Toly Bread(SH:603866) Haitong Securities International·2025-11-04 07:42Investment Rating - The report assigns a rating of "Outperform" to the company, with a target price of RMB 5.75 based on a 25x PE for 2025 [4][8]. Core Insights - The company is experiencing continued pressure due to weak demand and intensified competition, making short-term recovery challenging [1][4]. - Revenue for Q3 2025 was RMB 1.44 billion, down 11.64% year-on-year, while net profit attributable to shareholders was RMB 0.094 billion, down 35.05% year-on-year [4][8]. - The report anticipates gradual stabilization and improvement in performance as the company implements strategies such as channel penetration and new product development [9]. Financial Summary - Total revenue projections for the company are as follows: - 2023A: RMB 6,759 million - 2024A: RMB 6,087 million - 2025E: RMB 5,359 million - 2026E: RMB 5,629 million - 2027E: RMB 6,027 million - The revenue shows a decline of 9.9% in 2024 and 12.0% in 2025, with a projected recovery starting in 2026 [3][5]. - Net profit attributable to shareholders is projected as follows: - 2023A: RMB 574 million - 2024A: RMB 522 million - 2025E: RMB 375 million - 2026E: RMB 431 million - 2027E: RMB 475 million - This indicates a significant drop of 28.2% in 2025E [3][5]. - The report highlights an increase in expense ratios leading to a decline in net profit margins, with the gross profit margin for Q3 2025 at 23.15% [4][8]. Regional Performance - In Q3 2025, the Central China region showed growth with a revenue increase of 7.78%, while other regions experienced declines [4][8]. - The revenue and year-on-year growth rates for various regions are as follows: - North China: RMB 0.32 billion, -10.14% - Northeast: RMB 0.64 billion, -14.24% - East China: RMB 0.47 billion, -8.25% - Central China: RMB 0.06 billion, +7.78% - Southwest: RMB 0.16 billion, -6.59% - Northwest: RMB 0.092 billion, -13.85% - South China: RMB 0.098 billion, -13.86% [4][8].