King's Luck(603369) 首创证券·2024-03-13 16:00Investment Rating - Buy rating for the company [1] Core Views - The company has implemented price adjustments for its Guoyuan Kai series products, with price increases ranging from 8 to 20 RMB per bottle, effective from March 1, 2024 [2] - The company's Spring Festival sales performance was strong, driven by high consumption rates of its main products, including Sikai and Duikai [2] - The company's 2023 revenue is expected to reach 100.5 billion RMB, with a target to enter the 150 billion RMB revenue club by 2025, implying a CAGR of 22% [2] - The company's main products, Sikai and Duikai, have stable wholesale prices, with potential for slight increases following the price adjustments [2] Financial Projections - Revenue is projected to grow from 100.7 billion RMB in 2023 to 149.7 billion RMB in 2025 [2] - Net profit attributable to shareholders is expected to increase from 3.118 billion RMB in 2023 to 4.562 billion RMB in 2025 [2] - EPS is forecasted to rise from 2.49 RMB in 2023 to 3.64 RMB in 2025 [2] - The company's PE ratio is expected to decrease from 21.3x in 2023 to 14.5x in 2025 [2] Financial Performance - The company's revenue growth rate is projected to be 27.7% in 2023, 21.2% in 2024, and 22.6% in 2025 [3] - Net profit growth rate is expected to be 24.6% in 2023, 20.0% in 2024, and 22.0% in 2025 [3] - The company's gross margin is consistently projected at 76.6% from 2023 to 2025 [4] - ROE is forecasted to increase from 23.5% in 2023 to 23.9% in 2025 [4] Balance Sheet and Cash Flow - Total assets are expected to grow from 207.3 billion RMB in 2023 to 286.5 billion RMB in 2025 [4] - Cash flow from operating activities is projected to increase from 2.934 billion RMB in 2023 to 4.305 billion RMB in 2025 [4] - The company's debt ratio is expected to decrease from 36.0% in 2023 to 33.3% in 2025 [4]