Core Viewpoint - The company is expected to achieve a revenue growth of 10% year-on-year in 2025, with projected revenues of 14.3 billion yuan and a net profit of 690 million yuan [1]. Group 1: Revenue Growth - All three business segments are anticipated to show strong growth in 2025. Specifically, ANC revenue is expected to grow in the mid-to-high single digits, while BNC and PNC revenues are projected to achieve low double-digit growth year-on-year [1]. - ANC segment is expected to benefit from increased demand for health products and related policy catalysts, with Swisse China projected to achieve double-digit growth in 2025. The official account indicates a 6% year-on-year increase in sales during the Double Eleven shopping festival, maintaining its position as the leader in the nutrition and health industry [1]. - BNC segment is projected to see over 20% revenue growth in 2025, primarily due to effective customer acquisition strategies, while probiotics and infant nutrition products are expected to stabilize with a significant reduction in decline [1]. - PNC segment is expected to continue double-digit growth in the U.S. market for Zesty Paws, contributing to overall PNC growth, while Solid Gold is anticipated to recover with high single-digit growth, with a narrowing decline in the U.S. market [1]. Group 2: Profitability and Margin - The EBITDA margin for 2025 is expected to align with market expectations, with ANC EBITDA margin remaining stable year-on-year. BNC EBITDA margin is projected to improve to low double digits due to sales improvements, while PNC EBITDA margin is expected to remain in the mid-single digits [2]. - Overall, the group’s EBITDA margin is anticipated to remain stable year-on-year in 2025. For 2026, ANC revenue is expected to achieve high single-digit growth, BNC revenue is projected to grow in the mid-single digits due to a high base, and PNC revenue is expected to continue double-digit growth [2]. Group 3: Profit Forecast and Valuation - The company is trading at 10-9 times the P/E ratio for 2026/2027. Given the strong performance of the milk powder segment, net profit estimates for 2025 and 2026 have been raised by 3% to 690 million yuan and 820 million yuan, respectively, with a profit forecast of 910 million yuan for 2027 [2]. - Considering the competitive nature of the industry, the target price is maintained at 17.7 HKD, corresponding to 13-11 times the P/E ratio for 2026/2027, indicating a 29% upside potential. The company maintains an outperform rating relative to the industry [2].
H&H国际控股(01112.HK)：料25年奶粉表现亮眼 26年延续稳健增长