山西汾酒（600809）：业绩符合预期，2025年稳健增长

Investment Rating - The report assigns a rating of "Accumulate" to Shanxi Fenjiu, with a target price of 220.8 CNY, compared to the last closing price of 204.10 CNY [1][7]. Core Views - The company's performance meets expectations, with steady growth anticipated in 2025. The total revenue for 2024 reached 36.011 billion CNY, reflecting a year-on-year increase of 12.79%, while the net profit attributable to shareholders was 12.243 billion CNY, up 17.29% year-on-year. For Q1 2025, revenue was 16.523 billion CNY, a 7.72% increase year-on-year, and net profit was 6.648 billion CNY, growing by 6.15% year-on-year [4][5][8]. Summary by Sections Financial Performance - In 2024, the company achieved total revenue of 36.011 billion CNY and a net profit of 12.243 billion CNY. For Q1 2025, revenue was 16.523 billion CNY and net profit was 6.648 billion CNY [4][8]. - The revenue growth rates for 2025, 2026, and 2027 are projected at 10%, 12%, and 12%, respectively, with net profit growth rates of 10%, 13%, and 13% [7][8]. Product Structure and Market Performance - The product structure continues to upgrade, with mid-to-high-end liquor and other products generating revenues of 26.53 billion CNY and 9.34 billion CNY in 2024, respectively, showing year-on-year growth of 14.35% and 9.40% [5]. - The company has a balanced development in both domestic and international markets, with domestic revenue of 13.5 billion CNY and international revenue of 22.37 billion CNY in 2024, reflecting year-on-year growth of 11.72% and 13.81% [5]. Profitability Metrics - The gross profit margin for 2024 was 76.20%, an increase of 0.9 percentage points year-on-year, attributed to the improved product mix. The net profit margin for Q1 2025 was 40.28%, a decrease of 0.6 percentage points year-on-year [6][8]. - The company’s operating profit for 2024 was 16.539 billion CNY, with a projected operating profit of 18.198 billion CNY for 2025 [10][11]. Valuation Metrics - The earnings per share (EPS) for 2024 is estimated at 10.04 CNY, with projections of 11.04 CNY for 2025 and 12.45 CNY for 2026. The corresponding price-to-earnings (PE) ratios are 18.36x for 2024 and 18.49x for 2025 [8][11].