Core Viewpoint - The company reported a steady performance in Q1 2025, with revenue and net profit showing modest year-on-year growth despite challenges in the high-end beer segment [1][2]. Financial Performance - Q1 2025 revenue reached 4.36 billion yuan, up 1.5% year-on-year, while net profit attributable to shareholders was 470 million yuan, reflecting a 4.6% increase [1]. - The company achieved a sales volume of 884,000 tons in Q1, marking a 1.9% year-on-year growth despite a high base from the previous year [1]. - The gross margin for Q1 2025 was 48.4%, an increase of 0.5 percentage points year-on-year, driven by declining raw material prices [2]. - The net profit margin improved by 0.7 percentage points to 21.6% in Q1 2025 [2]. Product and Market Dynamics - Revenue growth for different beer segments in Q1 2025 was as follows: high-end beer +1.2%, mainstream beer +2%, and economy beer +6.1% [1]. - The company is focusing on the national expansion of its brands and upgrading its product structure, with expectations for recovery in high-end products as consumer spending improves [2]. Cost Management - The cost per ton decreased by 1.4% year-on-year to 2,543 yuan, contributing to improved profitability [2]. - The sales expense ratio was 12.7%, down 0.4 percentage points, indicating effective cost control [2]. Future Outlook - The company forecasts EPS for 2025-2027 to be 2.53 yuan, 2.72 yuan, and 2.90 yuan, respectively, with corresponding dynamic PE ratios of 23x, 21x, and 20x [3]. - The company maintains a "buy" rating based on its growth prospects and recovery potential in the beer market [3].

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance in the coming months [6]. Core Insights - The company achieved a revenue of 36 billion yuan in 2024, reflecting a year-on-year growth of 12.8%, and a net profit of 12.2 billion yuan, with a growth rate of 17.3% [6]. - The first quarter of 2025 showed a strong start with a revenue of 16.5 billion yuan, up 7.7% year-on-year, and a net profit of 6.65 billion yuan, increasing by 6.2% [6]. - The company is expected to continue its steady growth trajectory, with projected revenues of 39.3 billion yuan in 2025, 43.2 billion yuan in 2026, and 46.9 billion yuan in 2027 [2][8]. Financial Performance Forecast - **Revenue Forecast**: - 2024A: 36,010.99 million yuan - 2025E: 39,328.45 million yuan - 2026E: 43,202.18 million yuan - 2027E: 46,878.90 million yuan - Revenue growth rates are projected at 12.79% for 2024, 9.21% for 2025, 9.85% for 2026, and 8.51% for 2027 [2][8]. - **Net Profit Forecast**: - 2024A: 12,242.88 million yuan - 2025E: 13,104.64 million yuan - 2026E: 14,532.14 million yuan - 2027E: 15,822.83 million yuan - Net profit growth rates are expected to be 17.29% for 2024, 7.04% for 2025, 10.89% for 2026, and 8.88% for 2027 [2][8]. - **Key Financial Ratios**: - Gross margin is projected to improve from 76.20% in 2024 to 78.06% in 2027, indicating a positive trend in profitability [2][8]. - The diluted EPS is expected to rise from 10.04 yuan in 2024 to 12.97 yuan in 2027, reflecting strong earnings growth [2][8]. Market Position and Strategy - The company ranks third in the industry by revenue size in 2024, with a strong performance in both domestic and international markets [6]. - The product mix is expected to continue evolving, with a focus on mid-to-high-end liquor products, which are projected to drive growth [6]. - The company is also anticipated to enhance its national presence, particularly in regions like the Yangtze River Delta and Pearl River Delta [6].

Investment Rating - The investment rating for the company is "Outperform the Market" [7][20][5] Core Viewpoints - The company is expected to achieve steady revenue growth in 2024, with a projected revenue of 7.344 billion yuan, representing an 8.5% year-on-year increase, and a net profit of 2.589 billion yuan, reflecting a 13.4% year-on-year increase [1][5] - The company is focusing on the growth of its cave series products, which are expected to continue to show double-digit growth throughout the year, despite a general decline in demand for other products [2][4] - The company is actively managing its channel structure to ensure healthy inventory levels and is expected to maintain a strong market presence in the domestic market [4][5] Summary by Sections Revenue and Profit Forecast - In 2024, the company is projected to achieve a revenue of 73.44 billion yuan, with a year-on-year growth of 8.5%, and a net profit of 25.89 billion yuan, with a year-on-year growth of 13.4% [1] - For 2025, the revenue is expected to be 74.00 billion yuan, reflecting a slight increase of 0.8%, and the net profit is projected to be 26.24 billion yuan, indicating a growth of 1.3% [5][6] Product Performance - The revenue from mid-to-high-end and ordinary white liquor in 2024 is expected to be 5.713 billion yuan and 1.290 billion yuan, respectively, with year-on-year changes of +13.8% and -6.6% [2] - The cave series products are anticipated to maintain strong growth, particularly the Dong 9 and Dong 6 variants, which are expected to outperform other product lines [2][4] Market Dynamics - The company’s revenue from domestic and foreign markets in 2024 is projected to be 5.093 billion yuan and 1.909 billion yuan, with year-on-year growth of 12.8% and 1.3%, respectively [2] - The company is experiencing a decline in revenue from ordinary liquor, with a year-on-year decrease of 28.6% in Q4 2024 [2][3] Financial Metrics - The company’s net profit margin is expected to improve to 35.3% in 2024, an increase of 1.55 percentage points year-on-year [2] - The projected earnings per share (EPS) for 2025 is 3.28 yuan, with a year-on-year increase of 1.3% [6][21]

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance in the coming months [6]. Core Insights - The company achieved a revenue of 36 billion yuan in 2024, reflecting a year-on-year growth of 12.8%, and a net profit of 12.2 billion yuan, with a growth rate of 17.3% [6]. - The first quarter of 2025 showed a strong start with a revenue of 16.5 billion yuan, up 7.7% year-on-year, and a net profit of 6.65 billion yuan, increasing by 6.2% [6]. - The company is expected to continue its steady growth trajectory, with a projected revenue of 39.3 billion yuan in 2025, representing a growth rate of 9.21% [2][8]. Financial Performance Forecast - **Revenue Forecast**: - 2024A: 36,010.99 million yuan - 2025E: 39,328.45 million yuan - 2026E: 43,202.18 million yuan - 2027E: 46,878.90 million yuan - Revenue growth rates are projected at 12.79%, 9.21%, 9.85%, and 8.51% respectively [2][8]. - **Net Profit Forecast**: - 2024A: 12,242.88 million yuan - 2025E: 13,104.64 million yuan - 2026E: 14,532.14 million yuan - 2027E: 15,822.83 million yuan - Net profit growth rates are projected at 17.29%, 7.04%, 10.89%, and 8.88% respectively [2][8]. - **Earnings Per Share (EPS)**: - 2024A: 10.04 yuan - 2025E: 10.74 yuan - 2026E: 11.91 yuan - 2027E: 12.97 yuan [2][8]. - **Valuation Ratios**: - Price-to-Earnings (P/E) ratios are projected at 20.34, 19.00, 17.13, and 15.74 for the years 2024A to 2027E respectively [2][8]. Product and Market Dynamics - The company’s product structure is robust, with mid-to-high-end liquor sales reaching 26.5 billion yuan in 2024, a year-on-year increase of 14.3% [6]. - The company is experiencing a trend of upgrading product structures, particularly in domestic markets, with a revenue of 13.5 billion yuan from domestic sales, up 11.7% [6]. - The company is also expanding its presence in external markets, with a revenue of 22.4 billion yuan from outside the province, reflecting a growth of 13.8% [6]. Dividend Policy - The company announced a total dividend of 7.4 billion yuan for 2024, with a payout ratio of 60.4%, which is an increase of 9.3 percentage points from the previous year [6].

Investment Rating - The report maintains a "Recommendation" rating for Shanxi Fenjiu (600809.SH) [1][10] Core Views - The company achieved a revenue of 36 billion yuan in 2024, representing a year-on-year increase of 12.8%, and a net profit of 12.2 billion yuan, up 17.3% year-on-year [5][10] - The company plans to distribute a cash dividend of 3.60 yuan per share for 2024, totaling 7.4 billion yuan, which accounts for 60.4% of the net profit [5][10] - The product structure continues to upgrade, with mid-to-high-end liquor revenue reaching 26.5 billion yuan in 2024, a 14% increase year-on-year [9][10] Financial Performance Summary - **2024 Financials**: - Revenue: 36 billion yuan, up 12.8% YoY - Net Profit: 12.2 billion yuan, up 17.3% YoY - Gross Margin: 76.2% [5][8][12] - **2025 Projections**: - Expected Revenue: 39.6 billion yuan, up 10.1% YoY - Expected Net Profit: 13.3 billion yuan, up 9.0% YoY [8][12] - **Key Ratios**: - ROE for 2024 is projected at 35.2% - P/E ratio for 2024 is projected at 20.2 [12][14] Market and Product Insights - The company reported stable growth in both domestic and international markets, with domestic revenue reaching 13.5 billion yuan and international revenue at 22.4 billion yuan in 2024 [9][10] - The sales channels showed resilience, with direct sales and e-commerce growing by 20% and 26% respectively in 2024 [9][10] Dividend Policy - The company plans to distribute a total dividend of 7.4 billion yuan in 2024, reflecting a 9.3 percentage point increase in the payout ratio compared to the previous year [5][10]

Core Viewpoint - The competitive landscape among the four major listed liquor companies in Anhui has become increasingly polarized, with Gujing Gongjiu solidifying its leading position while other companies face varying degrees of challenges and declines [2] Financial Performance - In 2024, the four listed liquor companies in Anhui achieved a total net profit of 9.504 billion yuan, a year-on-year increase of 10.82%, and total operating revenue of 37.862 billion yuan, up 10.05% [2] - Gujing Gongjiu reported a net profit of 5.517 billion yuan, surpassing the combined profits of the second and third-ranked companies, with a net profit growth rate of 46.01%, the highest among the four [2] - Gujing Gongjiu's operating revenue reached 23.578 billion yuan, growing by 16.41%, significantly outpacing the 8.46% revenue growth of Yingjia Gongjiu [2] Product Strategy - Gujing Gongjiu has developed a product matrix covering price ranges from 100 to 500 yuan, effectively meeting both mass consumption and premium market demands [4] - The core product line includes high-revenue contributors like the "Gujing 20," which has annual sales close to 5 billion yuan, supporting overall revenue growth [4] Channel Strategy - Gujing Gongjiu employs a platform merchant recruitment model, enhancing its market control and supporting continuous market share expansion [6] - Yingjia Gongjiu has outperformed Kouzi Jiao in recent years, achieving a net profit of 2.589 billion yuan, a year-on-year increase of 13.45%, while Kouzi Jiao's net profit fell by 3.83% to 1.689 billion yuan [6][7] Competitive Dynamics - Kouzi Jiao's revenue growth has stagnated, with a slight increase of only 0.89%, while its gross margin decreased from 75.19% to 74.59% [6][7] - Yingjia Gongjiu's effective product and market strategies have allowed it to narrow the gap in gross margin with Kouzi Jiao [6] Market Positioning - Kouzi Jiao's reliance on traditional distribution models has weakened its market control, leading to pricing chaos and poor product movement [7][9] - Yingjia Gongjiu's innovative "1+1+N" model has facilitated channel penetration and refined management, laying a foundation for growth [11] Challenges Faced by Other Companies - Jinzhongzi Jiu reported a significant revenue decline of 37.04% to 925 million yuan, with net losses expanding to 258 million yuan [11][13] - Jinzhongzi Jiu's product structure imbalance and failed price adjustments have severely impacted its sales performance [13]

Investment Rating - The investment rating for the company is "Accumulate" [4] Core Views - The company reported a total revenue of 18.4 billion in 2024, representing a year-over-year increase of 21%, with a net profit attributable to shareholders of 1 billion, up 30% year-over-year [1] - The overseas market performance was strong, with overseas revenue reaching 13.495 billion in 2024, a growth rate of 31.82%, and self-owned brand overseas revenue increasing by 51% [2] - The company's profitability improved in Q1 2025, with a gross profit margin of 22.6%, up 2.52 percentage points year-over-year, and a net profit margin of 12%, up 1.2 percentage points year-over-year [3] Summary by Sections Revenue Performance - In 2024, the revenue from refrigerators and freezers was 15.5 billion (up 19% YoY), washing machines revenue was 2.7 billion (up 33% YoY), and other businesses generated 150 million (down 11% YoY) [2] - The company is rapidly expanding its self-owned brand in overseas markets, with significant growth in the global strategy from Hefei appliances [2] Profitability - The gross profit margin for 2024 was 23% (down 0.65 percentage points YoY), while the net profit margin was 10.6% (up 0.44 percentage points YoY) [3] - The company has enhanced its manufacturing capabilities for high-end products, significantly improving profitability [3] Financial Forecast - The company expects revenues of 20.5 billion, 22.7 billion, and 24.9 billion for 2025, 2026, and 2027 respectively, with net profits projected at 1.17 billion, 1.3 billion, and 1.44 billion for the same years [8] - The earnings per share (EPS) are forecasted to be 1.08, 1.20, and 1.33 for 2025, 2026, and 2027 respectively, with corresponding price-to-earnings (PE) ratios of 10, 9, and 8 [8]

Core Viewpoint - Company reported strong financial performance for 2024 and Q1 2025, demonstrating resilience in a challenging industry environment [1][2][3] Financial Performance - In 2024, the company achieved total revenue of 23.578 billion, a year-on-year increase of 16.41%, and a net profit attributable to shareholders of 5.517 billion, up 20.22% [1] - For Q1 2025, total revenue reached 9.146 billion, reflecting a 10.38% year-on-year growth, with a net profit of 2.330 billion, increasing by 12.78% [1] Product Performance - Revenue from different product lines in 2024: Yearly original liquor 18.086 billion (+17.31%), Gujing Gongjiu 2.241 billion (+11.17%), and Huanghelou and other liquors 2.538 billion (+15.08%) [2] - The company expects continued rapid growth for its Gu8 and Gu16 products [2] Market Performance - Revenue by region in 2024: Central China 20.151 billion (+17.80%), North China 1.979 billion (+7.40%), South China 1.426 billion (+11.16%), and international markets 0.022 billion (+2.87%) [2] - The company maintains a stronghold in its home market of Anhui, which remains a primary source of revenue growth [2] Channel Performance - In 2024, offline revenue was 22.806 billion (+16.81%) and online revenue was 0.772 billion (+5.81%) [2] - The number of distributors increased in various regions, with North China having 1,360 (+136), South China 661 (+68), Central China 3,041 (+238), and international markets 27 (+6) [2] Profitability and Cost Structure - The gross profit margin for 2024 improved by 0.83 percentage points to 79.90%, with net profit margin reaching 24.20%, an increase of 0.86 percentage points [3] - Operating cash flow showed a decline in Q1 2025, primarily due to a significant drop in cash received from operating activities [3] Future Outlook - The company aims for steady revenue growth in 2025, with projected revenues for 2025-2027 at 25.983 billion, 28.685 billion, and 31.927 billion respectively [4] - Expected net profits for the same period are 6.163 billion, 6.859 billion, and 7.592 billion, with corresponding EPS of 11.66, 12.98, and 14.36 [4]

Core Viewpoint - The company reported strong financial performance in Q1 2025, exceeding market expectations, with revenue and net profit showing significant growth compared to the previous quarter and year [3][8]. Financial Performance - Q1 2025: Revenue reached 9.146 billion (+10.4%), with net profit at 2.330 billion (+12.8%) and non-recurring net profit at 2.312 billion (+12.8%) [1]. - Q4 2024: Revenue was 4.509 billion (+4.9%), net profit at 0.771 billion (-0.7%), and non-recurring net profit at 0.758 billion (+0.7%) [2]. - Full Year 2024: Revenue totaled 23.578 billion (+16.4%), net profit at 5.517 billion (+20.2%), and non-recurring net profit at 5.457 billion (+21.4%) [2]. Product and Regional Performance - Q1 2025: Continued strong performance in product segments, particularly for products 古8 and 古16, while 古20 remained stable due to industry demand fluctuations [4]. - In 2024, the company saw significant revenue growth in key products: 年份原浆 (+17.3%), 古井贡酒 (+11.2%), and 黄鹤楼 (+15.1%), with 年份原浆's revenue share in the liquor business increasing to 79.1% [5]. Profitability - Q1 2025: Gross margin decreased by 0.7 percentage points to 79.7%, attributed to increased channel expenses, while net profit margin improved by 0.5 percentage points to 25.5% [6]. - Full Year 2024: Gross margin increased by 0.8 percentage points to 79.9%, driven by product mix improvements [6]. Market Dynamics - Q1 2025: Revenue and contract liabilities decreased by 19.1% year-on-year, with cash sales down by 1.6%, indicating pressure on industry demand affecting channel collection [7]. Investment Outlook - The company maintains a "buy" rating, projecting revenue growth of 10.4% to 32.609 billion by 2027, with net profit expected to grow by 13.3% to 8.236 billion [8].

点击注册小程序 查看完整报告 特别申明： 本订阅号中所涉及的证券研究信息由光大证券研究所编写，仅面向光大证券专业投资者客户，用作新媒体形势下研究 信息和研究观点的沟通交流。非光大证券专业投资者客户，请勿订阅、接收或使用本订阅号中的任何信息。本订阅号 难以设置访问权限，若给您造成不便，敬请谅解。光大证券研究所不会因关注、收到或阅读本订阅号推送内容而视相 关人员为光大证券的客户。 报告摘要 事件： 2024年实现营收3221.16亿元，同比-6.50%，归母净利润73.62亿元，同比-38.36%；2024Q4实现营收792.60亿 元，环比-0.43%，同比-11.43%，归母净利润14.80亿元，环比+10.63%，同比-58.82%；2025Q1实现营收728.80 亿元，环比-8.05%，同比-9.82%；归母净利润24.34亿元，环比+64.49%，同比+26.37%。 2024年公司钢材产量同比-1.02%，吨钢毛利-19.68% 四大基地持续建设品种钢产能，公司产品结构有望持续升级 2025 年，公司预算安排固定资产投资资金239.1亿元，主要用于宝山基地无取向硅钢产品结构优化（三步）、 超高等级取 ...