Investment Rating - The report maintains a "Buy" rating for the company [1] Core Views - The acquisition of REGEN Biotech, Inc. will enhance the company's position in the domestic regenerative market, allowing for a more comprehensive aesthetic medical product system [6][7] - The acquisition price corresponds to a PE ratio of 32.5 times based on REGEN Biotech, Inc.'s 2023 net profit, indicating a strategic investment in a high-demand product [8] - The new factory's production is expected to alleviate current capacity constraints, facilitating further market growth for AestheFill in both domestic and international markets [8] Summary by Sections Acquisition Details - AestheFill, a leading product from REGEN Biotech, Inc., has been approved for sale in China and is expected to significantly contribute to the company's revenue [6] - The acquisition involves a cash payment of $190 million, with the company holding a 59.5% stake post-transaction [6] Financial Projections - The company forecasts net profits of 2.06 billion, 2.41 billion, and 2.89 billion yuan for 2024, 2025, and 2026 respectively, with corresponding EPS of 6.80, 7.97, and 9.56 yuan [8][10] - Revenue is projected to grow from 2.87 billion yuan in 2023 to 4.63 billion yuan in 2026, reflecting a compound annual growth rate [10][12] Market Position and Strategy - The acquisition is expected to enhance the company's product offerings and market share, particularly in high-end aesthetic products [6][8] - The company aims to leverage REGEN Biotech, Inc.'s established distribution networks in 34 countries to expand its international presence [7]

爱美客(300896) 目标价: 昨收盘:174.89 2025 年 03 月 11 日 公司点评 买入/维持 公司点评：拟收购韩国 Regen，国际化战略加速发展 ◼ 走势比较 (50%) (36%) (22%) (8%) 6% 20% 24/3/11 24/5/22 24/8/2 24/10/13 24/12/24 25/3/6 爱美客 沪深300 ◼ 股票数据 | 总股本/流通(亿股) | 3.03/2.09 | | --- | --- | | 总市值/流通(亿元) | 529.2/364.85 | | 12 个月内最高/最低价 | 358/132.81 | | (元) | | 相关研究报告 <<2024Q1 财报点评：业绩符合预期， 期待核心产品驱动增长>>--2024- 04-28 <<2023 年业绩点评：全年业绩符合预 期，期待多元管线接力成长>>-- 2024-03-20 <<爱美客 2023 年半年度业绩预告点 评：业绩增长超预期，终端复苏+新品 红利，看好全年持续兑现>>--2023- 08-04 证券分析师：郭彬 E-MAIL：guobin@tpyzq.com 分析师登记编号：S1190 ...

2025 年 03 月 11 日 公司点评 买入/维持 爱美客(300896) 目标价: 昨收盘:174.89 公司点评：拟收购韩国 Regen，国际化战略加速发展 ◼ 走势比较 (50%) (36%) (22%) (8%) 6% 20% 24/3/11 24/5/22 24/8/2 24/10/13 24/12/24 25/3/6 爱美客 沪深300 ◼ 股票数据 | 总股本/流通(亿股) | 3.03/2.09 | | --- | --- | | 总市值/流通(亿元) | 529.2/364.85 | | 12 个月内最高/最低价 | 358/132.81 | | (元) | | 相关研究报告 <<2024Q1 财报点评：业绩符合预期， 期待核心产品驱动增长>>--2024- 04-28 <<2023 年业绩点评：全年业绩符合预 期，期待多元管线接力成长>>-- 2024-03-20 <<爱美客 2023 年半年度业绩预告点 评：业绩增长超预期，终端复苏+新品 红利，看好全年持续兑现>>--2023- 08-04 证券分析师：郭彬 E-MAIL：guobin@tpyzq.com 分析师登记编号：S1190 ...

2025 年 03 月 11 日 公司点评 买入/维持 爱美客(300896) 目标价: 昨收盘:174.89 公司点评：拟收购韩国 Regen，国际化战略加速发展 ◼ 走势比较 (50%) (36%) (22%) (8%) 6% 20% 24/3/11 24/5/22 24/8/2 24/10/13 24/12/24 25/3/6 爱美客 沪深300 ◼ 股票数据 | 总股本/流通(亿股) | 3.03/2.09 | | --- | --- | | 总市值/流通(亿元) | 529.2/364.85 | | 12 个月内最高/最低价 | 358/132.81 | | (元) | | 相关研究报告 <<2024Q1 财报点评：业绩符合预期， 期待核心产品驱动增长>>--2024- 04-28 <<2023 年业绩点评：全年业绩符合预 期，期待多元管线接力成长>>-- 2024-03-20 <<爱美客 2023 年半年度业绩预告点 评：业绩增长超预期，终端复苏+新品 红利，看好全年持续兑现>>--2023- 08-04 证券分析师：郭彬 E-MAIL：guobin@tpyzq.com 分析师登记编号：S1190 ...

[Table_Title] 证券研究报告 / 公司点评报告 拟收购韩国 REGEN，推动管线完善及国际化布局 事件： [公司全资子公司爱美客香港与 Table_Summary] 首瑞香港共同设立爱美客国际，爱美客香 港持股 70%，首瑞香港持股 30%。爱美客国际拟以 1.90 亿美元收购 "韩国 REGEN Biotech"85%的股权，其中爱美客香港出资 1.33 亿美 元，首瑞香港出资 0.57 亿美元。交割条件包括 REGEN 原州新工厂获 得 GMP 认证，以及根据买方要求完成相关经销协议的修订。并购完成 后爱美客国际将成为 REGEN 的控股股东，爱美客则间接持有 REGEN 的 59.5%股权。 点评： REGEN 产品获市场广泛认可，产能释放后业绩将明显提升。 1）产品：两款聚乳酸产品分别用于面部和身体，已得到海外市场长期 验证。REGEN 已获批上市产品主要有 AestheFill 和 PowerFill，主要成 分均为 PDLLA 微球和羧甲基纤维素钠，其中：1、AestheFill 主要应用 于面部，已获得 34 个国家和地区的注册批准，中国大陆则由江苏吴中 独家代理至 2032 年；2 ...

Market Performance - On March 11, despite a significant drop in overnight US and European markets, A-shares and Hong Kong stocks showed strong performance, with major indices recovering from early losses [1] - The Shanghai Composite Index closed at 3379.83 points, up 0.41%, while the Shenzhen Component Index rose 0.33% to 10861.16 points [2] - The Hong Kong Hang Seng Index slightly decreased by 0.01% to 23782.14 points, but the Hang Seng Tech Index increased by 1.39% to 5967.23 points [3] Sector Highlights - The consumer sector saw a collective rise, particularly in the liquor stocks, with notable increases in shares of Gujing Gongjiu and Shanxi Fenjiu, both rising over 5% [7] - Food and beverage stocks also performed well, with Ziyan Food rising approximately 6% and several others increasing over 4% [9] - The textile and apparel sector experienced gains, with stocks like Jiejie Microfiber and Anner reaching their daily limit [10] Investment Opportunities - The report indicates a positive outlook for the food and beverage sector, driven by government initiatives to boost consumption and investment, suggesting a potential recovery in valuations [9] - The textile sector is expected to benefit from favorable policies aimed at expanding domestic demand, presenting opportunities for investment [10] - The medical beauty sector saw significant movement, with shares of Aimeike rising nearly 15% following an announcement of an acquisition strategy to enhance its market position [11][13] Emerging Trends - The national cloud concept stocks surged, with companies like Tongniu Information and Neusoft Group seeing substantial gains, indicating a growing interest in cloud computing solutions [15] - The rare earth sector also showed strong performance, with China Rare Earth and Western Magnetic Technology reaching their daily limits, driven by supply constraints from Myanmar [21][23] AI and Technology Integration - The integration of DeepSeek AI models into various government and enterprise systems is expected to create a significant market opportunity, potentially worth hundreds of billions [17] - The push for AI infrastructure in state-owned enterprises and financial sectors highlights the growing importance of technology in enhancing operational efficiency [18]

优于大市 |  | 公司研究·公司快评 |  | 美容护理·医疗美容 |  投资评级：优于大市（维持） | | --- | --- | --- | --- | --- | | 证券分析师： | 张峻豪 | 021-60933168 | zhangjh@guosen.com.cn | 执证编码：S0980517070001 | | 证券分析师： | 柳旭 | 0755-81981311 | liuxu1@guosen.com.cn | 执证编码：S0980522120001 | | 证券分析师： | 孙乔容若 | 021-60375463 | sunqiaorongruo@guosen.com.cn | 执证编码：S0980523090004 | 事项： 公司公告：拟通过持股 70%的子公司爱美客国际收购韩国 REGEN Biotech,Inc.公司 85%股权，对价 1.9 亿 美元，以现金方式支付对价。收购完成后，爱美客将持有韩国 REGEN Biotech59.5%股权，纳入合并报表。 国信零售观点：韩国 REGEN Biotech 旗下主要拥有 1）AestheFill 再生材料产品，应用于面部填 ...

Core Viewpoint - The company, Aimeike, is making a significant move towards international expansion by acquiring 85% of REGEN Biotech, a leading South Korean medical aesthetics company, for $190 million, which is expected to enhance its market position and drive future growth [1][2][3]. Group 1 - Aimeike's stock surged approximately 15%, surpassing 200 yuan, with a trading volume of nearly 3.1 billion yuan following the announcement of the acquisition [1]. - The acquisition involves Aimeike's wholly-owned subsidiary, Imeik (HK) Limited, and Aisheng Shourui (HK) Limited, establishing Imeik International Limited to facilitate the purchase [1][2]. - REGEN Biotech specializes in the research, production, and sales of medical materials, medical devices, and pharmaceuticals, with notable products including AestheFill and PowerFill [2]. Group 2 - The transaction is a key step in Aimeike's international strategy, aimed at solidifying its leading position in the medical aesthetics injection filler market and driving sustainable growth [2][3]. - Post-acquisition, the integration of resources between Aimeike and REGEN Biotech is expected to create synergies, enhancing product access to international markets and increasing revenue from these markets [3]. - The acquisition will allow Aimeike to consolidate REGEN Biotech into its financial statements, expanding its asset base and improving future profitability and core competitiveness [3].

Investment Rating - The report assigns a "BUY" rating for the company, indicating a positive outlook for potential price appreciation [4]. Core Insights - The company plans to acquire 85% of South Korean Regen Biotech for approximately $190 million (around 970 million RMB), which is expected to enhance its international competitiveness [4]. - Regen Biotech is a leading aesthetic medicine company in South Korea, with its core products already registered in multiple countries, providing a strong market position [4]. - The acquisition is projected to improve operational efficiency and reduce production costs due to the company's experience in production management [4]. - The company maintains its profit forecasts, expecting net profits of 2.03 billion, 2.26 billion, and 2.62 billion RMB for 2024-2026, representing year-on-year growth of 9.1%, 11.5%, and 15.7% respectively [4][6]. - The current price-to-earnings (P/E) ratios for the next three years are projected to be 26, 23, and 20, indicating a reasonable valuation [4][6]. Company Overview - The company operates in the pharmaceutical and biotechnology industry, with a market capitalization of 36.485 billion RMB as of March 10, 2025 [1]. - The stock price has experienced a decline of 23.3% over the past year, with a current price of 174.89 RMB [1]. - The company's product portfolio consists of 60.8% solution-based injection products and 39.2% gel-based injection products [2]. Financial Performance - The company reported a net profit of 1.858 billion RMB in 2023, with a projected increase to 2.028 billion RMB in 2024 [6]. - Revenue is expected to grow from 2.869 billion RMB in 2023 to 3.095 billion RMB in 2024, reflecting a positive growth trajectory [7]. - The company's earnings per share (EPS) for 2024 is projected to be 6.71 RMB, with a year-on-year decrease of 22.02% due to the impact of the acquisition [6]. Market Position - The company has a significant market presence, with its core products having received regulatory approvals in numerous countries, establishing a competitive edge [4]. - The acquisition of Regen Biotech is expected to create synergies with the company's existing product lines, enhancing its overall product offering [4].

Investment Rating - The report assigns a "BUY" rating for the company, indicating a positive outlook for potential price appreciation [4]. Core Insights - The company plans to acquire 85% of South Korean Regen Biotech for approximately USD 190 million (around RMB 970 million), enhancing its international competitiveness [4]. - Regen Biotech is a leading aesthetic medicine company in South Korea, with a projected revenue of approximately RMB 82 million and a net profit of around RMB 50 million for 2023 [4]. - The acquisition is expected to improve operational efficiency and reduce production costs due to the company's experience in production management [4]. - The core products of Regen Biotech have received regulatory approvals in multiple countries, providing a competitive edge in the market [4]. - The company maintains its profit forecast, expecting net profits of RMB 2.03 billion, RMB 2.26 billion, and RMB 2.62 billion for 2024, 2025, and 2026, respectively, with corresponding EPS of RMB 6.71, RMB 7.48, and RMB 8.65 [4][6]. Financial Summary - The company reported a net profit of RMB 1.86 billion for 2023, with a year-on-year growth of 47.08% [6]. - Revenue is projected to grow from RMB 2.87 billion in 2023 to RMB 4.05 billion by 2026, reflecting a steady increase in sales [7]. - The company's P/E ratio is expected to decrease from 20 in 2023 to 20 in 2026, indicating a stable valuation [6][7]. - The dividend per share (DPS) is projected to be RMB 1.81, RMB 2.02, and RMB 2.34 for 2024, 2025, and 2026, respectively, with a dividend yield around 1.04% to 1.34% [6].