Core Viewpoint - CICC's report indicates that Yihai International (01579) achieved a slight revenue growth of 0.02% year-on-year in the first half, with a net profit increase of 0.4%, and a dividend payout ratio of 89%, aligning with expectations [1] Financial Performance - Revenue from B-end catering clients surged by 131.7% year-on-year [1] - Overseas business revenue grew by 34%, with expectations for third-party overseas business to increase by over 50% [1] - The group’s earnings forecast for the year has been raised by 3% to 820 million RMB [1] - Target price has been increased by 20% to 18 HKD, maintaining an "outperform" rating [1] Future Outlook - Anticipation of accelerated third-party revenue growth in the second half, with a potential for double-digit growth for the full year [1] - Continuous strong performance from B-end and overseas business, along with new products driving overall revenue [1] - The establishment of the B-end base material team in the second quarter is expected to contribute significantly in the second half [1] - Stable raw material prices and improved selling, general, and administrative expenses are expected to help maintain net profit margins for the year [1]

Investment Rating - The investment rating for the company is "Outperform the Market" [6][4][17] Core Views - The company reported a total revenue of 2.927 billion CNY for the first half of 2025, a slight decrease of 0.25% year-on-year, while the net profit attributable to shareholders was 309 million CNY, reflecting a growth of 0.39% year-on-year [9][4] - The performance of third-party sales remained robust, with third-party revenue reaching 2.06 billion CNY, an increase of 6.5% year-on-year, while related party revenue decreased by 12.7% [2][11] - The company plans to continue its mid-term dividend policy, proposing a dividend of 0.3107 HKD per share, totaling 293 million CNY, which corresponds to a dividend payout ratio of 95% [15][3] Summary by Sections Financial Performance - In the first half of 2025, the company achieved a gross margin of 29.5%, down 0.5 percentage points year-on-year, primarily due to the decline in gross margin from related party operations [3][12] - The company’s net profit margin for the first half of 2025 was 10.6%, remaining stable year-on-year, supported by government subsidies and foreign exchange gains [3][12] Revenue Breakdown - For the first half of 2025, related party revenue was 860 million CNY, down 12.7% year-on-year, while third-party revenue was 2.06 billion CNY, up 6.5% year-on-year [2][11] - The third-party segment saw significant growth in specific product categories, with revenue from beef oil base, dipping sauce, and fish seasoning increasing by 20.5%, 12.6%, and 15.1% respectively [2][11] Future Outlook - The company has adjusted its revenue forecasts for 2025-2027, now expecting total revenues of 6.87 billion CNY, 7.41 billion CNY, and 7.89 billion CNY respectively, reflecting a year-on-year growth of 5.0%, 7.9%, and 6.5% [4][16] - The earnings per share (EPS) are projected to be 0.75 CNY, 0.83 CNY, and 0.90 CNY for 2025, 2026, and 2027 respectively [4][16]

Investment Rating - The investment rating for the company is "Outperform the Market" [6][4][17] Core Views - The company reported a slight decline in total revenue for the first half of 2025, achieving 2.927 billion CNY, a year-on-year decrease of 0.25%, while the net profit attributable to shareholders was 309 million CNY, reflecting a year-on-year increase of 0.39% [9][4] - The performance of third-party sales remained robust, with a significant increase in revenue from third-party products, particularly in the hot pot seasoning and ready-to-eat food segments, which saw revenue growth of 7.5% and 3.5% respectively [2][11] - The company plans to continue its mid-term dividend policy, proposing a dividend of 0.3107 HKD per share, totaling 293 million CNY, which corresponds to a dividend payout ratio of 95% [15][4] Summary by Sections Financial Performance - In the first half of 2025, the company experienced a decrease in related party revenue by 12.7% to 860 million CNY, while third-party revenue increased by 6.5% to 2.06 billion CNY [2][11] - The gross profit margin for the first half of 2025 was 29.5%, a decrease of 0.5 percentage points year-on-year, primarily due to the decline in gross margin from related party operations [3][12] Revenue and Profit Forecast - The revised revenue forecasts for 2025-2027 are 6.87 billion CNY, 7.41 billion CNY, and 7.89 billion CNY, reflecting year-on-year growth rates of 5.0%, 7.9%, and 6.5% respectively [4][16] - The net profit forecasts for the same period are 770 million CNY, 860 million CNY, and 930 million CNY, with year-on-year growth rates of 4.6%, 11.1%, and 8.8% respectively [4][16] Market Position and Strategy - The company is focusing on expanding its overseas market presence, with plans to develop products tailored to local markets and establish direct sales channels for overseas customers [15][4] - The company’s current market capitalization is approximately 15.271 billion HKD, with a price-to-earnings ratio of 18.4 for 2025 [6][17]

该行预期，颐海国际第三方收入下半年可望提速，全年或可达成双位数增长目标。该行指出，公司主要 受惠于B端及海外业务的持续良好表现，及新品对整体收入的持续拉动，B端底料团队于今年次季建 立，下半年可望录得更显著贡献。同时，考虑到原物料价格保持稳定，销售、一般及行政费用持续改 善，预期全年净利润率亦可望维持稳定。该行上调集团今年盈测3%至8.2亿元，上调目标价20%至18港 元，续予"跑赢行业"评级。 中金发表研究报告指，颐海国际上半年收入按年增长0.02%，纯利按年升0.4%，派息比率89%，整体表 现符合预期。期内，B端餐饮客户表现亮眼，收入按年升131.7%，海外业务增34%，其中该行预期海外 第三方业务增逾50%。 ...

基于经营利润率预期较低，花旗将下调2025至2027年净利润预测下调5.5%、6.6%及6.5%，由于第三方 销售盈利前景较弱，因此仍维持"中性"评级。 花旗发表研究报告指，颐海国际上半年业绩符合预期，收入及净利润持平，第三方销售略胜预期，有助 抵销关联方销售下跌的影响，基于估值轮动将目标价从13.4港元上调至14.4港元。该行指，颐海持续聚 焦B2B及海外业务发展，管理层预期今年全年B2B及海外销售将增长100%及30%。 ...

Core Viewpoint - The company reported stable revenue and slight profit growth in the first half of 2025, driven by strong performance in third-party B-end and overseas markets, despite challenges in related party sales [1][2]. Revenue Performance - The company achieved a main revenue of 2.927 billion yuan in H1 2025, remaining flat year-on-year, and a net profit attributable to shareholders of 310 million yuan, up 0.4% year-on-year [1]. - Third-party revenue reached 2.064 billion yuan, marking a 6.5% increase year-on-year [1]. - Breakdown by product category shows: - Third-party hot pot condiments revenue of 925 million yuan, up 7.5% (volume +13.3%, price -5.1%, gross margin -2.9pct) [1]. - Chinese mixed condiments revenue of 451 million yuan, up 4.8% (volume +10.6%, price -5.3%, gross margin -0.1pct) [1]. - Instant food revenue of 645 million yuan, up 3.5% (volume +15.1%, price -10.1%, gross margin -0.9pct) [1]. Product and Channel Insights - Key product growth includes: - Beef oil hot pot base increased by 20.5% to 226 million yuan [1]. - Dipping sauce grew by 12.6% to 186 million yuan [1]. - Fish seasoning rose by 15.1% to 59 million yuan [1]. - Revenue by channel in H1 2025: - Third-party distributors: 1.727 billion yuan, up 2.1% [1]. - E-commerce: 176 million yuan, up 0.4% [1]. - B-end customers: 156 million yuan, up 131.8% [1]. Regional Performance - Revenue by region in H1 2025: - North China: 1.199 billion yuan, down 2.8% [2]. - South China: 1.463 billion yuan, down 2.2% [2]. - Overseas: 266 million yuan, up 34.4% [2]. Related Party Performance - Revenue from related parties was 864 million yuan, down 12.7% year-on-year, with hot pot condiment revenue declining by 14.6% [2]. Cost and Profitability - The company's gross margin decreased by 0.5 percentage points to 29.5% [3]. - Selling expense ratio increased by 0.6 percentage points to 12.6% due to rising freight costs [3]. - Management expense ratio also rose by 0.6 percentage points to 5.3% due to increased personnel and office costs [3]. - Net profit margin remained stable at 10.6% year-on-year [3]. Profit Forecast - The company is adjusting its revenue forecasts for 2025-2027 to 6.879 billion, 7.428 billion, and 8.029 billion yuan, reflecting a growth of 5%, 8%, and 8% respectively [4]. - Net profit forecasts for the same period are adjusted to 818 million, 911 million, and 1.026 billion yuan, with growth rates of 11% for each year [4]. - Earnings per share (EPS) are projected at 0.79, 0.88, and 0.99 yuan, with corresponding price-to-earnings (PE) ratios of 17.1, 15.3, and 13.6 times [4].

Core Viewpoint - The company's 1H25 performance aligns with expectations, showing stable revenue and profit growth despite challenges in certain segments [1][2]. Financial Performance - The company reported revenue of 2.927 billion yuan, a year-on-year increase of 0.02%, and a net profit of 309 million yuan, up 0.4% year-on-year, with a payout ratio of 89% [1]. - The gross profit margin decreased by 0.5 percentage points year-on-year, primarily due to a decline in the gross margin from related parties and an increase in the B-end business proportion [2]. Business Segments - Revenue from related parties fell by 12.7% year-on-year, impacted by weak demand from Haidilao restaurants, price reductions, and changes in product structure [1]. - Third-party revenue remained stable, increasing by 6.5% year-on-year, with specific product categories like hot pot base, compound seasonings, and instant food showing growth rates of 7.5%, 4.7%, and 3.5% respectively [1]. - The B-end business saw significant growth, with revenue increasing by 131.7% year-on-year, supported by the establishment of a dedicated sales team for B-end products [1][2]. Market Outlook - The company expects double-digit growth in third-party revenue for the full year, driven by continued strong performance in the B-end and overseas markets [2]. - The overseas business grew by 34% year-on-year, with expectations for third-party overseas business to increase by over 50% [1]. Profitability and Cost Management - Selling expenses increased by 0.6 percentage points year-on-year, mainly due to higher logistics costs and an increased direct delivery ratio to key customers [2]. - Management expenses rose by 0.5 percentage points year-on-year, attributed to an increase in factory staff [2]. Earnings Forecast and Valuation - The earnings forecast for 2025 has been raised by 3% to 820 million yuan, while the 2026 forecast remains unchanged [3]. - The target price has been increased by 20% to 18 HKD, reflecting a valuation of 21/19 times the P/E for 2025/2026, indicating a 22% upside potential [3].

Core Viewpoint - The company reported stable performance in 1H25 with revenue of 2.927 billion yuan, a year-on-year increase of 0.02%, and a net profit attributable to shareholders of 309 million yuan, up 0.39% year-on-year, reflecting overall resilience in both revenue and profit [1] Financial Performance - The company declared a dividend of 0.3107 HKD per share (approximately 0.2836 RMB), with a payout ratio of 95%, indicating generous shareholder returns [1] - The third-party business revenue reached 2.064 billion yuan, a year-on-year increase of 6.5%, accounting for 70.5% of total revenue, up 4.3 percentage points year-on-year [1] - The company’s gross profit margins for hot pot seasoning, compound seasoning, and instant food were 31.2%, 33.6%, and 24.0% respectively, showing slight declines compared to the previous year [2] Product and Market Development - The company is enhancing its product development capabilities and channel management, which has led to a 2.1% year-on-year increase in revenue from third-party distributors [1] - The company’s Southeast Asia factory has been completed, and production capacity is expected to gradually increase, with plans to expand overseas B-end market share [2] - The sales revenue from third-party B-end reached 156 million yuan, a year-on-year increase of 131.7%, indicating strong growth potential in overseas markets [2] Profit Forecast and Valuation - The company has adjusted its net profit forecasts for 2025-2027 down by 8%, 9%, and 11% to 783 million, 860 million, and 959 million yuan respectively, with corresponding EPS of 0.76, 0.83, and 0.92 yuan [3] - The company is assigned a valuation of 22 times PE for 2025, reflecting a discount compared to comparable companies, with a target price adjustment to 18.17 HKD [3]

Investment Rating - The report maintains a "Buy" rating for the company, expecting a relative performance increase of over 15% against the benchmark index within the next 6 to 12 months [4][11]. Core Views - The company achieved a stable revenue of 2.93 billion yuan in H1 2025, with a slight net profit increase of 0.4% year-on-year [5]. - Strong growth in third-party B-end and overseas markets, with third-party revenue reaching 2.064 billion yuan, a year-on-year increase of 6.5% [6]. - The report anticipates a positive trend in third-party business, while the performance of related parties is under pressure due to reduced sales to Hai Di Lao [6][7]. Summary by Sections Financial Performance - The company reported a total revenue of 6.156 billion yuan for 2023, with projected revenues of 6.540 billion yuan for 2024 and 6.879 billion yuan for 2025, reflecting growth rates of 0% and 6% respectively [4]. - The net profit attributable to shareholders for 2023 was 853 million yuan, with forecasts of 739 million yuan for 2024 and 818 million yuan for 2025, indicating a year-on-year decline of 13% for 2024 but a recovery in subsequent years [4][6]. Revenue Breakdown - Third-party revenue categories include: - Hot pot condiments: 925 million yuan, up 7.5% year-on-year - Chinese mixed seasonings: 451 million yuan, up 4.8% year-on-year - Convenient fast food: 645 million yuan, up 3.5% year-on-year [6]. - The company has established a sales team for B-end products, enhancing its service offerings to B-end clients and distributors [6]. Profitability Metrics - The gross margin decreased by 0.5 percentage points to 29.5%, while the net profit margin remained stable at 10.6% [6]. - The report projects net profit growth rates of 11% for 2025 and 13% for 2027, with earnings per share (EPS) expected to reach 0.79 yuan in 2025 and 0.99 yuan in 2027 [4][6]. Valuation Ratios - The price-to-earnings (P/E) ratio is projected to be 17.1 for 2025 and 15.3 for 2026, while the price-to-book (P/B) ratio is expected to decline from 3.1 in 2024 to 2.7 in 2025 [4][8].

Investment Rating - The report maintains a "Buy" rating for the company [7][5] Core Views - The company reported a stable performance in 1H25 with revenue of 2.927 billion RMB, a year-on-year increase of 0.02%, and a net profit attributable to shareholders of 309 million RMB, up 0.39% year-on-year, resulting in a net profit margin of 10.6% [2] - The company is focusing on enhancing its product development capabilities and expanding its B-end and overseas markets, with a significant increase in third-party business revenue [4][2] - The company is expected to benefit from improved supply chain management and a growing share in the B-end market, which is anticipated to drive future revenue growth [4][5] Summary by Sections Financial Performance - In 1H25, the company declared a dividend of 0.3107 HKD per share, corresponding to a payout ratio of 95% [2] - Third-party business revenue reached 2.064 billion RMB, a year-on-year increase of 6.5%, accounting for 70.5% of total revenue [2] - The company’s gross profit margins for various product categories showed slight declines, with hot pot seasoning at 31.2%, compound seasoning at 33.6%, and convenient fast food at 24.0% [3] Product Development and Market Expansion - The company has established a factory in Southeast Asia, which is expected to gradually release production capacity, enhancing its overseas B-end market share [4] - The sales revenue from third-party B-end products grew by 131.7% year-on-year, indicating strong demand and market potential [4] Profitability Forecast and Valuation - The company’s net profit forecasts for 2025-2027 have been adjusted downwards by 8%, 9%, and 11% to 783 million, 860 million, and 959 million RMB respectively, with corresponding EPS of 0.76, 0.83, and 0.92 RMB [5] - The target price has been adjusted to 18.17 HKD, reflecting a 22x PE valuation for 2025 [5][8]