CBC(SH:600132) GF SECURITIES·2026-02-05 04:07Investment Rating - The report maintains a "Buy" rating for the company, indicating an expectation that the stock will outperform the market by more than 15% over the next 12 months [7]. Core Insights - The company reported a stable performance in 2025, with revenue increasing by 0.5% year-on-year to RMB 14.72 billion, and net profit attributable to shareholders increasing by 10.4% to RMB 1.23 billion, aligning with market expectations [7]. - The company demonstrated resilience in operations, maintaining stable sales volume and pricing despite a challenging market environment characterized by weak demand and low restaurant consumption [7]. - The introduction of new products and a potential recovery in the restaurant sector in 2026 are seen as opportunities for growth [7]. Financial Summary - Revenue Forecast: - 2023A: RMB 14,815 million - 2024A: RMB 14,645 million - 2025E: RMB 14,722 million - 2026E: RMB 15,098 million - 2027E: RMB 15,521 million - Growth Rate: 5.5% (2023A), -1.1% (2024A), 0.5% (2025E), 2.6% (2026E), 2.8% (2027E) [3][11] - Net Profit Forecast: - 2023A: RMB 1,337 million - 2024A: RMB 1,115 million - 2025E: RMB 1,231 million - 2026E: RMB 1,295 million - 2027E: RMB 1,366 million - Growth Rate: 5.8% (2023A), -16.6% (2024A), 10.4% (2025E), 5.2% (2026E), 5.4% (2027E) [3][11] - Earnings Per Share (EPS): - 2023A: RMB 2.76 - 2024A: RMB 2.30 - 2025E: RMB 2.54 - 2026E: RMB 2.68 - 2027E: RMB 2.82 [3][11] - Valuation Ratios: - Price-to-Earnings (P/E) Ratio: 24.1 (2023A), 27.4 (2024A), 21.4 (2025E), 20.3 (2026E), 19.3 (2027E) [3][11] - Return on Equity (ROE): 62.5% (2023A), 94.0% (2024A), 103.9% (2025E), 109.3% (2026E), 115.2% (2027E) [3][11] - EV/EBITDA: 7.7 (2023A), 7.9 (2024A), 6.4 (2025E), 5.8 (2026E), 5.2 (2027E) [3][11]