呈交日期: 2025年9月2日 股份發行人及根據《上市規則》第十九B章上市的香港預託證券發行人的證券變動月報表 I. 法定/註冊股本變動 截至月份: 2025年8月31日 狀態: 新提交 致：香港交易及結算所有限公司 公司名稱: 頤海國際控股有限公司 本月底法定/註冊股本總額： USD 50,000 第 1 頁 共 10 頁 v 1.1.1 FF301 FF301 II. 已發行股份及/或庫存股份變動 | 1. 股份分類 | 普通股 | | 股份類別 | 不適用 | | 於香港聯交所上市 (註1) | 是 | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 證券代號 (如上市) | 01579 | 說明 | | 不適用 | | | | | | | | 已發行股份（不包括庫存股份）數目 | | | 庫存股份數目 | | 已發行股份總數 | | | 上月底結存 | | | | 1,036,700,000 | | 0 | | 1,036,700,000 | | 增加 / 減少 (-) | | | | 0 | | 0 | | | | 本月底結存 ...

Core Viewpoint - Yihai International reported a slight decline in revenue for the first half of 2025, with total revenue of 2.927 billion yuan, down 0.25% year-on-year, while net profit attributable to shareholders increased by 0.39% to 309 million yuan [1] Revenue Breakdown - Revenue from related parties decreased by 12.7% to 860 million yuan, while revenue from third parties increased by 6.5% to 2.06 billion yuan [1] - Specific revenue figures for related party products include hot pot condiments at 760 million yuan (down 14.6%), Chinese mixed condiments at 40 million yuan (up 69.7%), and instant food at 80 million yuan (down 17.0%) [1] - Third-party revenue for hot pot condiments, Chinese mixed condiments, and instant food was 930 million yuan (up 7.5%), 450 million yuan (up 4.8%), and 650 million yuan (up 3.5%) respectively [1] Profitability Metrics - The company's gross profit margin decreased by 0.5 percentage points to 29.5%, primarily due to the decline in gross margin from related party businesses [2] - Selling and administrative expense ratios increased by 0.6 percentage points to 12.6% and 11.6% respectively, attributed to increased personnel and transportation costs [2] - The net profit margin attributable to shareholders remained stable at 10.6%, supported by government subsidies and foreign exchange gains [2] Dividend Policy and International Expansion - The company continues to implement a mid-term dividend policy, proposing a dividend of 0.3107 HKD per share, totaling 293 million yuan, with a payout ratio of 95% [2] - Currently, overseas revenue accounts for less than 10%, with plans to develop products tailored to local markets and expand direct overseas customer bases [2] Investment Forecast - Due to a weak consumption environment, the company has revised its revenue forecasts for 2025-2027 to 6.87 billion, 7.41 billion, and 7.89 billion yuan, reflecting year-on-year growth of 5.0%, 7.9%, and 6.5% respectively [3] - The net profit forecasts for the same period are adjusted to 770 million, 860 million, and 930 million yuan, with year-on-year growth of 4.6%, 11.1%, and 8.8% respectively [3] - The expected earnings per share (EPS) for 2025-2027 are 0.75, 0.83, and 0.90 yuan, with corresponding price-to-earnings (PE) ratios of 18.5, 16.6, and 15.3 times [3]

Core Viewpoint - The company reported its 2025 H1 results, showing stable revenue and profit growth, with a focus on high dividend distribution and growth in B-end and overseas markets [1][4]. Financial Performance - 2025 H1 revenue reached 2.927 billion yuan, a slight increase of 0.02% year-on-year, while net profit attributable to shareholders was 309 million yuan, up 0.39% year-on-year [1]. - The company proposed an interim dividend of 0.3107 HKD per share, totaling 275 million yuan, with a dividend payout ratio of 88.9% [1]. Revenue Breakdown - Revenue from third-party sales grew steadily, while revenue from related parties declined [1]. - By product, revenue for hot pot condiments, Chinese compound condiments, instant food, and other products were 1.683 billion, 492 million, 709 million, and 44 million yuan, respectively, with year-on-year changes of -3.7%, +8.2%, +1.2%, and +78.7% [1][2]. Third-Party and Related Party Revenue - For hot pot condiments, third-party revenue increased by 7.5%, while related party revenue decreased by 14.6% [1]. - In the Chinese compound condiment category, third-party revenue rose by 4.8%, and related party revenue surged by 69.7% [2]. - Instant food saw third-party revenue grow by 3.5%, while related party revenue fell by 17.0% [2]. Channel Performance - In 2025 H1, third-party and related party revenues were 2.064 billion and 864 million yuan, respectively, with year-on-year changes of +6.5% and -12.7% [3]. - The decline in related party revenue was attributed to pressure on store operations, with same-store sales down 9.7% [3]. Profitability Metrics - The company's gross margin for 2025 H1 was 29.5%, a decrease of 0.4 percentage points year-on-year, primarily due to revenue structure adjustments [3]. - Other income increased by 216% year-on-year to 91 million yuan, supported by foreign exchange gains and government subsidies [4]. Growth Drivers - The B-end and overseas markets are becoming significant growth drivers for the company [4]. - The B-end revenue grew by 131.7% year-on-year to 155 million yuan, supported by the establishment of a dedicated sales team [4]. - The company is expanding its overseas market presence, focusing on Southeast Asia and exploring opportunities in Africa, India, South America, and the Middle East [4].

Investment Rating - The report assigns an "Outperform" rating to several companies including China Feihe, Huazhu, and others, while Budweiser APAC is rated as "Neutral" [1]. Core Insights - The report indicates a slight rebound in spot costs for essential consumer goods, with most indices showing an increase, while futures indices generally declined [35]. - The overall trend in the consumer goods sector reflects a mixed performance, with some categories experiencing cost increases while others face declines [8][35]. Summary by Category Beer - The spot cost index for beer increased by 0.39% month-on-month, while the futures index decreased by 6.06%. Year-to-date changes show a decline of 4.17% for spot and 6.16% for futures [36][13]. - Glass prices initially rose but later fell, with month-on-month changes of +0.3% for spot and -13.9% for futures [12]. Seasonings - The spot cost index for seasonings decreased by 0.16% month-on-month, while the futures index fell by 5.93%. Year-to-date changes are -1.76% for spot and -6.01% for futures [37]. - Domestic soybean prices have increased due to supply contraction, while imported soybeans remain weak [16]. Dairy - The spot cost index for dairy products increased by 0.7% month-on-month, while the futures index decreased by 1.44%. Year-to-date changes are -3.2% for spot and -2.11% for futures [38]. - Fresh milk prices have declined to 3.02 yuan/kg, with various factors contributing to price pressures [19]. Instant Noodles - The spot cost index for instant noodles increased by 1.3% month-on-month, while the futures index decreased by 2%. Year-to-date changes are -3.01% for spot and -4.21% for futures [39]. - Palm oil prices have risen, impacting overall costs [23]. Frozen Foods - The spot cost index for frozen foods increased by 1.15% month-on-month, while the futures index rose by 0.97%. Year-to-date changes are -1.83% for spot and -2.74% for futures [40]. - Vegetable prices have shown significant fluctuations due to seasonal demand [27]. Soft Drinks - The spot cost index for soft drinks increased by 0.78% month-on-month, while the futures index decreased by 5.63%. Year-to-date changes are -4.99% for spot and -8.6% for futures [41]. - PET prices are stable to weak, reflecting changes in demand and inventory levels [31].

Group 1: Automotive Industry Insights - The automotive industry is experiencing a significant shift towards intelligent driving technologies, with companies like HUAWEI and Horizon leading the way in advanced driver assistance systems [13][14]. - The penetration rate of L2 and above autonomous driving features in passenger vehicles reached 29.7% as of June 2025, reflecting a year-on-year increase of 13 percentage points [14]. - Investment recommendations include companies such as Xpeng Motors, Leap Motor, and Geely for complete vehicles, and suppliers like Suoteng Technology and Hesai Technology for components [15]. Group 2: Pharmaceutical Sector Developments - The pharmaceutical sector showed weaker performance compared to the overall market, with the biopharmaceutical segment rising only 1.05% [16]. - The World Lung Cancer Conference (WCLC) in September 2025 will showcase innovative research from Chinese pharmaceutical companies, highlighting the growing competitiveness of domestic products [16][17]. - Investment focus is recommended on companies presenting at major conferences like ESMO and WCLC, particularly those with promising clinical data [17]. Group 3: Mining and Metals Performance - Luoyang Molybdenum's net profit for H1 2025 increased by 60% to CNY 8.67 billion, driven by rising copper and cobalt prices alongside increased production [18][19]. - Zijin Mining reported a 54.41% year-on-year increase in net profit for H1 2025, attributed to a significant rise in gold production and prices [22][23]. - Cloud Aluminum's net profit for H1 2025 grew by 10%, with a strong performance in aluminum production and a proposed cash dividend of CNY 3.2 per share [20][21]. Group 4: Real Estate and Property Management - Poly Property's revenue for H1 2025 reached CNY 8.4 billion, with a net profit increase of 5%, indicating steady growth in property management services [31][32]. - Greentown China reported a significant decline in net profit by 89.7% for H1 2025, primarily due to uneven revenue recognition and asset impairment provisions [33][34]. - The company maintained a strong sales performance, with total sales area down only 10% compared to the industry average, reflecting resilience in a challenging market [34].

Key Points - The top three companies with net inflows of southbound funds are Alibaba-W (09988) with 581 million, Kangfang Biotech (09926) with 541 million, and Hong Kong Stock Exchange (00388) with 434 million [1] - The top three companies with net outflows of southbound funds are Yingfu Fund (02800) with -2.396 billion, Xiaomi Group-W (01810) with -1.524 billion, and SMIC (00981) with -845 million [1] - In terms of net inflow ratios, the top three companies are Quan Feng Holdings (02285) at 51.60%, Sen Song International (02155) at 49.91%, and GX China (03040) at 43.94% [1] - The top three companies with the highest net outflow ratios are Yihai International (01579) at -51.63%, Zhou Hei Ya (01458) at -49.54%, and Kangji Medical (09997) at -46.09% [1] Net Inflow Rankings - Alibaba-W (09988) had a net inflow of 581 million, representing a 2.88% increase in closing price to 124.500 [2] - Kangfang Biotech (09926) saw a net inflow of 541 million, with a closing price of 169.500, down 4.18% [2] - Hong Kong Stock Exchange (00388) experienced a net inflow of 434 million, closing at 462.800, up 3.30% [2] - Kuaishou-W (01024) had a net inflow of 428 million, closing at 78.750, up 5.14% [2] - Horizon Robotics-W (09660) recorded a net inflow of 401 million, closing at 7.760, up 1.31% [2] Net Outflow Rankings - Yingfu Fund (02800) had the largest net outflow of -2.396 billion, with a closing price of 26.360, up 2.01% [2] - Xiaomi Group-W (01810) experienced a net outflow of -1.524 billion, closing at 53.500, up 1.81% [2] - SMIC (00981) saw a net outflow of -845 million, with a closing price of 57.800, up 1.58% [2] - CNOOC (00883) had a net outflow of -708 million, closing at 18.830, up 0.53% [2] - Pop Mart (09992) recorded a net outflow of -418 million, closing at 326.600, up 1.94% [2] Net Inflow Ratio Rankings - Quan Feng Holdings (02285) had a net inflow ratio of 51.60%, with a net inflow of 24.33 million, closing at 24.300, up 5.29% [3] - Sen Song International (02155) recorded a net inflow ratio of 49.91%, with a net inflow of 54.68 million, closing at 10.900, up 1.68% [3] - GX China (03040) had a net inflow ratio of 43.94%, with a net inflow of 1.29 million, closing at 37.820, up 2.55% [3] Net Outflow Ratio Rankings - Yihai International (01579) had a net outflow ratio of -51.63%, with a net outflow of -69.47 million, closing at 14.780, up 4.23% [3] - Zhou Hei Ya (01458) recorded a net outflow ratio of -49.54%, with a net outflow of -20.12 million, closing at 2.570, up 2.80% [3] - Kangji Medical (09997) had a net outflow ratio of -46.09%, with a net outflow of -30.83 million, closing at 8.680, up 0.35% [3]

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Views - The company's performance in the first half of 2025 is in line with expectations, with revenue of 2.927 billion CNY, a year-on-year increase of 0.02%, and a net profit of 309 million CNY, up 0.39% year-on-year [4] - The company continues to offer high dividends, proposing an interim dividend of 0.3107 HKD per share, totaling 275 million CNY, with a payout ratio of 88.9% [4] - The third-party B-end revenue shows strong growth, driven by the demand for beef hot pot base and dipping sauces, with a year-on-year increase of 131.7% to 155 million CNY [8] Revenue Performance - The company achieved revenue of 2.927 billion CNY in 25H1, with a breakdown of product revenues: hot pot condiments at 1.683 billion CNY (down 3.7%), Chinese compound condiments at 492 million CNY (up 8.2%), instant food at 709 million CNY (up 1.2%), and other products at 44 million CNY (up 78.7%) [5] - Third-party revenue from B-end and overseas business continues to grow, with third-party revenue reaching 2.064 billion CNY (up 6.5%) while related party revenue declined by 12.7% [6] Profitability and Cost Structure - The company's gross margin for 25H1 was 29.5%, a decrease of 0.4 percentage points year-on-year, primarily due to revenue structure adjustments and the rapid growth of lower-margin B-end business [7] - Other income increased by 216% to 91 million CNY, supported by foreign exchange gains and government subsidies [7] Future Outlook - The company is expected to see accelerated growth in B-end business and steady progress in overseas markets, with a focus on Southeast Asia and potential expansion into Africa, India, South America, and the Middle East [8] - The report projects a decline in net profit estimates for 2025-2027, with net profits adjusted to 812 million CNY, 899 million CNY, and 992 million CNY respectively [9]

Core Viewpoint - Bank of America Securities reports that Yihai International (01579) underperformed expectations in the first half of the year, with weak revenue growth and flat net profit. The firm has lowered its earnings per share forecasts for the next two years by 9% and 15%, respectively, reaffirming a "underperform" rating and reducing the target price from HKD 13.6 to HKD 13.3 [1] Financial Performance - Yihai International's revenue growth is described as sluggish, and net profit remains unchanged, indicating a lack of significant improvement in business performance [1] - The earnings per share forecasts have been adjusted downwards by 9% for this year and 15% for the next year, reflecting a pessimistic outlook on the company's financial performance [1] Business Outlook - The company’s overseas business profitability is noted to require improvement, suggesting challenges in expanding its international market presence [1] - While there are indications of new growth drivers from developing new B2B clients and customized products, the short-term contributions from these initiatives are expected to be insufficient [1] - Structural negative factors within the industry are anticipated to persist, impacting the overall growth prospects for Yihai International [1]

Core Viewpoint - Bank of America Securities reports that Yihai International (01579) underperformed expectations in the first half of the year, with weak revenue growth and flat net profit, leading to a downward revision of earnings per share forecasts by 9% and 15% for the next two years, maintaining an "underperform" rating and lowering the target price from HKD 13.6 to HKD 13.3 [1] Company Performance - Yihai International's overseas business profitability needs improvement, despite the potential for new growth drivers from developing new B2B clients and customized products [1] - Short-term contributions from these new growth drivers are expected to be insufficient [1] Industry Outlook - Structural negative factors within the industry are anticipated to persist [1]

Core Viewpoint - CICC reports that Yihai International (01579) achieved a slight revenue growth of 0.02% year-on-year in the first half of the year, with a net profit increase of 0.4%, and a payout ratio of 89%, overall performance in line with expectations [1] Group 1: Financial Performance - Revenue from B-end catering clients surged by 131.7% year-on-year [1] - Overseas business revenue increased by 34%, with expectations for overseas third-party business growth exceeding 50% [1] - The group’s profit forecast for the year has been raised by 3% to 820 million RMB, and the target price has been increased by 20% to 18 HKD, maintaining an "outperform" rating [1] Group 2: Future Outlook - Yihai International's third-party revenue is expected to accelerate in the second half of the year, potentially achieving double-digit growth for the full year [1] - The company benefits from the sustained strong performance of B-end and overseas businesses, along with new products driving overall revenue [1] - The establishment of the B-end base material team in the second quarter is anticipated to contribute significantly in the second half [1] - With stable raw material prices and ongoing improvements in selling, general, and administrative expenses, the net profit margin is expected to remain stable for the year [1]