Eastroc Beverage(SH:605499) Shanghai Aijian Securities·2025-12-26 08:58Investment Rating - The report assigns a "Buy" rating for Dongpeng Beverage (605499.SH) as a first-time coverage [2]. Core Views - Dongpeng Beverage is transitioning from a leading energy drink company to a comprehensive platform company, with strong growth prospects. The projected revenues for 2025, 2026, and 2027 are estimated at 210.2 billion, 260.8 billion, and 314.8 billion yuan, respectively, representing year-on-year growth of 32.7%, 24.1%, and 20.7%. The net profits attributable to the parent company are expected to be 45.2 billion, 58.1 billion, and 70.9 billion yuan, with growth rates of 35.8%, 28.5%, and 22.0% respectively, corresponding to PE ratios of 31.3X, 24.4X, and 20.0X [5][6]. Summary by Sections Market Data - As of December 25, 2025, the closing price is 272.11 yuan, with a one-year high of 336.50 yuan and a low of 208.8 yuan. The price-to-book ratio is 16.1, and the dividend yield is 1.84%. The circulating A-share market value is 141,501 million yuan [2]. Financial Data and Profit Forecast - The total revenue for 2023 is 11,263 million yuan, with a year-on-year growth rate of 32.4%. The net profit for the same year is projected at 2,040 million yuan, reflecting a growth of 41.6%. The expected revenues for 2025, 2026, and 2027 are 21,020 million, 26,080 million, and 31,481 million yuan, with corresponding net profits of 4,518 million, 5,807 million, and 7,088 million yuan [7][24]. Industry and Company Analysis - The energy drink market in China is expected to grow steadily, with a market size of approximately 1,114 billion yuan in 2024 and a compound annual growth rate of about 7.7% from 2019 to 2024. Dongpeng Beverage has maintained the top sales position in the energy drink market for four consecutive years from 2021 to 2024, increasing its market share from 15.0% to 26.3% during this period [5][6]. Growth Drivers - The company is benefiting from the competitive landscape improvement due to the Red Bull trademark dispute, which has allowed for a more favorable market environment. The revenue from energy drinks is projected to be 159.6 billion, 183.6 billion, and 209.3 billion yuan for 2025, 2026, and 2027, with growth rates of 20.0%, 15.0%, and 14.0% respectively [5][8]. Product Diversification - Dongpeng Beverage is expanding its product matrix beyond energy drinks to include electrolyte drinks and other beverages, with significant growth in the electrolyte drink segment, which has seen a revenue increase of 134.7% year-on-year [5][6]. The revenue from other beverages is also expected to grow significantly, indicating a successful diversification strategy [5][8]. Market Positioning - The company has successfully transitioned from a regional brand to a national brand, with over 70% of its revenue coming from non-Guangdong markets. The number of distributors has reached 3,271, indicating deep coverage in major regions across the country [5][6]. Catalysts for Stock Price - Key catalysts for stock price growth include the successful launch of new products like "Buli" and the ongoing Red Bull trademark dispute, which is reshaping the industry landscape. The company is also expanding its production capacity to support nationwide distribution [8]