BUD APAC(HK:01876) GUOTAI HAITONG SECURITIES·2025-09-15 11:59Investment Rating - The investment rating for Budweiser APAC is "Buy" [5]. Core Views - The company continues to face performance pressure in the first half of 2025, primarily due to weak demand in China and internal channel adjustments. However, there are signs of improvement in non-immediate consumption channels, while markets like India and South Korea show mixed performance [2][3]. Financial Summary - Total revenue is projected to decline from 6,856 million RMB in 2023 to 5,871 million RMB in 2025, reflecting a decrease of 8.9% in 2024 and 6.0% in 2025. Revenue is expected to recover slightly in 2026 and 2027 [4]. - Gross margin is expected to remain stable, increasing from 50.4% in 2023 to 51.8% by 2027 [4]. - Net profit is forecasted to decrease from 852 million RMB in 2023 to 721 million RMB in 2025, with a slight recovery to 820 million RMB by 2027 [4]. - The price-to-earnings (PE) ratio is projected to be 29.1 in 2023, dropping to 17.5 in 2024, and stabilizing around 17.0 by 2027 [4]. Market Performance - The stock price has fluctuated between 6.94 and 10.82 HKD over the past 52 weeks, with a current market capitalization of 108,596 million HKD [5]. - The company is expected to pay an annual dividend of 5.66 USD (approximately 43.96 HKD), resulting in a dividend yield of about 5.36% based on the current stock price [8]. Earnings Forecast - Earnings per share (EPS) is projected to be 0.05 USD in 2025, with a target price set at 9.74 HKD, corresponding to a PE valuation of approximately 23x for 2025 [8].