Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company demonstrated operational resilience with a revenue growth of 10.36% year-on-year in the first half of 2025, despite external disturbances [7] - The company maintains strong collaboration with major clients such as Nike and Adidas, and is optimistic about long-term structural growth in the industry [7] - The company is expected to benefit from a dual increase in volume and price due to industry demand recovery and client structure changes [7] Financial Summary - Revenue projections for 2023 to 2027 are as follows: - 2023: 20,114 million RMB - 2024: 24,006 million RMB (19.35% YoY growth) - 2025E: 27,664 million RMB (15.24% YoY growth) - 2026E: 31,734 million RMB (14.71% YoY growth) - 2027E: 36,258 million RMB (14.25% YoY growth) [6] - Net profit projections for the same period are: - 2023: 3,200 million RMB - 2024: 3,840 million RMB (20.00% YoY growth) - 2025E: 3,560 million RMB (-7.31% YoY growth) - 2026E: 4,250 million RMB (19.39% YoY growth) - 2027E: 5,199 million RMB (22.35% YoY growth) [6] - Earnings per share (EPS) are projected to be: - 2023: 2.74 RMB - 2024: 3.29 RMB - 2025E: 3.05 RMB - 2026E: 3.64 RMB - 2027E: 4.46 RMB [6] Market Performance - The company's closing price is 52.20 RMB, with a market capitalization of 60,917.40 million RMB [3][4] - The company has a debt-to-asset ratio of 22.94% and a net asset value per share of 15.51 RMB [3]

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company has successfully advanced its new brand collaborations, with Q1 2025 revenue growth meeting expectations [5] - In Q1 2025, the company achieved revenue of 5.353 billion RMB, a year-on-year increase of 12.34%, while the net profit attributable to shareholders was 762 million RMB, a decrease of 3.25% [7] - The company continues to deepen cooperation with new clients and emerging sports brands, with sales of sports shoes reaching 49 million pairs, up 8.24% year-on-year [7] - The company has a strong dividend policy, distributing 2.3 RMB per share (including tax) for the 2024 fiscal year, with an expected payout ratio of approximately 70% of net profit [7] - The company is expanding its production capacity to meet downstream demand, with two new shoe factories starting operations in Q1 2025, increasing the workforce to 184,000, a year-on-year increase of 17% [7] - The growth in orders is driven by increased consumer demand in the sports industry and deeper collaborations with brands like Adidas [7] - The company is expected to see a rise in average selling price (ASP) due to structural changes in its client base [7] Financial Summary - Revenue projections for the company are as follows: - 2023: 20.114 billion RMB - 2024: 24.006 billion RMB (19.35% YoY growth) - 2025E: 27.664 billion RMB (15.24% YoY growth) - 2026E: 31.734 billion RMB (14.71% YoY growth) - 2027E: 36.258 billion RMB (14.25% YoY growth) [6] - Net profit projections are as follows: - 2023: 3.2 billion RMB - 2024: 3.84 billion RMB (20% YoY growth) - 2025E: 4.355 billion RMB (13.4% YoY growth) - 2026E: 4.959 billion RMB (13.87% YoY growth) - 2027E: 5.731 billion RMB (15.58% YoY growth) [6] - The company maintains a strong return on equity (ROE) of approximately 21% over the forecast period [6]

纺织服饰 | 纺织制造 非金融|公司点评报告 证券研究报告 证券分析师 丁一 SAC：S1350524040003 dingyi@huayuanstock.com 周宸宇 zhouchenyu@huayuanstock.com 市场表现： | 基本数据 | | | 2025 | 年 | 04 | | 日 | 月 | 11 | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 收盘价（元） | | | | | | 56.14 | | | | | 一 年 内 最 最 低 | 高 | / | | | | | | | | | 总市值（百万元） | | | | | | 65,515.38 | | | | | 流通市值（百万元） | | | | | | 65,514.95 | | | | | 总股本（百万股） | | | | | | 1,167.00 | | | | | 资产负债率（%） | | | | | | 23.38 | | | | | 每股净资产（元/股） | | | | | | 14.94 | | | | | 资料来源：聚源数据 | ...