Eastroc Beverage(SH:605499) Yin He Zheng Quan·2026-01-14 11:41Investment Rating - The report maintains a "Recommended" rating for the company [3] Core Insights - The company is expected to achieve a revenue of approximately 207.6 to 211.2 billion yuan in 2025, representing a year-on-year growth of 31.1% to 33.3% [7] - The company’s revenue growth is anticipated to transition from high-speed to medium-high speed as it reaches a revenue scale of 200 billion yuan, with a focus on healthier growth quality [7] - The net profit margin for 2025 is projected to be around 20.9% to 21.7%, with a slight year-on-year increase [7] - The report highlights the importance of monitoring sales dynamics during the Spring Festival and the "water head" catalyst in March for revenue growth [7] - Long-term growth opportunities are identified in category expansion and international market penetration, particularly in Southeast Asia and future plans for the US and Middle East markets [7] Financial Forecasts - Revenue projections for 2024A, 2025E, 2026E, and 2027E are 15,839 million yuan, 20,913 million yuan, 26,559 million yuan, and 32,217 million yuan respectively, with growth rates of 40.63%, 32.04%, 27.00%, and 21.31% [2] - The expected net profit for the same years is 3,327 million yuan, 4,474 million yuan, 5,679 million yuan, and 6,980 million yuan, with profit growth rates of 63.09%, 34.48%, 26.95%, and 22.90% [2] - The diluted EPS is projected to be 6.40 yuan, 8.60 yuan, 10.92 yuan, and 13.42 yuan for the years 2024A to 2027E [2] - The PE ratio is expected to decrease from 40.33 in 2024A to 19.22 in 2027E, indicating a potential increase in valuation attractiveness over time [2]