YANGYUAN(SH:603156) Soochow Securities·2026-02-11 00:25Investment Rating - The investment rating for the company is "Accumulate" [1] Core Viewpoints - The company is expected to regain growth in 2026, with a significant increase in the stocking period leading up to the Spring Festival, which falls on February 16, 2026, 19 days later than in 2025. This extended peak season is anticipated to positively impact Q1 performance [2][14] - The company holds a leading position in the walnut milk segment of the plant-based protein beverage market, which is projected to stabilize between 35 billion to 40 billion RMB from 2021 to 2024. The "Six Walnuts" product is expected to drive revenue growth in this category [2][25] - The collaboration with Red Bull is expected to enhance the company's energy drink segment, which has shown robust growth potential, with the energy drink market projected to grow from 28.79 billion RMB in 2015 to 62.06 billion RMB in 2024, reflecting a CAGR of nearly 9% [2][19] - The company's external investments in technology sectors, including semiconductors and artificial intelligence, are expected to yield significant returns, particularly with the anticipated IPO of Longjiang Storage [2][33] Summary by Sections Revenue and Profit Forecast - The company’s revenue is projected to be 5.281 billion RMB in 2025, 5.678 billion RMB in 2026, and 6.080 billion RMB in 2027, with year-on-year changes of -12.8%, +7.5%, and +7.1% respectively. The net profit attributable to the parent company is expected to be 1.322 billion RMB in 2025, 1.471 billion RMB in 2026, and 1.590 billion RMB in 2027, with year-on-year changes of -23.3%, +11.3%, and +8.1% respectively [1][49] - The earnings per share (EPS) are forecasted to be 1.05 RMB in 2025, 1.17 RMB in 2026, and 1.26 RMB in 2027, with corresponding P/E ratios of 28.81, 25.88, and 23.94 [1][49] Business Segmentation - The walnut milk segment is expected to generate 4.492 billion RMB in revenue in 2025, with a year-on-year decline of 16.4%. The functional beverage segment is projected to grow by 16.2% in 2025, reaching 754 million RMB [49] - The company’s revenue distribution across regions shows a balanced approach, with East China contributing 32.4%, Central China 23.4%, and North China 20.8% in 2024 [19] Investment Strategy - The company has invested in various technology sectors through its 99.90% stake in Wuhu Wenming Qianhong Investment Management Partnership, focusing on diversified technology industries [2][33] - The company holds stakes in several technology firms, including 0.98% in Longjiang Storage and 11.90% in Jixin Communications, which are expected to contribute to future growth [35][36] Dividend Policy - The company maintains a high dividend payout ratio, with a 100% dividend rate in 2024, supported by stable cash flow from its core walnut milk business [43][46]