Group 1 - The company plans to acquire a 49% stake in Nanjing Wanyou for cash consideration of 1.379 billion yuan, which will increase its total ownership to 75.01% after the acquisition [1] - The total valuation for 100% of Nanjing Wanyou is 2.815 billion yuan, with a valuation multiple of 11.43X based on 2024 net profit and 8.29X based on annualized net profit for January to May 2025 [1] - The acquisition is expected to enhance the company's net profit attributable to shareholders, as the founder of the brand has a strong stake in the company, promoting better business development [1] Group 2 - Nanjing Wanyou generated revenue of 7.712 billion yuan in 2024, accounting for 23.86% of the company's total revenue, with a net profit of 246 million yuan and a net profit margin of 3.19% [2] - For January to May 2025, Nanjing Wanyou achieved revenue of 4.1 billion yuan, representing 21.77% of the company's revenue, with a net profit of 142 million yuan and a net profit margin of 3.45% [2] - The company reported cumulative revenue of 18.839 billion yuan for January to May 2025, with a net profit of 668 million yuan and an expected increase in the net profit margin attributable to shareholders post-acquisition [2] Group 3 - The company is positioned as a leading snack retail enterprise, with ongoing store openings and a favorable market for discount supermarkets, indicating potential for high revenue growth [3] - Scale effects are expected to enhance profitability, with significant improvements noted in Q1, and further growth anticipated as the company expands and develops its private label brands [3] - Revenue projections for 2025-2027 are 53.382 billion yuan, 60.039 billion yuan, and 66.164 billion yuan, with corresponding net profit estimates of 928 million yuan, 1.286 billion yuan, and 1.447 billion yuan, reflecting substantial growth rates [3]