HAI TIAN(SH:603288) Haitong Securities·2025-11-17 07:22Investment Rating - The report maintains an "Accumulate" rating for the company [1][10]. Core Views - The company has shown a revenue growth of 6.02% year-on-year for the first three quarters of 2025, with a total revenue of 216.28 billion yuan and a net profit attributable to shareholders of 53.22 billion yuan, reflecting a 10.54% increase [10]. - The introduction of new product categories has been a highlight, with revenue from soy sauce, oyster sauce, seasoning sauces, and other condiments increasing by 7.9%, 5.9%, 9.6%, and 13.4% respectively [10]. - The gross margin for Q3 2025 improved to 39.63%, up by 3.02 percentage points year-on-year, primarily due to the decline in prices of key raw materials such as soybeans and sugar [10]. Financial Summary - The company’s total market capitalization is 224.827 billion yuan, with a total share capital of 5,852 million shares [3]. - The net asset per share is 6.76 yuan, with a price-to-book ratio of 5.7 [4]. - The projected earnings per share (EPS) for 2025-2027 are 1.20, 1.35, and 1.51 yuan, respectively, indicating a year-on-year growth of 11%, 12%, and 12% [10][11]. Revenue and Profit Forecast - The company’s revenue is expected to grow from 24.559 billion yuan in 2023 to 35.652 billion yuan by 2027, with a compound annual growth rate (CAGR) of approximately 11.4% [9][11]. - The net profit attributable to shareholders is projected to increase from 5.627 billion yuan in 2023 to 8.860 billion yuan in 2027, reflecting a steady growth trajectory [9][11].