Core Viewpoint - The company reported strong revenue and net profit growth for the first half of 2025, with a year-on-year increase of 36.37% and 37.22% respectively, indicating robust performance and market expansion [1] Group 1: Financial Performance - In Q2 2025, the company achieved revenue and net profit of 58.89 billion and 13.95 billion yuan, reflecting year-on-year growth of 34.10% and 30.75% respectively, with net profit growth slightly below the forecast [1] - The company plans to distribute a cash dividend of 13 billion yuan for the first half of 2025, which accounts for 54.74% of the net profit attributable to shareholders [1] - The gross margin for Q2 2025 was 45.70%, with a slight decrease of 0.35 percentage points year-on-year, while the net margin was 23.68%, down 0.61 percentage points [3] Group 2: Product and Market Expansion - The company experienced steady growth in its beverage segments, with revenue from Dongpeng drinks, Dongpeng water, and other beverages reaching 44.60 billion, 9.23 billion, and 5.03 billion yuan respectively in Q2 2025, marking year-on-year increases of 18.77%, 190.05%, and 61.78% [1] - The company is actively expanding its market presence, with significant revenue growth in various regions, particularly in North China and online sales, which saw growth rates exceeding 50% [2] - The company has entered international markets, including Vietnam and Malaysia, adapting products to local preferences through localized strategies [2] Group 3: Operational Efficiency - The number of distributors increased by 297 to 3,279 in Q2 2025, covering 4.2 million terminal points, indicating enhanced distribution capabilities [2] - The average distributor scale grew by 22% year-on-year to 1.79 million yuan per distributor, reflecting improved distributor quality [2] - Operating cash flow for Q2 2025 decreased by 21% year-on-year to 11 billion yuan, primarily due to increased tax payments and high prepayments at the end of 2024 [3] Group 4: Future Outlook - The company is expected to maintain steady growth in 2025, driven by product expansion, new distribution points, and enhanced sales efforts [4] - Revenue projections for 2025-2027 are estimated at 206 billion, 258 billion, and 316 billion yuan, with growth rates of 30%, 25%, and 23% respectively [4] - Net profit forecasts for the same period are 45 billion, 58 billion, and 72 billion yuan, with growth rates of 35%, 29%, and 24% respectively [4]

事件：25Q1 实现收入/归母净利润48.48/9.80 亿元，同比+39.23%/+47.62%。 25Q1 经销商同比+332 家至3244 家；2）经销商质量：25Q1 平均经销商规模同比+25%至149 万元/家。 毛利率提升明显，费用投放有所增加。1）25Q1 公司毛利率/净利率分别同+1.70/+1.15 个百分点至 44.47%/20.21%；2）销售费用率/管理费用率/财务费用率分别同比-0.43/-0.47/+0.92pct 至 16.68%/2.48%/-0.37%。销售费用绝对值增加36%（主要系加大广告和冰柜投放以及销售人员薪酬增 加）；财务费用率增长较多主要系利息收入减少所致。3）净利率仍受公允价值变动净收益（占营收比 重同比-0.33pct）/投资净收益（占营收比重同比+0.29pct）影响。4）现金流方面，25Q1 经营活动现金 流净额同比-27%至6.31 亿元（主要系春节备货24 年末预收账款较多，同时本期支付年终奖及各项税费 增加所致），销售回款同比+19%至48.63 亿元，合同负债同比/环比分别+44%/-19%至38.70 亿元。 投资建议：展望25 年，公司收入/净 ...