JINHUI(SH:603919) GUOTAI HAITONG SECURITIES·2025-10-26 13:52Investment Rating - The investment rating for the company is "Accumulate" with a target price of 23.50 CNY [1][5]. Core Insights - In Q3 2025, the company demonstrated resilient operations despite industry challenges, with a continued increase in market share within the province and effective adjustments outside the province. The company is expected to show significant elasticity once tax rate disturbances are resolved and demand improves [2][12]. - The company reported a revenue of 2.306 billion CNY in the first three quarters of 2025, a year-on-year decrease of 1.0%, and a net profit attributable to the parent company of 324 million CNY, down 2.8% year-on-year [12]. - The company’s gross profit margin improved by 0.5 percentage points to 64.6% in the first three quarters of 2025, while the net profit margin decreased by 0.3 percentage points to 14.0% due to an increase in the effective tax rate [12]. Financial Summary - Total revenue is projected to be 2.872 billion CNY in 2025, with a year-on-year decrease of 4.9% [4]. - The net profit attributable to the parent company is expected to be 368 million CNY in 2025, reflecting a decrease of 5.2% [4]. - The earnings per share (EPS) forecast for 2025 is 0.73 CNY, adjusted from previous estimates [12]. Market Performance - The stock has a 52-week price range of 17.60 to 23.55 CNY, with a total market capitalization of 10.044 billion CNY [6]. - The company’s price-to-earnings (P/E) ratio is currently 27.28 based on the latest diluted share capital [4][14]. Product and Sales Performance - The company’s revenue from white liquor in the first three quarters of 2025 was 22.22 billion CNY, with a year-on-year decrease of 2.1%. The performance varied by product category, with products priced above 300 CNY showing a 13.8% increase in revenue [12]. - Online sales continue to show growth, although they currently represent a low single-digit percentage of total sales [12]. Future Outlook - The company is expected to maintain a strong growth trajectory, supported by its competitive advantages in the domestic market and ongoing brand enhancement efforts [12]. - The target price of 23.50 CNY corresponds to a P/E ratio of approximately 29x for 2026 [12].