Investment Rating - The report maintains an "Outperform" rating for the company [6]. Core Insights - The company plans to acquire a 65% stake in Siyi, which will create synergies with its existing business [6]. - The acquisition price is set at 1.65 billion yuan, corresponding to a PE ratio of approximately 9 times for 2024 [6]. - The hair care industry shows significant growth potential, with the market size expected to reach 81.25 billion yuan by 2028, growing at a CAGR of 7.3% from 2023 to 2028 [6]. - The acquisition is expected to enhance the company's profitability, with revised net profit forecasts for 2025-2027 being 400 million, 600 million, and 796 million yuan, respectively, reflecting year-on-year growth rates of 122%, 50%, and 32% [6]. Financial Data and Profit Forecast - Total revenue projections for the company are as follows: 9,337 million yuan in 2024, 11,608 million yuan in 2025, 12,614 million yuan in 2026, and 13,989 million yuan in 2027, with respective growth rates of 6.7%, 24.3%, 8.7%, and 10.9% [5]. - The company's net profit is forecasted to be 181 million yuan in 2024, 402 million yuan in 2025, 602 million yuan in 2026, and 796 million yuan in 2027, with growth rates of 72.4%, 121.8%, 49.8%, and 32.1% [5]. - The company's ROE is expected to improve from 4.6% in 2024 to 14.4% in 2027 [5].
孩子王（301078）：拟收购丝域65%股权，与现有业务形成协同互补