Huachuang Securities·2026-03-11 09:15Investment Rating - The report maintains a "Strong Buy" rating for China Resources Beer [2][7]. Core Views - The company is expected to achieve a net profit of 2.92 to 3.35 billion HKD in 2025, representing a decline of 29.6% to 38.6% year-on-year. However, after adjusting for goodwill impairment related to the acquisition of 55.19% of Jinsha Liquor, the net profit is projected to be 5.71 to 6.32 billion HKD, reflecting a growth of 20.0% to 32.8% [2][7]. - The company has recognized a goodwill impairment of 2.79 to 2.97 billion HKD for Jinsha Liquor, which is expected to alleviate the financial burden on the balance sheet [2][7]. - The beer segment is anticipated to show stable performance, with Heineken's sales expected to grow by approximately 20%, driven by key regions such as Guangdong, Zhejiang, and Northeast China [2][7]. Financial Summary - Total revenue for 2024 is projected at 38.635 billion HKD, with a slight increase to 39.640 billion HKD in 2025, representing a year-on-year growth of 2.6% [3][13]. - The net profit for 2024 is estimated at 4.739 billion HKD, declining to 3.332 billion HKD in 2025, a decrease of 29.7% [3][13]. - Earnings per share (EPS) is expected to drop from 1.46 HKD in 2024 to 1.03 HKD in 2025, before rebounding to 1.97 HKD in 2026 [3][13]. - The price-to-earnings (P/E) ratio is projected to be 16 in 2024, increasing to 23 in 2025, and then decreasing to 12 in 2026 and 2027 [3][13]. Market Position and Outlook - The company is positioned favorably compared to other beer companies, with a significant potential for valuation recovery following the goodwill impairment [2][7]. - The report suggests that the company's core business fundamentals remain strong, with expectations for steady growth in beer sales driven by the recovery of the dining sector and ongoing premiumization efforts [2][7].