HAIDILAO(HK:06862) Huajing Securities·2025-12-02 14:38Investment Rating - The report maintains a "Buy" rating for Haidilao with a target price of HK$20.40, representing a potential upside of 45% from the current price of HK$14.07 [3][9]. Core Insights - The company's revenue and profit are expected to show a mid-single-digit growth for the full year 2025, despite a projected decline in profit due to a significant drop in the first half of the year [5][6][9]. - The operational performance is anticipated to improve in the second half of 2025, with a gradual recovery in customer traffic and table turnover rates, particularly during the peak season in December [5][6][9]. - The investment logic for Haidilao has shifted from focusing on earnings to prioritizing dividends, with a high dividend payout ratio expected to continue [6][9]. Financial Performance Summary - For 2025, the estimated revenue is projected to be RMB 44.15 billion, with a net profit of RMB 4.84 billion, reflecting a year-on-year growth of 3.3% and 2.7% respectively [7][8]. - The earnings per share (EPS) for 2025 is estimated at RMB 0.87, with a price-to-earnings (P/E) ratio of 14.9 [8][9]. - The company has maintained a high dividend payout, with a dividend of HK$0.338 per share in the first half of 2025, indicating a payout ratio of 95% [6][9].