WLY(SZ:000858) Huaxin Securities·2025-05-07 08:23Investment Rating - The report maintains a "Buy" investment rating for the company [1][8] Core Views - Q1 performance slightly exceeded expectations, with strong sales collection [5] - The company is focusing on channel reform to enhance performance [1] - The main brand is developing multiple product lines while creating flagship products in other liquor categories [6] - Regional growth is stable in the East and South, with improved profitability in the North [7] - The company is expected to maintain its pricing strategy and restore channel confidence, leading to a recovery in brand value [8] Financial Performance - For 2024, total revenue and net profit attributable to shareholders were 891.75 billion and 318.53 billion yuan, respectively, representing year-on-year growth of 7% and 5% [5] - Q1 2025 revenue and net profit attributable to shareholders were 369.40 billion and 148.60 billion yuan, both showing a year-on-year increase of 6% [5] - The gross margin for 2024 was 77%, with a slight year-on-year increase, while the net margin was 37%, showing a slight decline [5] - The company reported a significant increase in operating cash flow and sales collection in Q1 2025, with operating cash flow reaching 158.49 billion yuan, a year-on-year increase of 2970% [5] Product Development - In 2024, liquor revenue reached 831.27 billion yuan, an increase of 8.74% year-on-year, with the main product line contributing 678.75 billion yuan [6] - The company launched new products in the classic series and expanded its product matrix [6] - The average price of the main products slightly increased, contributing to revenue growth [6] Regional Performance - Revenue from the East, South, and North regions in 2024 was 312.90 billion, 393.36 billion, and 125.01 billion yuan, respectively, with year-on-year growth of 9.75%, 12.65%, and a decline of 3.98% in the North [7] - The number of distributors increased significantly, indicating a robust distribution network [7] Earnings Forecast - The company is projected to have EPS of 8.67, 9.26, and 10.00 yuan for 2025, 2026, and 2027, respectively, with corresponding PE ratios of 15, 14, and 13 times [8][10]