Group 1 - The core viewpoint of the report is that Minyin International initiates coverage on Crystal International (02232) with a "Buy" rating and a target price of HKD 8.6, projecting revenue growth from 2025E to 2027E at 27.4 billion, 30.0 billion, and 33.0 billion respectively, with year-on-year growth rates of +10.8%, +9.5%, and +10.2% [1] - The report highlights that the company's gross profit margins are expected to be 19.9%, 20.1%, and 20.2% for the same period, with net profit attributable to shareholders projected at 2.3 billion, 2.6 billion, and 2.9 billion, reflecting year-on-year growth of +14.7%, +12.8%, and +11.1% [1] - The main growth drivers identified are the expansion of core customer share and category benefits, with leisure, sports, and denim being the top three categories, accounting for 28%, 25%, and 21% of revenue in the first half of 2025 [1] Group 2 - The sports category is leading growth, with a compound annual growth rate (CAGR) of 18% from 2019 to 2024, significantly increasing market share with clients like Adidas and Lululemon [1] - The denim category benefits from the retro trend, with the company being a key supplier for Levi's, A&F, and GAP, while knitwear and underwear categories are steadily growing through innovative products [1] - The company operates over 20 factories in Southeast Asia and China, with approximately 85% of its production capacity overseas, predominantly in Vietnam, which accounts for about 60% [2] Group 3 - As of June 30, 2025, the company has 79,000 employees, an increase of 9,000 compared to the same period last year, with a focus on improving labor efficiency in the second half of the year [2] - Since 2021, the company has been enhancing vertical integration through acquisitions and self-built fabric factories, expecting a self-supply rate of leisure and sports fabrics to reach about 20% by 2025, indicating potential for improved long-term profitability [2]
民银国际：首予晶苑国际(02232)“买入”评级 目标价8.6港元