Investment Rating - The report assigns a "Buy" rating for the company, indicating a potential upside of 15% to 35% [5][8]. Core Insights - The company achieved a revenue of RMB 79.12 billion in Q1 2025, representing a year-over-year (YOY) growth of 10.0%. The net profit attributable to shareholders was RMB 5.49 billion, with a YOY increase of 15.1% [5]. - Emerging markets are driving rapid growth, with overseas revenue increasing by 13% YOY. Notably, South Asia, Southeast Asia, and the Middle East and Africa saw revenue growth exceeding 30%, 20%, and 50%, respectively [5]. - Domestic sales benefited from national subsidy policies, with a YOY growth of 7.8%, particularly in high-end brands like the Casarte series, which grew over 20% [5]. - The gross margin slightly increased to 25.4%, up by 0.1 percentage points YOY, driven by digital transformation in procurement, R&D, and manufacturing [5]. - The company launched a core employee stock ownership plan to enhance employee motivation, covering a wide range of participants [5]. Financial Summary - The company forecasts net profits of RMB 21.66 billion, RMB 23.73 billion, and RMB 26.29 billion for 2025, 2026, and 2027, respectively, with YOY growth rates of 15.6%, 9.5%, and 10.8% [7]. - Earnings per share (EPS) are projected to be RMB 2.31, RMB 2.53, and RMB 2.80 for the same years, with corresponding growth rates of 14.27%, 9.54%, and 10.81% [7]. - The H-share price-to-earnings (P/E) ratios are expected to be 9X, 8X, and 8X for 2025, 2026, and 2027, indicating a low valuation [5][7]. - The dividend per share (DPS) is projected to be RMB 1.15, RMB 1.26, and RMB 0.98 for the next three years, with a dividend yield of approximately 4.59% [7].
海尔智家：国补及新兴市场增长推动，25Q1净利YOY+15%-20250507