Core Viewpoint - The company has launched its second restricted stock incentive plan to enhance its long-term incentive mechanism and motivate its core team, granting up to 556,000 restricted shares at a price of 47.55 yuan per share, which accounts for 0.139% of the total share capital [1] Group 1 - The first grant includes 522,500 shares, with 33,500 shares reserved, and the total expense for stock incentive amortization is 25.8356 million yuan, to be amortized from 2025 to 2028 [1] - The first grant recipients are mid-to-senior management, with the president receiving 175,100 shares, representing 31.5% of the total incentive shares [2] - The second phase of the incentive plan aims for revenue growth of 25%, 53%, and 84% from 2024 to 2027, and net profit growth of 16%, 32%, and 45% during the same period [2] Group 2 - The revenue growth targets for the second phase are higher than those of the first phase, while the net profit growth targets are lower [2] - The company is expected to increase market investment to enhance brand awareness and accelerate revenue growth, which may lead to higher expenses [2] - During the 618 shopping festival, the company's brands ranked highly in various e-commerce platforms, indicating strong market performance [3] Group 3 - The company anticipates net profits of 780 million, 930 million, and 1.16 billion yuan for 2025 to 2027, with respective year-on-year growth rates of 24.3%, 20%, and 24.2% [3] - The earnings per share (EPS) are projected to be 1.94 yuan, 2.33 yuan, and 2.90 yuan for the same period, with corresponding price-to-earnings (PE) ratios of 48x, 40x, and 32x [3] - The investment recommendation remains "buy" due to the expected domestic substitution in the pet food industry and the company's overall competitive enhancement [3]

Core Viewpoint - The implementation of the second phase of the equity incentive plan by Guibao Pet is expected to enhance the cohesion and motivation of the core management team, thereby strengthening the company's leading position in the pet food industry [1] Group 1: Equity Incentive Plan - The first grant of the equity incentive plan includes 175,100 shares awarded to the company's president, Du Shifang, which accounts for 31.5% of the total shares granted in this round [1] - The recipients of the first grant are consistent with those from the first phase of the equity incentive plan, indicating a focus on the company's middle and senior management [1] Group 2: Market Position and Performance - During the 618 shopping festival, Guibao Pet's brand, Freigat, ranked in the top 3 for pet food on Tmall and top 4 in the Douyin category, while Maifudi ranked first in Douyin and Kuaishou categories, and top 5 on Tmall and second on JD [1] - The company is expected to continue its high-end strategy, with Freigat positioned as a premium brand, leading to an increase in the proportion of high-end products [1] Group 3: Product Development - The product and brand matrix is being further enhanced with the introduction of dog food brand Wangzhenchun and the emphasis on natural formulas with Bafo [1] - The company maintains a positive outlook on the domestic replacement in the pet food sector and the overall enhancement of its competitive capabilities, sustaining a "buy" investment recommendation [1]

Core Viewpoint - The company has implemented a second phase of its restricted stock incentive plan to enhance its long-term incentive mechanism and motivate its core team, with a target price adjustment to 113.0 yuan and a rating of "Accumulate" [1][2]. Group 1: Incentive Plan Details - The second phase of the restricted stock incentive plan involves granting up to 556,000 shares at a price of 47.55 yuan per share, representing 0.139% of the total share capital, with 522,500 shares granted initially and 33,500 shares reserved [2]. - The total expense for the stock incentive plan is estimated at 25.84 million yuan, to be amortized over the years 2025 to 2028 [2]. Group 2: Management and Performance Targets - The initial grant recipients include senior management, with the president receiving 175,100 shares, accounting for 31.5% of the total shares granted [3]. - The performance targets for the second phase include revenue growth of 25%, 53%, and 84% for the years 2025 to 2027 compared to the same period in 2024, and net profit growth of 16%, 32%, and 45% respectively [3]. Group 3: Market Position and Product Strategy - During the 618 shopping festival, the company's brands ranked highly in various e-commerce platforms, indicating strong market presence [4]. - The company is expected to continue its high-end strategy, with an increase in the proportion of high-end products and the introduction of new brands emphasizing natural ingredients [4]. Group 4: Profit Forecast Adjustments - The profit forecasts for 2025, 2026, and 2027 are adjusted to 780 million, 930 million, and 1.16 billion yuan respectively, reflecting year-on-year growth rates of 24.3%, 20%, and 24.2% [4]. - The earnings per share (EPS) estimates for the same years are projected to be 1.94 yuan, 2.33 yuan, and 2.90 yuan, with corresponding price-to-earnings (PE) ratios of 48x, 40x, and 32x [4].

Investment Rating - The investment rating for the company is "Buy" with a target price of 113 CNY per share [1][9]. Core Insights - The company has implemented a second phase of its restricted stock incentive plan to enhance its long-term incentive mechanism and motivate its core team, granting up to 556,000 shares at a price of 47.55 CNY per share [8][11]. - The revenue growth targets for the second phase of the incentive plan are set at 25%, 53%, and 84% for the years 2025 to 2027 compared to 2024, while net profit growth targets are 16%, 32%, and 45% respectively [11]. - The company is expected to increase market investment to enhance brand awareness and accelerate revenue growth, which may lead to higher expenses [11]. - The company has shown strong performance during promotional events, ranking high in various e-commerce platforms, indicating a solid market position [11]. Financial Summary - The company’s projected net profits for 2025, 2026, and 2027 are 776 million, 932 million, and 1.158 billion CNY respectively, reflecting year-on-year growth rates of 24.3%, 20%, and 24.2% [11][13]. - Earnings per share (EPS) are expected to be 1.94 CNY, 2.33 CNY, and 2.90 CNY for the same years, with corresponding price-to-earnings (P/E) ratios of 48, 40, and 32 [11][13]. - The company’s revenue is projected to grow from 6.591 billion CNY in 2025 to 9.713 billion CNY by 2027, with a significant increase in operating profit as well [16].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1][8] Core Insights - The company's high-end strategy has shown significant results, with continuous improvement in profitability [1] - The company reported a revenue of 5.245 billion yuan in 2024, representing a year-on-year growth of 21.22%, and a net profit of 624.72 million yuan, up 45.68% year-on-year [6] - The first quarter of 2025 saw a revenue of 1.48 billion yuan, a year-on-year increase of 34.82%, with a net profit of 2.04 million yuan, up 37.68% year-on-year [6] Revenue and Profit Forecast - The forecast for main revenue (in million yuan) is as follows: - 2024: 5,244.96 - 2025: 6,377.13 - 2026: 7,781.69 - 2027: 9,414.97 - Year-on-year growth rates are projected at 21.22% for 2024, 21.59% for 2025, 22.03% for 2026, and 20.99% for 2027 [3][7] - The forecast for net profit (in million yuan) is: - 2024: 624.72 - 2025: 806.48 - 2026: 1,013.32 - 2027: 1,232.31 - Year-on-year growth rates for net profit are expected to be 45.68% for 2024, 29.09% for 2025, 25.65% for 2026, and 21.61% for 2027 [3][7] Product and Channel Performance - The company has seen a continuous increase in the proportion of its main products, with self-owned brand revenue reaching 3.545 billion yuan in 2024, a year-on-year increase of 29.1% [6] - The direct sales revenue grew by 59.3% year-on-year, accounting for 37.5% of total revenue [6] - The company is focusing on high-end product development, with significant sales growth during major shopping events [6] Profitability and Financial Metrics - The company's gross margin improved to 42.27% in 2024, up 5.43 percentage points year-on-year [6] - The projected earnings per share (EPS) are: - 2024: 1.56 - 2025: 2.02 - 2026: 2.53 - 2027: 3.08 - The price-to-earnings (P/E) ratios are projected to be 72.80 for 2024, 56.39 for 2025, 44.88 for 2026, and 36.91 for 2027 [3][7]