Investment Rating - The report maintains a "Buy" rating for Tianli International Holdings [3] Core Views - Tianli International Holdings has been included in the Hang Seng Composite Index, which is expected to enhance its chances of being re-included in the Stock Connect program in September 2024, thereby improving market liquidity [1] - The company has a strong growth momentum in its for-profit high school business, achieving revenue of 2.32 billion yuan in FY23, a year-on-year increase of 161%, and a net profit of 330 million yuan, up 246% year-on-year [1] - The report forecasts net profits for FY24-26 to be 550 million, 810 million, and 1.11 billion yuan respectively, with corresponding PE ratios of 16X, 11X, and 8X, indicating significant valuation recovery potential [1] Financial Projections - Revenue (in million yuan): FY23: 2303, FY24E: 3455, FY25E: 4584, FY26E: 5997 [2] - Revenue growth rate: FY23: 160%, FY24E: 50%, FY25E: 33%, FY26E: 31% [2] - Net profit (in million yuan): FY23: 334, FY24E: 550, FY25E: 801, FY26E: 1109 [2] - EPS (in yuan): FY23: 0.16, FY24E: 0.26, FY25E: 0.38, FY26E: 0.52 [2] - PE ratios: FY23: 15.97, FY24E: 16.42, FY25E: 11.28, FY26E: 8.15 [2]
天立国际控股：公司信息更新：获纳入恒生综指，9月有望重归港股通