Investment Rating - The investment rating for the company is "Buy" with a current price of HKD 87.20 and a fair value of HKD 121.32 [5]. Core Insights - The company is expected to benefit from both same-store sales growth and expansion, with a 2025 profit forecast slightly exceeding expectations. The projected net profit for 2025 is between RMB 4.95 billion and RMB 5.25 billion, representing a year-on-year growth of 50%-60% [7]. - The management's background in e-commerce has allowed the company to effectively capture the benefits of the takeaway market, enhancing user acquisition and retention capabilities. The main brand is expected to maintain resilience in same-store sales growth [7]. - The company has opened 905 new franchise stores and closed 645 in the first half of 2025, with a net increase of approximately 2,000 stores expected by the end of the year [7]. - The adjusted net profit forecasts for 2025, 2026, and 2027 are RMB 5.7 billion, RMB 6.6 billion, and RMB 7.7 billion, respectively, indicating a clear growth strategy [7]. Financial Summary - Revenue projections for the company are as follows: RMB 3.348 billion in 2023, RMB 3.285 billion in 2024, RMB 4.348 billion in 2025, RMB 4.917 billion in 2026, and RMB 5.719 billion in 2027, with growth rates of 52.3%, -1.9%, 32.4%, 13.1%, and 16.3% respectively [4][11]. - The EBITDA is expected to grow from RMB 610 million in 2023 to RMB 988 million in 2027, with corresponding growth rates of 52.3%, -1.9%, 32.4%, 13.1%, and 16.3% [4]. - Non-GAAP net profit is projected to increase from RMB 416 million in 2023 to RMB 775 million in 2027, with growth rates of 169.8%, 0.4%, 37.5%, 14.6%, and 17.7% [4][11]. - The company maintains a strong return on equity (ROE) of 49.6% in 2023, expected to decrease gradually to 29.8% by 2027 [4][11].
沪上阿姨（02589）：同店与拓店共振，25年业绩预告略超预期