Eastroc Beverage(SH:605499) GUOTAI HAITONG SECURITIES·2025-12-19 05:09Investment Rating - The report maintains a "Buy" rating for Dongpeng Beverage [6][16] Core Views - Dongpeng Beverage is expected to benefit from improved management efficiency, allowing the company to offer high cost-performance products while expanding its distribution channels, which will lead to significant growth in energy drinks, sports drinks, and other categories [2][12][40] - The company is projected to achieve substantial revenue growth, with total revenue expected to reach 32.13 billion yuan by 2027, reflecting a compound annual growth rate (CAGR) of 22% from 2023 to 2027 [4][18] - The earnings per share (EPS) forecast for 2025-2027 is 8.85 yuan, 11.44 yuan, and 14.47 yuan, respectively, indicating year-on-year growth rates of 38.3%, 29.3%, and 26.5% [4][16] Financial Summary - Total revenue projections: - 2023: 11.26 billion yuan - 2024: 15.84 billion yuan - 2025: 21.12 billion yuan - 2026: 26.34 billion yuan - 2027: 32.13 billion yuan - Net profit (attributable to the parent company): - 2023: 2.04 billion yuan - 2024: 3.33 billion yuan - 2025: 4.60 billion yuan - 2026: 5.95 billion yuan - 2027: 7.52 billion yuan - Return on equity (ROE) is projected to be 32.3% in 2023, peaking at 43.3% in 2024, and gradually declining to 36.5% by 2027 [4][18][22] Efficiency and Strategy - The company employs a "Total Cost Leadership" strategy, which has significantly reduced manufacturing costs, allowing for competitive pricing and improved profit margins [25][40] - Dongpeng's digital management system enhances operational efficiency, enabling real-time tracking of production and sales, which optimizes resource allocation [29][40] - The introduction of a postal merchant system has improved channel management, allowing for deeper market penetration and increased distribution efficiency [36][40] Category Expansion - Dongpeng is expanding into new categories such as energy drinks, sports drinks, and sugar-free tea, with expectations of outperforming market growth rates [12][40] - The company is positioned to capitalize on the growing demand for functional beverages, with significant growth anticipated in electrolyte drinks and other emerging categories [20][40]