Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company is undergoing a healthy adjustment, with steady growth expected for the Li Du brand. The report anticipates a gradual recovery in demand after a period of consolidation [7] - The company has received multiple awards, indicating strong brand recognition and market positioning [7] - Revenue and profit forecasts have been slightly adjusted due to increased competition in the mid-range liquor segment, but the long-term outlook remains positive [7] Financial Summary - Total revenue projections for the company are as follows: - 2023A: 7,060 million RMB - 2024A: 7,067 million RMB - 2025E: 7,304 million RMB - 2026E: 8,107 million RMB - 2027E: 9,289 million RMB - Year-on-year growth rates are expected to be 20.56%, 0.10%, 3.36%, 10.99%, and 14.59% respectively [1] - Net profit attributable to the parent company is forecasted as: - 2023A: 2,327 million RMB - 2024A: 1,324 million RMB - 2025E: 1,494 million RMB - 2026E: 1,804 million RMB - 2027E: 2,251 million RMB - Year-on-year growth rates are projected at 125.96%, -43.12%, 12.90%, 20.71%, and 24.77% respectively [1] - Non-IFRS net profit estimates are: - 2023A: 1,622.60 million RMB - 2024A: 1,676.28 million RMB - 2025E: 1,681.85 million RMB - 2026E: 1,929.36 million RMB - 2027E: 2,288.12 million RMB - Year-on-year growth rates are 35.52%, 3.31%, 0.33%, 14.72%, and 18.59% respectively [1] - The latest diluted EPS is projected to be: - 2023A: 0.69 RMB - 2024A: 0.39 RMB - 2025E: 0.44 RMB - 2026E: 0.53 RMB - 2027E: 0.66 RMB [1] - The P/E ratios based on the latest diluted EPS are: - 2023A: 9.58 - 2024A: 16.84 - 2025E: 14.92 - 2026E: 12.36 - 2027E: 9.91 [1]
珍酒李渡（06979）：珍酒良性调整，李渡稳扎稳打