16% increase in online sales, leading to a gross margin improvement of 0.5 percentage points to 34.2% [3] Dividend Policy - The company proposed a final dividend of HKD 0.9 per share, resulting in a total annual dividend of approximately HKD 1.3 per share, with a payout ratio of 69% and a dividend yield of about 10% [3]

Investment Rating - The report maintains a "Buy" rating for the company, with a target price set at HKD 13.28, expecting a relative return of over 20% within the next six months [6][14]. Core Insights - The company reported a revenue of USD 8.2 billion for FY24, reflecting a 4% year-on-year increase. Manufacturing revenue was USD 5.6 billion, up 11%, while retail revenue was RMB 18.5 billion, down 8% [1][2]. - The gross profit margin stood at 24.4%, with manufacturing gross margin at 19.9%, an increase of 0.7 percentage points, driven by strong demand for footwear orders and improved production efficiency [1]. - The company aims to leverage the "athleisure" trend and enhance its manufacturing capabilities through automation and R&D, focusing on sustainable growth in regions like Indonesia and India [3]. Financial Performance - The net profit attributable to shareholders was USD 390 million, a significant increase of 43% year-on-year [2]. - The footwear shipment volume reached 255 million pairs, marking a 17% increase, with Indonesia accounting for 54% of shipments, up 29% [2]. - The average selling price (ASP) was USD 20.3, down 5% [2]. Future Outlook - The company plans to balance volume and price for sustainable growth, while enhancing operational resilience and efficiency through rigorous cost management [3]. - The revenue forecasts for FY25, FY26, and FY27 are projected at USD 8.7 billion, USD 9.3 billion, and USD 10.0 billion, respectively, with net profits expected to be USD 500 million, USD 550 million, and USD 620 million [5].

Investment Rating - The report maintains a "Buy" rating for the company, with a target price set at HKD 13.28, expecting a relative return of over 20% within the next six months [6]. Core Insights - The company reported a revenue of USD 8.2 billion for FY24, reflecting a 4% year-on-year increase. Manufacturing revenue was USD 5.6 billion, up 11%, while retail revenue was CNY 18.5 billion, down 8% [1][2]. - The gross margin stood at 24.4%, with manufacturing gross margin at 19.9%, an increase of 0.7 percentage points, driven by strong demand for footwear orders and improved production efficiency [1]. - The company aims to leverage the "athleisure" trend and enhance its manufacturing capabilities through automation and R&D, focusing on sustainable growth in regions like Indonesia and India [3]. Financial Performance - The net profit attributable to shareholders was USD 390 million, a significant increase of 43% year-on-year [2]. - The footwear shipment volume reached 255 million pairs, marking a 17% increase, with Indonesia accounting for 54% of shipments, up 29% [2]. - The average selling price (ASP) was USD 20.3, down 5% [2]. Future Outlook - The company plans to balance volume and price for sustainable growth, while enhancing operational resilience and efficiency through rigorous cost management [3]. - The revenue projections for FY25-27 are USD 8.7 billion, USD 9.3 billion, and USD 10.0 billion, respectively, with net profits expected to be USD 500 million, USD 550 million, and USD 620 million [5].

Investment Rating - The report maintains a "Buy-A" rating for the company [1][6] Core Views - The company achieved a revenue of $8.182 billion in 2024, a year-on-year increase of 3.7%, and a net profit attributable to shareholders of $392 million, representing a year-on-year growth of 42.8% [2][4] - The board proposed a final dividend of HKD 0.9 per share, combined with an interim dividend of HKD 0.4 per share, resulting in an annual payout ratio of 69% [2] - The manufacturing business saw a strong recovery with a revenue of $5.621 billion in 2024, up 11.1% year-on-year, driven by a significant rebound in global sports footwear orders [4][5] - Retail business revenue faced pressure, declining by 8.0% year-on-year to $1.845 billion, primarily due to reduced foot traffic in physical stores and a net decrease of 75 stores [5] Summary by Sections Financial Performance - In 2024, the manufacturing business's capacity utilization rate improved to 93%, up 14 percentage points year-on-year, contributing to a gross margin increase of 0.7 percentage points to 19.9% [4] - The retail business's gross margin improved slightly to 34.2%, with a net profit of $49.2 million, a year-on-year increase of 0.2% [5] - The company expects revenue for 2025 to reach $8.493 billion, with a projected year-on-year growth of 3.8% [6] Future Outlook - For the first two months of 2025, the manufacturing business revenue grew by 7.3%, while retail revenue declined by 4.3% [5] - The company anticipates a steady recovery in manufacturing business growth and a potential positive growth in retail business by the end of 2025 [5][6] - Projected net profits for 2025, 2026, and 2027 are $465 million, $502 million, and $532 million, respectively, with year-on-year growth rates of 18.5%, 8.0%, and 6.1% [6]

Investment Rating - The report maintains a "Buy-A" rating for the company [1][7] Core Insights - In 2024, the company achieved revenue of $8.182 billion, a year-on-year increase of 3.7%, and a net profit attributable to shareholders of $392 million, up 42.8% year-on-year. The board proposed a final dividend of HKD 0.9 per share, combined with an interim dividend of HKD 0.4 per share, resulting in a total payout ratio of 69% [2][4] - The manufacturing business showed strong order growth in 2024, with revenue reaching $5.621 billion, a year-on-year increase of 11.1%. The production capacity utilization rate improved to 93%, up 14 percentage points year-on-year, contributing to a gross margin increase of 0.7 percentage points to 19.9% [4][5] - The retail business faced challenges, with revenue declining by 8.0% to $18.454 billion, primarily due to decreased foot traffic in physical stores and a reduction in the number of stores. However, the overall channel performance was robust, with a 16% growth in total sales, particularly driven by a doubling of sales through Douyin live streaming [5] Financial Performance Summary - For 2024, the company expects revenues of $8.493 billion, $9.003 billion, and $9.456 billion for 2025, 2026, and 2027 respectively, reflecting year-on-year growth rates of 3.8%, 6.0%, and 5.0% [5][9] - The net profit attributable to shareholders is projected to be $465 million, $502 million, and $532 million for 2025, 2026, and 2027, with year-on-year growth rates of 18.5%, 8.0%, and 6.1% respectively [7][9] - The company's P/E ratios for 2025, 2026, and 2027 are estimated to be 6.1, 5.6, and 5.3 times, indicating a favorable valuation outlook [7][9]

Investment Rating - The report maintains a "Buy-A" rating for the company [1][8] Core Views - The company achieved a revenue of USD 8.182 billion in 2024, representing a year-on-year growth of 3.7%, and a net profit attributable to shareholders of USD 392 million, which is a significant increase of 42.8% year-on-year [2][4] - The board proposed a final dividend of HKD 0.9 per share, combined with an interim dividend of HKD 0.4 per share, resulting in an annual payout ratio of 69% [2] - The manufacturing business showed strong order growth in 2024, with a revenue of USD 5.621 billion, up 11.1% year-on-year, driven by improved capacity utilization and production efficiency [4] - The retail business faced challenges with a revenue decline of 8.0% year-on-year, attributed to reduced foot traffic in physical stores and a net decrease of 75 stores in mainland China [5] Summary by Sections Financial Performance - In 2024, the manufacturing business's output volume reached 255 million pairs of shoes, a 16.9% increase year-on-year, although the average selling price decreased by 5.1% to USD 20.25 per pair [4] - The manufacturing business's capacity utilization improved to 93%, up 14 percentage points year-on-year, contributing to a gross margin increase of 0.7 percentage points to 19.9% [4] - The retail business's gross margin improved slightly to 34.2%, with a net profit of USD 49.2 million, reflecting a 0.2% year-on-year growth [5] Future Outlook - For 2025, the company expects a recovery in manufacturing business revenue, with a projected growth of 3.8% to USD 8.493 billion, while retail revenue is anticipated to decline by 4.3% [5] - The company forecasts net profits of USD 465 million, USD 502 million, and USD 532 million for 2025, 2026, and 2027 respectively, with year-on-year growth rates of 18.5%, 8.0%, and 6.1% [10][12]

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company has experienced revenue growth driven by a high manufacturing environment, with footwear shipment volume increasing nearly 17% [5][7] - For FY24, the company achieved revenue of $8.182 billion, a year-on-year increase of 3.7%, with manufacturing revenue growing by 11.1% [7] - The gross profit for FY24 was $1.993 billion, reflecting a 3.5% increase year-on-year, and the net profit attributable to shareholders was $392 million, up 42.8% year-on-year [7] Financial Performance Summary - Revenue projections for FY25 to FY27 are estimated at $8.674 billion, $9.131 billion, and $9.541 billion respectively, with corresponding net profits of $501 million, $571 million, and $604 million [6][8] - The company’s earnings per share (EPS) are projected to be $0.31, $0.36, and $0.38 for FY25, FY26, and FY27 respectively [6][8] - The return on equity (ROE) is expected to improve from 8.84% in FY25 to 10.36% in FY27 [6][8] Manufacturing Business Insights - The manufacturing segment reported a revenue of $5.621 billion for FY24, with a gross margin of 19.9%, an increase of 0.7 percentage points year-on-year [7] - Footwear shipment volume reached 255 million pairs, a year-on-year increase of 16.9%, with capacity utilization rising to 93%, the highest since FY21 [7] - The company’s footwear shipments from Indonesia increased by 28.6%, contributing to 54% of total shipments, benefiting from lower labor costs [7] Retail Business Insights - The retail segment saw a revenue decline of 8.0% (in RMB terms) for FY24, but the gross margin improved to 34.2%, up 0.5 percentage points year-on-year [7] - The company is diversifying its brand portfolio by increasing investments in emerging sports brands and aims to restore growth in its retail business [7]

证券研究报告 纺织服饰 | 纺织制造 港股|公司点评报告 hyzqdatemark 2025 年 03 月 13 日 市场表现： | 基本数据 | 2025 | 年 | 03 月 | 11 | 日 | | --- | --- | --- | --- | --- | --- | | 收盘价（港元） | | | | 15.10 | | | 一年内最高/最低（港 | | | | 18.40/8.37 | | | 元） | | | | | | | 总市值（百万港元） | | | | 24,228.80 | | | 流通市值（百万港元） | | | | 24,228.80 | | | 资产负债率（%） | | | | 33.37 | | | 资料来源：聚源数据 | | | | | | 裕元集团(00551.HK) 投资评级： 买入（维持） ——制造高景气驱动集团营收增长，鞋履出货量增长近 17% 投资要点： 证券分析师 丁一 SAC：S1350524040003 dingyi@huayuanstock.com 周宸宇 zhouchenyu@huayuanstock.com | 盈利预测与估值（美元） | | | | | ...