Core Viewpoint - Yum China launched its "RGM 3.0" strategy on November 17, 2023, focusing on resilience, growth, and competitive advantage, driven by innovation and efficiency [1] Group 1: Growth Targets - The company aims for same-store sales index growth of 100-102 from 2026 to 2028, with system sales achieving mid to high single-digit CAGR [1] - Operating profit is targeted to achieve high single-digit CAGR, with KFC aiming for over 10 billion yuan in operating profit by 2028 and Pizza Hut planning to double its operating profit by 2029 compared to 2024 [1] - Diluted earnings per share and free cash flow per share are expected to achieve double-digit CAGR [1] - Capital expenditure is projected at an average of 600-700 million USD per year from 2026 to 2028, based on a cautious assumption of the macro consumption environment [1] Group 2: Store Expansion - The company plans to exceed 30,000 total stores by 2030, with specific targets of 20,000 by 2026 and over 25,000 by 2028 [2] - KFC aims to surpass 17,000 stores by 2028, while Pizza Hut plans to exceed 6,000 stores by the same year [2] Group 3: Franchise Model - The company plans to open over 3,000 new franchise stores from 2026 to 2028, with franchise stores accounting for 40%-50% of net new KFC and Pizza Hut stores [3] - The share of system sales from franchise operations is expected to rise from 9%-10% in 2025 to mid-double digits by 2028 [3] - Operating profit margin is projected to increase to at least 11.5% by 2028, with restaurant profit margins expected to be no less than 16.7% [3] Group 4: New Business Development - New businesses like KFC Coffee and KPRO are growing rapidly, with KFC Coffee expected to exceed 5,000 stores by 2029 [4] - Lavazza Coffee aims to reach 1,000 stores and achieve 60 million USD in retail sales by 2029 [4] - The company plans to return approximately 100% of free cash flow to shareholders starting in 2027, with expected annual shareholder returns of about 900-1,000 million USD in 2027 and 2028 [4] Group 5: Financial Projections - Revenue projections for 2025-2027 are 11.63 billion, 12.16 billion, and 12.76 billion USD, with year-on-year growth rates of 2.9%, 4.6%, and 4.9% respectively [4] - Adjusted net profit estimates for the same period are 910 million, 1.03 billion, and 1.13 billion USD, with growth rates of 0.0%, 12.8%, and 10.2% respectively [4] - The company maintains a target price of 423.2 HKD per share, corresponding to a 22x PE ratio for 2025, with a reasonable market capitalization target of 155.7 billion HKD [4]
百胜中国(9987.HK)：创新与提效双轮驱动 目标2030年门店超3万家