Investment Rating - The report does not provide a specific investment rating for the company [1] Core Insights - The company plans to issue shares and pay cash to acquire assets, specifically targeting "Hangzhou Gao Ye Jia You Hao Duo Mao Pet Food Co., Ltd." The transaction details are expected to be disclosed within 10 trading days [1] - Gao Ye Jia, established in 2018, has become a leading domestic pet food and supplies brand, with a projected GMV exceeding 600 million yuan in 2024, and a significant growth in its cat litter brand, Xu Cui Hua, which saw a 247% year-on-year increase [2] - The company is enhancing its brand portfolio through external expansion, with a focus on maintaining the original management team post-acquisition, which is expected to contribute significantly to profits in 2026 [2] Financial Projections - The company is expected to achieve a net profit of 240 million yuan, 290 million yuan, and 360 million yuan for the years 2025, 2026, and 2027 respectively, with corresponding PE ratios of 27.4X, 22.1X, and 18.2X [3] - Total revenue is projected to grow from 1,337 million yuan in 2023 to 2,828 million yuan by 2027, reflecting a compound annual growth rate [3] - The gross profit margin is expected to improve from 17.0% in 2023 to 20.9% in 2027, indicating enhanced operational efficiency [3] Important Financial Metrics - The company's total revenue for 2025 is estimated at 2,009 million yuan, with a year-on-year growth rate of 11.8% [3] - The net profit attributable to the parent company is projected to be 235 million yuan in 2025, representing a 9.2% increase from the previous year [3] - The return on equity (ROE) is expected to rise from 5.8% in 2023 to 17.3% in 2027, showcasing improved profitability [3]
依依股份（001206）：增发收购品牌，搭建第二成长曲线