Eastroc Beverage(SH:605499) Yin He Zheng Quan·2025-12-03 14:06Investment Rating - The report maintains a "Recommended" rating for Dongpeng Beverage [2][5] Core Insights - The company has received approval from the China Securities Regulatory Commission for the issuance of up to 66.44 million H shares, which is expected to enhance its long-term value [5] - The issuance is projected to have a manageable dilution effect on earnings per share (EPS), estimated at around 11% post-issuance, with a projected price-to-earnings (PE) ratio of approximately 26X for 2026, indicating a reasonable valuation [5] - The funds raised from the H share issuance will be utilized for enhancing overseas market supply chain infrastructure, brand promotion, and exploring investment opportunities in foreign markets [5] Financial Performance Forecast - Revenue is projected to grow from 15,839 million yuan in 2024 to 32,658 million yuan in 2027, reflecting a compound annual growth rate (CAGR) of approximately 22.67% [2][7] - Net profit is expected to increase from 3,327 million yuan in 2024 to 7,096 million yuan in 2027, with a growth rate of 22.90% [2][7] - The gross margin is forecasted to remain stable around 45%, indicating strong operational efficiency [2][7] Market Position and Growth Potential - Dongpeng Beverage is positioned to benefit from the expanding functional beverage market in China, with significant growth potential compared to competitors like Nongfu Spring and Master Kong [5] - The company is focusing on diversifying its product offerings and expanding into international markets, particularly Southeast Asia, with plans to establish a presence in the U.S. and Middle East in the long term [5] - The report emphasizes the importance of monitoring inventory dynamics and sales performance as the new fiscal year begins, particularly around the Chinese New Year [5]