FIYTA(000026) 申万宏源·2024-03-17 16:00Investment Rating - The report maintains an "Outperform" rating for the company, indicating a positive outlook compared to the market [11]. Core Insights - The company reported a revenue of 4.57 billion yuan in 2023, a year-on-year increase of 5.0%, and a net profit attributable to shareholders of 333 million yuan, up 24.9% year-on-year [11]. - The company has successfully optimized its channels and enhanced its brand presence, particularly in the aviation-themed segment, which has contributed to a significant increase in average transaction value and brand youthfulness [11]. - The dividend payout ratio exceeded expectations, with a cash dividend of 4.00 yuan per 10 shares, totaling 166 million yuan, representing a 50% payout ratio [11]. Financial Summary - Total revenue (million yuan): 2022: 4,354; 2023: 4,570; 2024E: 5,115; 2025E: 5,560; 2026E: 6,054 [2]. - Net profit (million yuan): 2022: 267; 2023: 333; 2024E: 385; 2025E: 444; 2026E: 510 [2]. - Earnings per share (yuan/share): 2022: 0.64; 2023: 0.80; 2024E: 0.93; 2025E: 1.07; 2026E: 1.23 [2]. - Gross margin (%): 2023: 36.4% [11]. - Return on equity (ROE, %): 2023: 10.0% [2]. Market Data - Closing price (yuan): 10.23 as of March 15, 2024 [3]. - Market capitalization (million yuan): 3,054.64 [3]. - Dividend yield: 37.09% based on the most recent dividend [3].