Investment Rating - The report maintains a "Buy" rating for the company, expecting a relative performance increase of over 15% against the benchmark index within the next 6 to 12 months [4][11]. Core Views - The company achieved a stable revenue of 2.93 billion yuan in H1 2025, with a slight net profit increase of 0.4% year-on-year [5]. - Strong growth in third-party B-end and overseas markets, with third-party revenue reaching 2.064 billion yuan, a year-on-year increase of 6.5% [6]. - The report anticipates a positive trend in third-party business, while the performance of related parties is under pressure due to reduced sales to Hai Di Lao [6][7]. Summary by Sections Financial Performance - The company reported a total revenue of 6.156 billion yuan for 2023, with projected revenues of 6.540 billion yuan for 2024 and 6.879 billion yuan for 2025, reflecting growth rates of 0% and 6% respectively [4]. - The net profit attributable to shareholders for 2023 was 853 million yuan, with forecasts of 739 million yuan for 2024 and 818 million yuan for 2025, indicating a year-on-year decline of 13% for 2024 but a recovery in subsequent years [4][6]. Revenue Breakdown - Third-party revenue categories include: - Hot pot condiments: 925 million yuan, up 7.5% year-on-year - Chinese mixed seasonings: 451 million yuan, up 4.8% year-on-year - Convenient fast food: 645 million yuan, up 3.5% year-on-year [6]. - The company has established a sales team for B-end products, enhancing its service offerings to B-end clients and distributors [6]. Profitability Metrics - The gross margin decreased by 0.5 percentage points to 29.5%, while the net profit margin remained stable at 10.6% [6]. - The report projects net profit growth rates of 11% for 2025 and 13% for 2027, with earnings per share (EPS) expected to reach 0.79 yuan in 2025 and 0.99 yuan in 2027 [4][6]. Valuation Ratios - The price-to-earnings (P/E) ratio is projected to be 17.1 for 2025 and 15.3 for 2026, while the price-to-book (P/B) ratio is expected to decline from 3.1 in 2024 to 2.7 in 2025 [4][8].
颐海国际（01579）：海外+第三方B端高增，关联方表现承压