小菜园公司深度报告：好吃不贵，烟火传徽

Investment Rating - The report initiates coverage with a "Buy" rating for the company [3][8][10]. Core Insights - The company, Xiaocaiyuan, is a representative brand of popular and affordable Chinese cuisine, focusing on providing home-style dishes and quality service. It has shown strong performance in core operating metrics and rapid store expansion, aligning with current consumer trends in the restaurant industry [3][5][16]. - The company is expected to achieve net profits attributable to shareholders of 703 million, 842 million, and 1,003 million yuan for the years 2025 to 2027, respectively [3][8]. Summary by Sections Company Overview - Xiaocaiyuan is a leader in the popular and affordable Chinese dining sector, dedicated to developing traditional and innovative Huizhou cuisine. The core team has extensive experience in the restaurant industry, and the company operates 667 stores as of 2024, primarily through a pure franchise model [5][16]. Industry Potential - The restaurant industry is experiencing a recovery, with the popular and affordable Chinese dining market showing significant growth potential. The market structure is fragmented, with a dominant share of products priced below 100 yuan, and the sector is expected to expand further due to innovation and a growing lower-tier market [6][48]. Operational Efficiency - The company employs standardized operations and a self-built supply chain to enhance product quality and control costs. The single-store model is highly competitive, and the company has significant room for expansion, particularly in high-tier cities [7][39]. Financial Performance - The company has demonstrated robust revenue and profit growth, with a revenue of 5.21 billion yuan in 2024, reflecting a year-on-year increase of 14.52%. The compound annual growth rate (CAGR) for revenue from 2021 to 2024 is 25.34%, and the net profit attributable to shareholders has a CAGR of 36.79% during the same period [39][43].