JINHUI(SH:603919) Tianfeng Securities·2025-10-30 04:42Investment Rating - The investment rating for the company is "Buy" with a target price not specified [6][17]. Core Views - The company has shown resilience in its product series, with an increase in the revenue share of products priced above 300 yuan [2]. - The company is focusing on controlling channel inventory and maintaining price stability amid the impact of the "ban on alcohol" [4]. - The company is expected to achieve net profits of 379 million, 412 million, and 463 million yuan for the years 2025 to 2027, respectively [4]. Financial Performance - For Q3 2025, the company reported revenue of 546 million yuan, a decrease of 4.89% year-on-year, and a net profit of 25 million yuan, down 33.02% year-on-year [1]. - The revenue breakdown for Q3 2025 shows that products priced above 300 yuan generated 157 million yuan, while those priced between 100-300 yuan and below 100 yuan generated 258 million yuan and 91 million yuan, respectively [2]. - The company's gross margin for Q3 2025 was 61.44%, with a net margin of 4.07%, reflecting a decrease in net margin due to increased non-operating expenses and a higher tax rate [4]. Market and Channel Analysis - The company's revenue from domestic operations was 355 million yuan, while revenue from outside the province was 151 million yuan, indicating a decline of 5.20% and 11.79% year-on-year, respectively [3]. - The number of distributors decreased by 79 to 949, with a focus on optimizing resource allocation by reducing the number of distributors outside the province [3]. Future Projections - The company is projected to have revenues of 2,547.61 million yuan in 2023, increasing to 3,652.89 million yuan by 2027, with a compound annual growth rate of 11.55% [5][11]. - The expected net profit for 2025 is 379.28 million yuan, with a slight decline from the previous year, followed by growth in subsequent years [11]. Valuation Metrics - The company’s price-to-earnings (P/E) ratio is projected to decrease from 30.23 in 2023 to 21.49 in 2027, indicating a potential increase in valuation attractiveness over time [5][11]. - The price-to-book (P/B) ratio is expected to decline from 2.99 in 2023 to 2.37 in 2027, suggesting a strengthening balance sheet [5][11].