Donghai Securities·2025-09-01 07:53Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company reported stable performance with a focus on volume and price stability, indicating a steady growth trajectory [1][5] - The company achieved a revenue of 20.491 billion yuan in H1 2025, representing a year-on-year increase of 2.11%, and a net profit of 3.904 billion yuan, up 7.21% [5] - The company is positioned at the value bottom, suggesting a favorable investment opportunity with a strong product structure upgrade and stable long-term growth [5] Financial Forecast and Valuation - Total revenue projections for the company are as follows: - 2024: 32.138 billion yuan - 2025E: 33.218 billion yuan - 2026E: 34.272 billion yuan - 2027E: 35.484 billion yuan - Year-on-year growth rates for total revenue are projected at -5.30% for 2024, followed by positive growth of 3.36%, 3.17%, and 3.54% for 2025E, 2026E, and 2027E respectively [3] - Net profit attributable to the parent company is forecasted as: - 2024: 4.345 billion yuan - 2025E: 4.653 billion yuan - 2026E: 5.001 billion yuan - 2027E: 5.461 billion yuan - Corresponding year-on-year growth rates for net profit are 1.81%, 7.09%, 7.47%, and 9.20% for the respective years [3] - Earnings per share (EPS) estimates are: - 2024: 3.19 yuan - 2025E: 3.41 yuan - 2026E: 3.67 yuan - 2027E: 4.00 yuan - The price-to-earnings (P/E) ratios are projected to decrease from 21.82 in 2024 to 17.36 in 2027 [3] Performance Analysis - The company maintained a gross margin of 45.84% in Q2 2025, an increase of 3.05 percentage points, with a decrease in unit cost to 2,201.94 yuan per thousand liters [5] - The company’s sales net profit margin improved to 22.26%, up 1.11 percentage points, indicating effective cost management and operational efficiency [5] - The company is focusing on product innovation and channel expansion to enhance market position and profitability [5]