Eastroc Beverage(SH:605499) Yin He Zheng Quan·2025-07-28 05:22Investment 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 from 4,185.01 million in 2024 to 9,264.37 million in 2027, reflecting robust operational performance [9] Financial Summary - Balance Sheet (in million) - Total assets are projected to increase from 22,676.30 in 2024 to 49,324.05 in 2027 [8] - Current assets are expected to grow from 12,705.62 in 2024 to 38,431.58 in 2027 [8] - Total liabilities are forecasted to rise from 14,984.72 in 2024 to 24,893.41 in 2027 [8] - Cash Flow Statement (in million) - Operating cash flow is expected to increase from 5,789.41 in 2024 to 9,887.51 in 2027 [8] - The net cash increase is projected to rise from 453.09 in 2024 to 9,307.84 in 2027 [8] - Income Statement (in million) - Operating income is anticipated to grow from 4,144.77 in 2024 to 9,272.84 in 2027 [9] - The gross margin is expected to remain stable, with a slight decrease from 44.81% in 2024 to 44.33% in 2027 [9] - The net profit margin is projected to be around 21% throughout the forecast period [9] - Key Financial Ratios - The return on equity (ROE) is expected to decline from 43.27% in 2024 to 30.75% in 2027, indicating a potential decrease in profitability relative to equity [9] - The debt-to-asset ratio is projected to decrease from 66.08% in 2024 to 50.47% in 2027, suggesting improved financial stability [9] - The price-to-earnings (P/E) ratio is expected to decline from 46.88 in 2024 to 20.77 in 2027, indicating a potential increase in market valuation [9]