LIHUA(SZ:300761) GF SECURITIES·2026-01-22 02:27Investment Rating - The report maintains a "Buy" rating for the company, with a target price of 28.72 CNY per share based on a 15X PE for 2026 [18]. Core Insights - The company has shown steady growth in livestock output over the past 25 years, with a leading position in cost management within the industry [1]. - The decline in chicken and pig prices has negatively impacted the company's annual performance, with a projected net profit decrease of 61%-64% for the year [6]. - The company is expected to benefit from its cost advantages in chicken farming and the continued improvement in pig farming costs, leading to a potential rebound in earnings [18]. Summary by Sections 1. Revenue and Profit Forecast - The projected revenue for 2023 is 15,354 million CNY, with a growth rate of 6.3%. By 2027, revenue is expected to reach 23,167 million CNY, reflecting a growth rate of 10.5% [2]. - The EBITDA for 2023 is forecasted at 604 million CNY, increasing to 3,468 million CNY by 2027 [2]. - The net profit attributable to shareholders is expected to be -437 million CNY in 2023, recovering to 1,904 million CNY by 2027 [2]. 2. Livestock Output and Cost Management - In 2025, the company is expected to have a chicken output of approximately 567 million birds, a 10% increase year-on-year, with a revenue of about 143 billion CNY [7]. - The average selling price for chicken is projected to be 11.4 CNY per kg, down 12% year-on-year, while the average cost is estimated at 11.2 CNY per kg, maintaining a profit margin of 0.4-0.5 CNY per bird [7]. - The pig output is expected to reach 2.11 million heads in 2025, a 63% increase, with revenue of approximately 36 billion CNY [8]. 3. Market Position and Future Outlook - The company is expected to maintain its leading cost position in chicken farming and continue to expand its market share, with chicken output projected to grow by 8%-10% in 2026 [7]. - The pig farming segment is also expected to see steady growth, with output projected at 2.5 million heads in 2026 and 3 million heads in 2027 [18]. - The overall earnings growth is anticipated to be driven by both chicken and pig farming, with high elasticity in performance due to cost advantages and market dynamics [18].