KORRUN(SZ:300577) Huaan Securities·2025-08-28 09:22Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected investment return that will outperform the market benchmark by over 15% in the next 6-12 months [9]. Core Viewpoints - The company reported a significant revenue growth of 32.53% year-on-year for H1 2025, achieving a total revenue of 2.427 billion yuan. However, the net profit attributable to shareholders decreased by 24.77% to 187 million yuan, primarily due to a high base effect from one-time investment gains in the previous year [5][6]. - The company's OEM business continues to grow robustly, with revenue from manufacturing reaching 2.098 billion yuan, a year-on-year increase of 37.22%. The apparel manufacturing segment saw a remarkable growth of 148.25% [6]. - The gross margin improved to 24.66%, up 0.72 percentage points year-on-year, driven by product structure optimization and enhanced production efficiency [7]. Summary by Sections Financial Performance - For H1 2025, the company achieved a revenue of 2.427 billion yuan, with a net profit of 187 million yuan, and a non-GAAP net profit of 181 million yuan, reflecting a 13.98% increase [5]. - The second quarter of 2025 saw a revenue of 1.194 billion yuan, with a net profit of 101 million yuan, marking a 42.78% decline year-on-year [5]. Business Segments - The OEM manufacturing business generated 2.098 billion yuan in revenue, with the apparel segment growing by 148.25% to 679 million yuan [6]. - The brand management segment reported a revenue of 306 million yuan, an 8.87% increase, supported by collaborations with Xiaomi [6]. Cost and Margin Analysis - The overall gross margin for H1 2025 was 24.66%, with a slight increase in the OEM business margin to 24.67% [7]. - The company’s expense ratios for sales, management, R&D, and finance were 3.83%, 5.76%, 2.19%, and 1.84%, respectively, showing a decrease in sales and management expenses [7]. Future Outlook - The company is expected to achieve revenues of 5.234 billion yuan, 6.140 billion yuan, and 7.055 billion yuan for 2025, 2026, and 2027, respectively, with corresponding net profits of 367 million yuan, 459 million yuan, and 557 million yuan [11]. - The projected EPS for 2025, 2026, and 2027 are 1.53 yuan, 1.91 yuan, and 2.32 yuan, with P/E ratios of 14.96, 11.98, and 9.87 [11].