Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected stock price increase of over 20% relative to the benchmark index within the next 6 to 10 months [9][15]. Core Insights - The company plans to acquire a 49% stake in Nanjing Wanyou for a transaction price of 1.379 billion yuan, which is expected to enhance performance and market confidence [5][6]. - Following the recovery of minority stakes in 2024, this acquisition will further consolidate control and is projected to significantly boost earnings [6][8]. - The revenue and profit growth of the supply chain brand "Laiyoupin" under Nanjing Wanyou exceeded expectations, with 2024 revenue and profit reaching 771.2 million yuan and 24.6 million yuan, respectively, marking a year-on-year increase of 147% and a return to profitability [6][8]. Financial Projections - The company forecasts revenues of 52.567 billion yuan, 63.522 billion yuan, and 72.402 billion yuan for 2025, 2026, and 2027, respectively, representing year-on-year growth rates of 62.6%, 20.84%, and 13.98% [9][11]. - The projected net profits for the same years are 744 million yuan, 985 million yuan, and 1.185 billion yuan, with growth rates of 153.33%, 32.43%, and 20.36% [9][11]. - If consolidation factors are considered, the net profits could reach 874 million yuan, 1.126 billion yuan, and 1.334 billion yuan for 2025, 2026, and 2027, respectively, indicating even higher growth rates [9][11]. Company Overview - The latest closing price of the company's stock is 154.74 yuan, with a total market capitalization of 29 billion yuan and a circulating market capitalization of 25.3 billion yuan [4]. - The company has a debt-to-asset ratio of 79.9% and a price-to-earnings ratio of 90.26, indicating a high level of leverage and valuation [4]. - The largest shareholder is Fujian Huanxi Grass Agricultural Development Co., Ltd. [4].
万辰集团（300972）：少数股权收回计划进一步推进，潜在增厚业绩构筑市场信心