Investment Rating - The report maintains a "Strong Buy" rating for the company [2] Core Insights - The company has announced a second stock incentive plan, aiming to grant up to 556,000 restricted shares to 9 core management personnel, representing approximately 0.139% of the total share capital, to further strengthen the core team [5][6] - The company's revenue and net profit forecasts for 2025-2027 have been adjusted to 790 million, 1 billion, and 1.26 billion respectively, with corresponding EPS predictions of 1.98, 2.51, and 3.16, leading to a PE ratio of 37.5x in 2026 [5][6] - The company is expected to achieve revenue growth rates of no less than 25%, 53%, and 84% for 2025-2027, and net profit growth rates of no less than 16%, 32%, and 45% during the same period [5][6] Financial Data Summary - Total revenue for 2023 is projected at 4.327 billion, with a year-on-year growth of 27%, and is expected to reach 6.694 billion by 2025, reflecting a growth rate of 28% [6][9] - The company's net profit for 2023 is estimated at 429 million, with a growth of 61%, and is projected to grow to 794 million by 2025, maintaining a growth rate of 27% [6][9] - The company's return on equity (ROE) is forecasted to increase from 15.8% in 2023 to 20.9% by 2027 [9]
乖宝宠物（301498）：发布第二次激励计划（草案），强化激励核心管理骨干