Investment Rating - The report assigns a "Buy" rating for the company, with a current price of 74.35 HKD and a target value of 104.46 HKD [3]. Core Insights - The company's performance in 2025 met expectations, achieving a revenue of 5.05 billion RMB, a 30% year-on-year increase, and a net profit of 1.20 billion RMB, up 37% year-on-year. The gross margin remained stable at a high level of 84.2% [8]. - The company is focused on long-term brand value and has shown strong sales performance across all channels, supported by a solid brand reputation and strategic partnerships, including backing from LVMH [8]. - The company is expected to achieve a net profit of 1.57 billion RMB in 2026, maintaining a reasonable value of 104.46 HKD per share [8]. Financial Performance Summary - Revenue Forecast: - 2024A: 3.885 billion RMB - 2025A: 5.050 billion RMB - 2026E: 6.450 billion RMB - 2027E: 8.111 billion RMB - 2028E: 10.041 billion RMB - Growth rates: 34.6% (2024A), 30.0% (2025A), 27.7% (2026E), 25.8% (2027E), 23.8% (2028E) [8][11]. - Profitability Metrics: - EBITDA: - 2024A: 1.261 billion RMB - 2025A: 1.700 billion RMB - 2026E: 2.180 billion RMB - 2027E: 2.730 billion RMB - 2028E: 3.358 billion RMB [8]. - Net Profit: - 2024A: 881 million RMB - 2025A: 1.204 billion RMB - 2026E: 1.572 billion RMB - 2027E: 1.983 billion RMB - 2028E: 2.446 billion RMB [8]. - Valuation Ratios: - P/E Ratio: - 2024A: 28.7 - 2025A: 29.4 - 2026E: 20.5 - 2027E: 16.2 - 2028E: 13.2 [8]. - ROE: - 2024A: 25.2% - 2025A: 25.8% - 2026E: 28.4% - 2027E: 29.9% - 2028E: 30.7% [8].
毛戈平（01318）：业绩符合预期，坚定长期主义与品牌价值