Investment Rating - The report maintains a "Recommendation" rating for Tianrun Dairy [2][8] Core Views - The company reported a total revenue of 2.074 billion yuan for the first three quarters of 2025, a year-on-year decrease of 3.81%. The net profit attributable to shareholders was -11 million yuan, while the net profit excluding non-recurring items was 77 million yuan, reflecting a year-on-year increase of 3.12% [2][8] - In Q3 2025, total revenue was 678 million yuan, down 4.84% year-on-year, with a net profit of 11 million yuan, a significant decline of 77.6% year-on-year. The net profit excluding non-recurring items was 19 million yuan, down 62.71% year-on-year [2][8] - The company faces ongoing pressure from competition in the dairy industry, with a notable decline in sales of liquid milk products. However, it is actively responding to competition by promoting discounted products and gradually reducing excess dairy cattle [8][9] Financial Summary - For 2024A, total revenue is projected at 2.804 billion yuan, with a year-on-year growth rate of 3.3%. For 2025E, total revenue is expected to decrease to 2.700 billion yuan, reflecting a decline of 3.7% [4][12] - The net profit attributable to shareholders is forecasted to drop significantly to 44 million yuan in 2024A, and further to 7 million yuan in 2025E, indicating a year-on-year decrease of 69.3% and 84.5% respectively [4][12] - The earnings per share (EPS) is expected to be 0.14 yuan in 2024A, dropping to 0.02 yuan in 2025E, and then recovering to 0.39 yuan in 2026E and 0.53 yuan in 2027E [4][12] Market Performance - The company has shown resilience in its domestic market, with revenue from Xinjiang increasing by 10.16% year-on-year, while revenue from outside Xinjiang decreased by 13.68% [8][9] - The gross profit margin in Q3 2025 was 14.72%, down 5.14 percentage points year-on-year, primarily due to increased sales of lower-priced products to cope with competition [8][9] Investment Recommendations - The report suggests that while short-term pressures are expected to continue, investors should closely monitor the turning point in raw milk prices, as the company is well-positioned to benefit from its 100% self-sufficiency in milk supply once the cycle reverses [8][9]