ZHONGTAI SECURITIES·2025-10-28 06:36Investment Rating - The investment rating for Qingdao Beer is "Buy" (maintained) [1][7] Core Views - The company is expected to experience stable revenue growth, with projected revenues of 32,840 million yuan in 2025, reflecting a 2% year-over-year increase [1] - The net profit attributable to shareholders is forecasted to reach 4,752 million yuan in 2025, representing a 9% year-over-year growth [1] - The earnings per share (EPS) is anticipated to be 3.48 yuan in 2025, with a corresponding price-to-earnings (P/E) ratio of 18.9 [1] Financial Performance Summary - For the first three quarters of 2025, the company reported revenues of 29,367 million yuan, a year-over-year increase of 1.41%, and a net profit of 5,274 million yuan, up 5.70% year-over-year [4] - The sales volume for the first three quarters of 2025 was 6.89 million kiloliters, a 1.6% increase year-over-year, with the main brand's sales volume growing by 4.1% [5] - The average revenue per ton of beer decreased by 0.19% to 4,260 yuan per kiloliter in the first three quarters of 2025 [5] Cost and Margin Analysis - The cost per ton of beer decreased by 3.44% to 2,400 yuan per kiloliter in the first three quarters of 2025, leading to a gross margin increase of 1.89 percentage points to 43.66% [5] - The net profit margin improved by 0.73 percentage points to 17.96% in the first three quarters of 2025 [5] Future Projections - Revenue projections for 2025-2027 are 32,840 million yuan, 33,647 million yuan, and 34,396 million yuan, respectively, with a consistent growth rate of 2% [6] - The net profit for 2026 and 2027 is expected to be 4,983 million yuan and 5,274 million yuan, respectively, with growth rates of 5% and 6% [6]