Orient Securities·2025-07-02 03:51Investment Rating - The report maintains a "Buy" rating for the company with a target price of 44.25 HKD, based on a valuation of 453.5 billion RMB using the FCFF method [2][4][9]. Core Insights - The company is expanding into the Hong Kong soft drink market, with a faster-than-expected progress in local channel development, which is anticipated to contribute to revenue growth [1][8]. - The forecast for earnings per share (EPS) for 2025-2027 is adjusted to 1.29, 1.50, and 1.68 RMB respectively, reflecting a downward revision in revenue expectations but an upward adjustment in gross margin [2][9]. - The company aims to leverage its strong product and brand positioning to gradually increase its market share in Hong Kong, which is projected to enhance its internationalization efforts [8]. Financial Summary - Revenue projections for 2023A to 2027E are as follows: 42,667.22 million RMB, 42,895.99 million RMB, 51,095.56 million RMB, 59,457.43 million RMB, and 66,556.46 million RMB, with growth rates of 28.36%, 0.54%, 19.11%, 16.37%, and 11.94% respectively [3][15]. - The company's net profit attributable to the parent company is forecasted to grow from 12,079.50 million RMB in 2023A to 18,858.36 million RMB in 2027E, with corresponding growth rates of 42.19%, 0.36%, 19.65%, 16.49%, and 11.60% [3][15]. - The gross margin is expected to improve slightly from 59.55% in 2023A to 60.11% in 2027E, while the net margin remains stable around 28% [3][15]. Market Position and Strategy - The company holds approximately 12% market share in the Chinese ready-to-drink soft drink market and aims to enhance this position through its entry into the Hong Kong market [8]. - The partnership with Jianhua Group, a well-established local distributor, is expected to facilitate better access to retail channels in Hong Kong, with products set to be available in over 3,500 sales points [8].