YINGJIA DISTILLERY(SH:603198) ZHESHANG SECURITIES·2025-05-06 07:53Investment Rating - The investment rating for the company is "Buy" (maintained) [4] Core Views - The company has shown a continuous upgrade in product structure, with a short-term slowdown in growth. The revenue from mid-to-high-end liquor reached 5.7 billion yuan, up 14% year-on-year, while ordinary liquor revenue was 1.3 billion yuan, down 7% year-on-year [2] - The company achieved a total revenue of 73.44 billion yuan in 2024, representing an 8% year-on-year increase, with a net profit of 25.89 billion yuan, up 13% [8] - The company is expected to maintain growth due to strong demand in the domestic banquet consumption market and competitive advantages in the mid-range price segment [8] Financial Summary - Revenue projections for the company are as follows: 2024: 73.44 billion yuan, 2025E: 75.60 billion yuan, 2026E: 79.59 billion yuan, 2027E: 86.42 billion yuan [4] - Net profit projections are: 2024: 25.89 billion yuan, 2025E: 26.69 billion yuan, 2026E: 28.41 billion yuan, 2027E: 31.24 billion yuan [4] - Earnings per share (EPS) are projected to be: 2024: 3.24 yuan, 2025E: 3.34 yuan, 2026E: 3.55 yuan, 2027E: 3.91 yuan [4] - The company’s price-to-earnings (P/E) ratio is projected to decrease from 13.57 in 2024 to 11.25 in 2027 [4] Product and Market Performance - In 2024, the company achieved revenue of 51 billion yuan from the domestic market, up 13% year-on-year, while revenue from the external market was 19 billion yuan, up 1% [2] - The company added 19 distributors in the domestic market but lost 27 in the external market in 2024 [2] - In Q1 2025, the company reported a revenue of 16.33 billion yuan from the domestic market, down 8%, and 3.29 billion yuan from the external market, down 30% [2]