BAIRUN CORPORATION(SZ:002568) KAIYUAN SECURITIES·2025-10-29 13:11Investment Rating - The investment rating for the company is "Outperform" (maintained) [1] Core Views - The company has returned to positive revenue growth in Q3, but profit growth is impacted by increased expenses. The revenue for the first three quarters of 2025 was 2.27 billion yuan, down 4.9% year-on-year, while the net profit attributable to the parent company was 550 million yuan, down 4.4% year-on-year. In Q3 2025, revenue was 780 million yuan, up 3.0% year-on-year, but net profit decreased by 6.8% to 160 million yuan. The profit forecast for 2025-2027 has been revised downwards, with expected net profits of 730 million yuan, 850 million yuan, and 990 million yuan, representing year-on-year growth of 1.1%, 16.9%, and 16.7% respectively. The current stock price corresponds to P/E ratios of 36.0, 30.8, and 26.4 for the respective years [4][5][6][8] Revenue and Profit Analysis - Q3 revenue from the liquor business showed a positive growth rate, with Q3 revenue reaching 680 million yuan, up 1.5% year-on-year. The revenue from food flavoring and other segments was 290 million yuan for the first three quarters, up 2.5% year-on-year, and 100 million yuan in Q3, up 14.5% year-on-year. The overall revenue growth turned positive due to the recovery in liquor sales and double-digit growth in flavoring segments [5][6] Business Segment Performance - The pre-mixed liquor segment showed signs of improvement, with a narrowing decline in revenue. The company optimized its distributor structure and implemented digital marketing strategies, leading to improved sales. New products such as jelly liquor and light enjoyment were launched in Q3, receiving positive market feedback. The whiskey business is also progressing steadily, focusing on high-end channels such as convenience stores and whiskey bars [6][7] Financial Metrics - The gross margin remained stable at 70.19%, with a slight year-on-year increase of 0.01 percentage points. However, the net profit margin decreased by 2.15 percentage points to 20.52% due to increased sales and management expenses, primarily related to the promotion of new pre-mixed liquor products and marketing activities [7][8] Financial Forecasts - The company expects revenues to recover in the coming years, with projected revenues of 3.069 billion yuan in 2025, 3.536 billion yuan in 2026, and 4.08 billion yuan in 2027, reflecting year-on-year growth rates of 0.7%, 15.2%, and 15.4% respectively. The net profit is expected to grow steadily, with EPS projected at 0.69 yuan, 0.81 yuan, and 0.95 yuan for the years 2025, 2026, and 2027 [8][10]