CBC(SH:600132) Tianfeng Securities·2025-09-17 09:13Investment Rating - The report maintains a "Buy" rating for the company, expecting a relative return of over 20% within the next six months [5]. Core Views - The company's revenue for H1 2025 was 8.839 billion yuan, a slight decrease of 0.24% year-on-year, with a net profit attributable to shareholders of 865 million yuan, down 4.03% year-on-year. In Q2 2025, revenue was 4.484 billion yuan, a decline of 1.84% year-on-year, and net profit was 392 million yuan, down 12.70% year-on-year [1][2]. - The company experienced a slight increase in sales volume in H1 2025, reaching 1.8008 million kiloliters, up 0.95% year-on-year, while the average price per ton decreased by 1.2% to 4,908 yuan per kiloliter. The cost per ton also saw a reduction of 2.4% year-on-year [1]. - The company’s profitability was impacted by an increase in the income tax rate, which rose by 7.41 percentage points to 27.26% year-on-year in H1 2025. The net profit margin for H1 2025 was 9.79%, down 0.39 percentage points year-on-year [2]. Revenue and Profit Forecast - The company is projected to achieve revenue growth of 0.7%, 2.4%, and 2.7% for the years 2025 to 2027, reaching 14.7 billion, 15.1 billion, and 15.5 billion yuan respectively. The net profit attributable to shareholders is expected to grow by 8.2%, 4.5%, and 5.0% during the same period, reaching 1.21 billion, 1.26 billion, and 1.32 billion yuan respectively [3]. - The report indicates a downward adjustment in profit forecasts primarily due to weak dining consumption [3]. Financial Data and Valuation - The company’s total revenue for 2023 is estimated at 14.814 billion yuan, with a growth rate of 5.53%. The net profit attributable to shareholders is projected at 1.337 billion yuan, reflecting a growth rate of 5.78% [4]. - The report provides various financial ratios, including a projected P/E ratio of 21.95 for 2025 and an EV/EBITDA ratio of 6.30 for the same year [4].