FF301 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 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: 申洲國際集團控股有限公司 (於開曼群島註冊成立的有限公司) 呈交日期: 2025年9月1日 I. 法定/註冊股本變動 | 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) | 02313 | 說明 | | | | | | | | | | 法定/註冊股份數目 | | | 面值 | | 法定/註冊股本 | | | 上月底結存 | | | 3,000,000,000 | HKD | | 0.1 HKD | | 300,000,000 | | 增加 / 減少 (-) | | | | | | HKD | | | | 本月底結存 | | | 3,000,000,000 | HKD | | 0.1 HKD | | 300,000,000 | 本月底 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company reported a robust performance in H1 2025, with revenue of 14.966 billion yuan, a year-on-year increase of 15.3%, and a net profit attributable to shareholders of 3.177 billion yuan, up 8.4% year-on-year. The interim dividend per share is 1.38 HKD, a 10.4% increase, with a payout ratio of approximately 59.6% [9] - The growth is driven by strong demand in the leisurewear segment, particularly in the US market, with significant revenue contributions from major clients such as Uniqlo, Adidas, Nike, and Puma [9] - The company is expanding its vertical integration with the construction of a new fabric factory in Vietnam, expected to start production by the end of 2025, and a new garment factory in Cambodia that began operations in March 2025 [9] Financial Summary - Revenue projections for the company are as follows: 24.970 billion yuan in 2023, 28.663 billion yuan in 2024, 32.019 billion yuan in 2025, 35.258 billion yuan in 2026, and 38.692 billion yuan in 2027, with respective year-on-year growth rates of -10.12%, 14.79%, 11.71%, 10.11%, and 9.74% [1] - Net profit attributable to shareholders is forecasted to be 4.557 billion yuan in 2023, 6.241 billion yuan in 2024, 6.583 billion yuan in 2025, 7.301 billion yuan in 2026, and 8.086 billion yuan in 2027, with year-on-year growth rates of -0.12%, 36.94%, 5.49%, 10.90%, and 10.76% [1] - The latest diluted EPS is projected to be 3.03 yuan in 2023, 4.15 yuan in 2024, 4.38 yuan in 2025, 4.86 yuan in 2026, and 5.38 yuan in 2027 [1] - The company’s P/E ratios are expected to be 18.45 in 2023, 13.47 in 2024, 12.77 in 2025, 11.51 in 2026, and 10.40 in 2027 [1]

Core Viewpoint - The company's performance in 1H25 met expectations, with a revenue increase of 15% to 15 billion yuan and a net profit increase of 8% to 3.2 billion yuan, alongside a mid-term dividend of 1.38 HKD per share, reflecting a payout ratio of 60% [1] Revenue Growth - Revenue growth of 15% was primarily driven by rapid sales growth and market share gains among major clients [1] - Revenue contributions from major brands were as follows: Uniqlo +27%, Nike +6%, adidas +28%, and Puma +15% [1] - Regional revenue changes included: China -2%, Europe +20%, Japan +18%, and the US +36%, with respective revenue shares of 24%, 20%, 17%, and 17% [1] - The company outperformed the growth rates of its four major clients, indicating strong core competitiveness [1] Gross Margin and Cost Factors - Gross margin decreased by 1.9 percentage points to 27.1% in 1H25 due to several factors: significant wage increases starting in 2H24, rising employee numbers in Cambodia, and changes in customer structure [2] - Other income sources, including government subsidies and exchange gains, increased by 230 million yuan, but were offset by a higher tax rate, which rose by 1.7 percentage points to 12.5% [2] Tariff and Production Capacity - Tariff impacts are manageable, with stable order patterns and pricing agreements under current tariff arrangements with the US [2] - The company continued to increase employee numbers in Cambodia and Vietnam, enhancing production capacity in Southeast Asia, which is expected to rise as efficiency improves [2] Future Outlook - Management maintains a low double-digit growth forecast for order volume in 2025, with expectations of high single-digit growth in 2H25 [2] - An improvement in gross margin is anticipated in 2H25 as the one-time wage increases and customer structure changes are expected to stabilize [2] Earnings Forecast and Valuation - The company maintains its EPS forecasts for 2025 and 2026 at 4.39 and 4.80 yuan, respectively, with current stock prices reflecting 12 and 11 times the 2025 and 2026 earnings [3] - The target price has been raised by 5.5% to 73.72 HKD, corresponding to 15 and 14 times the 2025 and 2026 earnings, indicating a 24% upside potential [3]

Core Viewpoint - The company reported a revenue of 14.97 billion RMB and a net profit of 3.18 billion RMB for H1 2025, reflecting year-on-year growth of 15% and 8% respectively [1] Financial Performance - The gross margin for H1 2025 was 27.1%, down from 29.0% in H1 2024, primarily due to increased employee wages [2] - The net profit margin decreased by 1.4 percentage points to 21.2% in H1 2025 [2] - The company declared an interim dividend of 1.38 HKD per share, a 10% increase year-on-year, with a payout ratio of approximately 60% [1] Customer and Sales Analysis - Sales to the top four customers (Uniqlo, Nike, Adidas, PUMA) were 4.33 billion, 3.44 billion, 2.99 billion, and 1.53 billion RMB respectively, with year-on-year growth rates of 27%, 6%, 28%, and 15% [3] - Total sales to other customers reached 2.67 billion RMB, an 8% increase year-on-year [3] - Sales by product category showed growth in sportswear (10%), leisurewear (37%), underwear (4%), and others (6%) [3] Capacity and Production - The company is actively increasing workforce and optimizing production management to meet growing customer orders, with new facilities in Vietnam and Cambodia expected to enhance capacity [4] - The domestic factories are undergoing upgrades, including automation improvements, to strengthen competitiveness in the Asian market [4] Future Outlook - The company anticipates a revenue growth of 10% to 15% and a single-digit net profit growth for the full year 2025, driven by increased order share and improved capacity efficiency [5] - Projected net profits for 2025, 2026, and 2027 are 6.56 billion, 7.31 billion, and 8.02 billion RMB respectively, with a PE ratio of 12.5 for 2025 [5]

Group 1: Financial Performance - Company reported H1 2025 revenue of 14.97 billion yuan, a year-on-year increase of 15.3%, and net profit of 3.18 billion yuan, up 8.4% year-on-year, both achieving historical highs [1] - The revenue exceeded expectations primarily due to a significant increase in sales volume, while the average selling price saw a slight increase [1] - The company maintained a strong cash position with total cash and cash equivalents, trading financial assets, and other short-term investments amounting to 27.45 billion yuan, with net cash exceeding 12 billion yuan [1] Group 2: Market Dynamics - Uniqlo's order growth has driven high increases in the leisure category and the Japanese market, with a gradual return to growth in the sports category alongside major clients like Nike, Adidas, and Puma [2] - Sales figures for H1 2025 in various categories showed significant growth, with leisure category sales up 37.4% year-on-year, while sports products grew mainly due to increased demand in Europe and the US [2] - Domestic market faced slight pressure, while overseas markets continued to show strong growth, particularly in Japan and Europe [2] Group 3: Operational Insights - The company is experiencing a temporary pressure on gross margins due to increased employee compensation and a higher proportion of leisure wear sales, resulting in a gross margin of 27.1%, down 1.9 percentage points year-on-year [3] - The company is expanding its production capacity with new factories in Cambodia and Vietnam, aiming to support growth and meet increasing order demands [3] - Profit forecasts for 2025-2027 have been slightly adjusted, with expected net profits of 6.61 billion, 7.33 billion, and 8.11 billion yuan respectively, maintaining a "buy" rating [3]

Core Insights - The company reported a revenue of 14.966 billion yuan for H1 2025, representing a year-on-year growth of 15.3%, while the net profit attributable to shareholders was 3.177 billion yuan, up 8.4% year-on-year [1] - The board proposed an interim dividend of 1.38 HKD per share, with a payout ratio of 60% [1] Revenue and Profit Analysis - Revenue growth was primarily driven by an increase in sales volume, although the profit growth lagged behind revenue growth due to a decline in gross margin and an increase in effective tax rate [1] - The company achieved revenue from various product segments: sportswear (10.129 billion yuan, +9.9%), casual wear (3.792 billion yuan, +37.4%), underwear (0.940 billion yuan, +4.1%), and other knitted products (0.105 billion yuan, +6.0%) [1] Market Performance - Domestic market revenue saw a slight decline, while overseas markets experienced rapid growth: mainland China (-2.1%), EU (+19.9%), USA (+35.8%), Japan (+18.1%), and other regions (+18.7%) [2] - The company increased its procurement share from four core clients, which accounted for 82.1% of total revenue, with significant contributions from Uniqlo (4.333 billion yuan, +27.4%), Nike (3.436 billion yuan, +6.0%), Adidas (2.992 billion yuan, +28.2%), and Puma (1.532 billion yuan, +14.7%) [2] Profitability and Cost Structure - The gross margin decreased by 1.9 percentage points to 27.1% due to increased employee costs, while the total expense ratio fell by 0.27 percentage points to 9.13% [3] - The company reported a net cash balance of 13.371 billion yuan as of the end of H1 2025, with inventory increasing by 4.4% to 6.990 billion yuan and inventory turnover days decreasing by 12 days to 115 days [3] Investment Outlook - The company is expected to benefit from its diversified product strategy and enhanced customer service capabilities, with projected earnings per share of 4.40, 4.92, and 5.45 yuan for 2025-2027 [4] - The current closing price corresponds to a price-to-earnings ratio of 12.3, 11.0, and 9.9 for the years 2025-2027, maintaining a "Buy-A" rating [4]

Group 1 - The company achieved a revenue growth of 15.3% in the first half of the year, exceeding market expectations despite a challenging trade environment and weak domestic apparel consumption [1] - The revenue growth is primarily attributed to an increase in market share among major clients in the sports and leisure brand segments, with sales growth rates for the top four clients reaching 27%, 6%, 28%, and 15% respectively [1] - Although the gross margin declined by 1.9 percentage points year-on-year due to rising labor costs, the company still managed to achieve an 8.4% growth in net profit attributable to shareholders, supported by rapid revenue growth, effective cost control, and increased government subsidies and foreign exchange gains [1] Group 2 - The company is recognized as a leading global manufacturer in the sports apparel sector, with core competencies in globalized and integrated forward-looking layouts, as well as strong manufacturing, research, and management capabilities [2] - The company continues to expand and upgrade its integrated production capacity in Vietnam, Cambodia, and domestically, reinforcing confidence in its long-term sustainable growth [2] - Earnings forecasts for 2025-2027 have been slightly adjusted, with expected earnings per share of 4.37, 4.88, and 5.60 yuan respectively, and a DCF target valuation of 85.09 HKD [2]

智通财经APP获悉，建银国际发布研报称，申洲国际(02313)上半年净利润同比增长8%，略高于该行预 期的2%增幅，主要因收入增长及其他收入超出预期，足以抵消利润率收缩的影响。收入增长主要由7% 销量增长及约1%平均售价提升所推动。该行将目标价由69港元上调至70港元，维持"跑赢大市"评级。 虽然全球宏观环境充满挑战，集团持续从其他同业中夺取市场份额。毛利率收窄1.9个百分点，主要因 去年7月起薪酬成本上升。更高的政府补助及净利息收入，抵消了有效税率上升的影响，以推动利润增 长8%。 （原标题：建银国际：升申洲国际(02313)目标价至70港元 上半年净利润胜预期） ...

建银国际发布研报称，申洲国际(02313)上半年净利润同比增长8%，略高于该行预期的2%增幅，主要因 收入增长及其他收入超出预期，足以抵消利润率收缩的影响。收入增长主要由7%销量增长及约1%平均 售价提升所推动。该行将目标价由69港元上调至70港元，维持"跑赢大市"评级。 虽然全球宏观环境充满挑战，集团持续从其他同业中夺取市场份额。毛利率收窄1.9个百分点，主要因 去年7月起薪酬成本上升。更高的政府补助及净利息收入，抵消了有效税率上升的影响，以推动利润增 长8%。 ...

交银国际表示，申洲国际今年上半年收入同比增15.3%至149.7亿元人民币，主要由量的增长带动归母净 利润同比增8.4%至31.8亿元人民币。该行认为，申洲国际下半年毛利率有望在品类结构的推动下环比略 微改善，但考虑到人工成本持续影响、新工厂仍在爬坡期，毛利率恢复需时，全年同比仍可能小幅下 滑。 交银国际发布研报称，小幅下调申洲国际(02313)今明两年的收入预测3%至4%，基于更保守的毛利率假 设，下调净利润预测16%。基于2026年16倍预测市盈率，下调目标价至84港元。公司仍在持续推进垂直 一体化战略，推动海外产能建设，该行看好公司的长期稳健发展，维持"买入"评级。交银国际又下调公 司毛利率预测，预计2025下半年的毛利率环比小幅恢复，但全年毛利率仍会同比下滑0.9个百分点。基 于以上调整，下调公司今明两年盈利预测15.9%至16.4%。 ...