Investment Rating - The report maintains a "Recommended" rating for the company [6]. Core Insights - The company shows resilience in its ready-to-drink cocktail business, with a projected recovery in growth for 2025. The whisky business has entered the product sales phase, which is expected to be a significant highlight for 2025 [6]. - The company has adjusted its earnings forecast based on the latest performance and increased expectations for whisky business profitability, projecting EPS of 0.77, 1.00, and 1.29 for 2025-2027 [6]. Financial Performance Summary Revenue and Profitability - 2024 projected revenue is 30.48 billion, with a decline of 6.61% year-on-year. The net profit attributable to the parent company is projected at 7.19 billion, down 11.15% year-on-year [2][6]. - For 2025 Q1, revenue is estimated at 740 million, a decrease of 8.1% year-on-year, while net profit is expected to be 180 million, an increase of 7.03% year-on-year [6]. Revenue Growth Forecast - Revenue growth rates are projected at 23.00% for 2025, 23.45% for 2026, and 20.43% for 2027 [2][8]. - The ready-to-drink cocktail business is expected to recover in 2025, with an estimated revenue of around 650 million for Q1 [6]. Profitability Metrics - Gross margin is expected to improve from 69.67% in 2024 to 73.08% by 2027 [2][8]. - The net profit margin is projected to increase from 23.59% in 2024 to 24.37% in 2027 [8]. Valuation Ratios - The P/E ratio is expected to decrease from 40.87 in 2024 to 20.16 by 2027, indicating an improving valuation as earnings grow [2][8]. - The P/B ratio is projected to decline from 6.27 in 2024 to 4.05 in 2027 [2][8]. Business Segment Insights Ready-to-Drink Cocktails - The ready-to-drink cocktail segment generated 26.8 billion in revenue for 2024, showing a slight decline but with a stable development outlook due to consumer loyalty and ongoing product updates [6]. Whisky Business - The whisky segment has launched new products and is expected to contribute significantly to revenue in 2025, with a strong product pipeline and marketing strategy [6].

Core Viewpoint - The company reported a decline in revenue and net profit for 2024, primarily due to strong sales pressure on its flagship product, while also indicating improvements in gross margin and a focus on key product marketing [1][2][4]. Financial Performance - In 2024, the company achieved revenue of 3.05 billion yuan, a decrease of 6.6% year-on-year, with net profit attributable to shareholders at 720 million yuan, down 11.2% [1][2]. - The fourth quarter of 2024 saw revenue of 660 million yuan, with net profit of 140 million yuan, reflecting a year-on-year revenue decline of 18.0% [2]. - Cash receipts for 2024 totaled 3.32 billion yuan, a decrease of 5.2% year-on-year [2]. Product Performance - The company's food flavor segment generated revenue of 340 million yuan, an increase of 6.3% year-on-year, while the ready-to-drink cocktail segment reported revenue of 2.68 billion yuan, down 7.2% [2]. - The ready-to-drink cocktail segment faced pressure due to a high base from the previous year, expected to account for nearly half of total revenue [2]. Channel Analysis - Revenue from offline, digital, and ready-to-drink channels in 2024 was 2.71 billion yuan, 270 million yuan, and 40 million yuan, respectively, with declines of 1.5%, 30.8%, and 43.6% year-on-year [3]. - The company shifted its focus back to offline development post-pandemic, reducing online investment and maintaining price expectations [3]. Margin and Cost Structure - The gross margin for 2024 was 69.7%, an increase of 3.0 percentage points year-on-year, benefiting from cost reductions [4]. - The gross margin for food flavors was 69.1%, up 1.5 percentage points, while ready-to-drink cocktails had a gross margin of 70.0%, up 2.4 percentage points [4]. - Sales and management expense ratios increased by 2.9 and 0.8 percentage points, respectively, with marketing expenses rising to 400 million yuan, an increase of 11.7% [4]. Future Outlook - The ready-to-drink cocktail business is stabilizing, and new whiskey products are being rolled out, with expectations for earnings per share (EPS) of 0.78, 0.89, and 1.03 yuan for 2025-2027 [2][5]. - The current stock price corresponds to a 34 times price-to-earnings ratio for 2025, leading to an upgrade to a "strongly recommended" rating [5].

Investment Rating - The report upgrades the investment rating of the company to "Strongly Recommended" [3][6] Core Views - The company reported a revenue of 3.05 billion yuan and a net profit attributable to shareholders of 720 million yuan for 2024, reflecting a year-on-year decline of 6.6% and 11.2% respectively, primarily due to the high base effect from the previous year [6][7] - The pre-mixed cocktail business stabilized in Q1 2025, while the new whiskey products began distribution, indicating a positive outlook for future growth [6][7] - The company is expected to achieve earnings per share (EPS) of 0.78, 0.89, and 1.03 yuan for the years 2025 to 2027, with the current stock price corresponding to a 34 times price-to-earnings (PE) ratio for 2025 [6][7] Financial Performance Summary - In 2024, the company experienced a revenue decline of 6.6% to 3.05 billion yuan, with a net profit of 720 million yuan, down 11.2% year-on-year [6][7] - The gross profit margin improved to 69.7%, up 3.0 percentage points from the previous year, benefiting from cost reductions [6][7] - The company’s net profit margin for 2024 was 23.6%, a decrease of 1.2 percentage points year-on-year [6][7] Product Performance Summary - The pre-mixed cocktail revenue was 2.68 billion yuan in 2024, down 7.2% year-on-year, while the sales volume decreased by 8.8% [6][7] - The company’s food flavoring segment saw a revenue increase of 6.3% to 340 million yuan in 2024 [6][7] - The company plans to enhance market promotion efforts around key products to drive growth [6][7] Market Outlook - The company is positioned to benefit from the growing whiskey market, targeting younger consumers and competing with international brands [6][7] - The report emphasizes the potential for significant market expansion as the whiskey category enters a rapid growth phase [6][7]

Core Viewpoint - The company reported a decline in revenue and net profit for 2024, with a slight recovery in Q1 2025, indicating a stabilization in the pre-mixed cocktail business and the introduction of new whiskey brands [1][4]. Financial Performance - In 2024, the company achieved revenue of 3.048 billion yuan, down 6.6% year-on-year, and a net profit of 719 million yuan, down 11.2% year-on-year [1]. - For Q4 2024, revenue was 662 million yuan, down 18.0% year-on-year, while net profit was 145 million yuan, up 0.5% year-on-year [1]. - In Q1 2025, revenue was 737 million yuan, down 8.1% year-on-year, and net profit was 181 million yuan, up 7.0% year-on-year [1]. Business Segment Performance - Pre-mixed cocktails saw a 7.2% decline in overall sales for 2024, with volume down 8.8% and price per ton up 1.8% [2]. - The whiskey segment is being positioned for growth, with new products launched in March 2025 and positive feedback on initial offerings [2][4]. Profitability Metrics - The overall gross margin for 2024 was 69.67%, an increase of 3.0 percentage points year-on-year [3]. - In Q1 2025, the gross margin was 69.66%, up 1.3 percentage points year-on-year, indicating stable profitability [3]. - The net profit margin for 2024 was 23.59%, down 1.2 percentage points year-on-year, while for Q1 2025, it was 24.61%, up 3.5 percentage points year-on-year [3]. Strategic Outlook - The company is focusing on enhancing its pre-mixed product matrix and the sales rhythm of new whiskey brands, with expectations for continued growth in 2025 [4]. - The company plans to introduce various types of single malt whiskey, aiming to establish a high-quality image for its brand [4]. Revenue and Profit Forecast - The company is projected to achieve revenues of 3.391 billion yuan and 3.953 billion yuan in 2025 and 2026, respectively, representing year-on-year growth of 11.2% and 16.6% [4]. - Expected net profits for 2025 and 2026 are 810 million yuan and 1 billion yuan, respectively, with year-on-year growth of 12.6% and 23.6% [4].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1][3] Core Views - The company is expected to continue developing its pre-mixed liquor business with a focus on the 358 product matrix, aiming for positive growth in the upcoming year. The whisky business is anticipated to gain momentum with new product launches and successful channel expansion [3] - Revenue forecasts for 2025 and 2026 have been adjusted to 35 billion and 40 billion RMB respectively, with a year-on-year growth of 15% and 14%. The net profit for 2025 is projected at 8.1 billion RMB, reflecting a 12% increase [3] Financial Performance Summary - For 2024, total revenue is expected to be 30.48 billion RMB, a decrease of 6.61% year-on-year, while net profit is projected at 7.19 billion RMB, down 11.15% year-on-year [8][3] - The first quarter of 2025 shows a revenue of 7.37 billion RMB, a decline of 8.11% year-on-year, but net profit increased by 7.03% to 1.81 billion RMB [8][3] - The gross margin improved by 2.97 percentage points to 69.7% in 2024, while the net profit margin decreased by 1.21 percentage points to 23.6% [8][3] Revenue and Profit Forecasts - The company aims for total revenue of 34 billion RMB in 2025 and 40 billion RMB in 2026, with corresponding net profits of 8.1 billion RMB and 9.7 billion RMB [3] - The projected earnings per share (EPS) for 2025 is 0.77 RMB, with a price-to-earnings (P/E) ratio of 34.24 [1][3] Market Data - The closing price of the stock is 26.33 RMB, with a market capitalization of approximately 27.63 billion RMB [6] - The company has a price-to-book (P/B) ratio of 5.89 and a total asset-liability ratio of 41.18% [7][6]