Eastroc Beverage(SH:605499) Yin He Zheng Quan·2025-07-28 05:20Investment Rating - The report maintains a neutral rating for the company [3] Core Views - The company is projected to experience significant revenue growth, with expected revenues of 15,838.85 million in 2024, increasing to 34,918.47 million by 2027, representing a compound annual growth rate (CAGR) of approximately 26.72% [9] - The net profit is forecasted to rise from 3,326.43 million in 2024 to 7,511.00 million in 2027, indicating a strong growth trajectory [9] - The company's EBITDA is also expected to grow significantly, from 4,185.01 million in 2024 to 9,264.37 million in 2027 [9] Financial Summary - Balance Sheet: Total assets are projected to increase from 22,676.30 million in 2024 to 49,324.05 million in 2027, with current assets rising from 12,705.62 million to 38,431.58 million over the same period [8] - Cash Flow Statement: Operating cash flow is expected to decrease from 5,789.41 million in 2024 to 4,582.11 million in 2025, before increasing to 9,887.51 million by 2027 [8] - Profit and Loss Statement: The gross margin is projected to remain stable, with a slight increase from 44.81% in 2024 to 44.33% in 2027 [9] - Key Financial Ratios: The return on equity (ROE) is expected to decline from 43.27% in 2024 to 30.75% in 2027, while the net debt ratio is projected to improve significantly, moving from 12.97% in 2024 to -58.38% in 2027 [9]