Investment Rating - The investment rating for the company is "Accumulate" (maintained) [7] Core Insights - The company achieved a revenue of 3.24 billion yuan in H1 2025, representing a year-on-year growth of 22% [2] - The significant growth in performance is driven by dual engines: the introduction of various combo products that match seasonal consumption scenarios and a substantial increase in sales to corporate clients, which grew by 125.1% year-on-year [2][4] - The company is committed to shareholder value, with a dividend payout ratio exceeding 80% for 2024 and approximately 100% for H1 2025, indicating a strong focus on shareholder interests [2] Revenue and Profitability - In H1 2025, the company reported a core operating net profit margin of 5.9%, an increase of 1.2 percentage points year-on-year, reflecting improved profitability through product structure optimization and organizational efficiency [3] - The gross profit margin for H1 2025 was 22.1%, with a slight year-on-year decline of 0.7 percentage points due to increased sales costs outpacing revenue growth [3] Business Structure and Growth - Revenue from franchise sales grew by 11.0% year-on-year, reaching 2.6 billion yuan, while non-franchise sales surged by 125.1% to 560 million yuan, enhancing the diversity of the overall revenue structure [4] - The company’s self-built supply chain and the release of capacity from seven owned factories have significantly contributed to the rapid growth in the B2B sales segment [4] Financial Forecast and Valuation - The company is expected to achieve revenues of 7.48 billion yuan, 8.34 billion yuan, and 9.30 billion yuan for the years 2025, 2026, and 2027, respectively, with net profits projected at 414 million yuan, 474 million yuan, and 550 million yuan [5][11] - The company is transitioning from scale expansion to refined operations, with a strong supply chain barrier and the opening of a second growth curve in the B2B business [5]
锅圈（02517）：2025H1业绩点评：利润弹性释放，非加盟与线上齐驱