山西汾酒（600809）：公司信息更新报告：节奏张弛有度，竞争优势持续

Investment Rating - The investment rating for Shanxi Fenjiu is maintained as "Buy" [1] Core Views - The company has demonstrated strong performance in a challenging industry environment, with a projected net profit of CNY 12.28 billion, CNY 13.13 billion, and CNY 14.42 billion for 2025-2027, reflecting year-on-year growth of +0.3%, +6.9%, and +9.8% respectively [4] - The earnings per share (EPS) are expected to be CNY 10.07, CNY 10.76, and CNY 11.82 for the same period, with corresponding price-to-earnings (P/E) ratios of 19.9, 18.6, and 17.0 times [4] - The company has a robust product structure and a healthy national distribution, which has allowed it to outperform the industry [4] Financial Performance - For the first three quarters of 2025, revenue from Shanxi Fenjiu was CNY 32.17 billion, with a year-on-year increase of +5.5%, while other liquor categories saw a decline of -15.9% [5] - Provincial revenue was CNY 11.01 billion, down -7.5%, while out-of-province revenue reached CNY 21.81 billion, up +12.7% [5] - The company has actively optimized its distributor structure, canceling contracts with 33 distributors and penalizing over 400 for violations [6] Market Position - The company has maintained a competitive edge with its next-high-end Qinghua series, which has shown significant growth due to its unique flavor profile and high consumer loyalty [5] - Despite industry challenges, the profitability of distributors for Shanxi Fenjiu remains strong, supported by a diverse product mix and stable pricing [7] Financial Summary and Valuation Metrics - Projected operating revenue for 2025 is CNY 37.865 billion, with a year-on-year growth of +5.1% [8] - The gross margin is expected to be 74.5%, and the net margin is projected at 32.4% for 2025 [8] - Return on equity (ROE) is forecasted to decline to 28.5% by 2025, reflecting a strategic focus on sustainable growth [8]