证 券 研 究 报 告 汤臣倍健（300146）2025 年一季报点评 中性（维持） 收入承压延续，净利率降幅收窄 目标价：13.5 元 事项： [ReportFinancialIndex] 主要财务指标 | | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业总收入(百万) | 6,838 | 7,172 | 7,569 | 7,917 | | 同比增速(%) | -27.3% | 4.9% | 5.5% | 4.6% | | 归母净利润(百万) | 653 | 866 | 1,018 | 1,137 | | 同比增速(%) | -62.6% | 32.7% | 17.6% | 11.6% | | 每股盈利(元) | 0.38 | 0.51 | 0.60 | 0.67 | | 市盈率(倍) | 28 | 21 | 18 | 16 | | 市净率(倍) | 1.7 | 1.8 | 1.7 | 1.7 | 资料来源：公司公告，华创证券预测 注：股价为 2025 年 4 月 25 日收盘价 公司研究 其他食品 2025 年 0 ...

证 券 研 究 报 告 汤臣倍健（300146）2025 年一季报点评 中性（维持） 收入承压延续，净利率降幅收窄 目标价：13.5 元 事项： [ReportFinancialIndex] 主要财务指标 | | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业总收入(百万) | 6,838 | 7,172 | 7,569 | 7,917 | | 同比增速(%) | -27.3% | 4.9% | 5.5% | 4.6% | | 归母净利润(百万) | 653 | 866 | 1,018 | 1,137 | | 同比增速(%) | -62.6% | 32.7% | 17.6% | 11.6% | | 每股盈利(元) | 0.38 | 0.51 | 0.60 | 0.67 | | 市盈率(倍) | 28 | 21 | 18 | 16 | | 市净率(倍) | 1.7 | 1.8 | 1.7 | 1.7 | 资料来源：公司公告，华创证券预测 注：股价为 2025 年 4 月 25 日收盘价 公司研究 其他食品 2025 年 0 ...

Investment Rating - The report maintains a "Strong Buy" rating for Angel Yeast (600298) with a target price of 44 CNY [2][7]. Core Views - The Q1 performance of Angel Yeast exceeded expectations, driven by strong overseas growth and stable domestic performance. The company reported a revenue of 3.794 billion CNY in Q1 2025, a year-on-year increase of 8.95%, and a net profit attributable to shareholders of 370 million CNY, up 16.02% year-on-year [7][8]. - The report emphasizes that the improvement logic is being realized, breaking previous pessimistic expectations. The overseas market has become a core growth engine, with a projected double-digit revenue growth in the coming years [7][8]. Financial Summary - **Revenue Forecasts**: - Total revenue is projected to grow from 15.197 billion CNY in 2024 to 21.307 billion CNY in 2027, with year-on-year growth rates of 11.9%, 12.6%, 11.9%, and 11.3% respectively [3][14]. - **Net Profit Forecasts**: - Net profit attributable to shareholders is expected to increase from 1.325 billion CNY in 2024 to 2.179 billion CNY in 2027, with growth rates of 4.3%, 14.7%, 23.4%, and 16.2% respectively [3][14]. - **Earnings Per Share (EPS)**: - EPS is forecasted to rise from 1.52 CNY in 2024 to 2.51 CNY in 2027, corresponding to price-to-earnings (PE) ratios of 22, 19, 16, and 13 [3][14]. - **Market Performance**: - The current market capitalization is approximately 292.65 billion CNY, with a circulating market value of 287.88 billion CNY [4][7]. Operational Insights - The report highlights that the company's Q1 gross margin was 25.97%, an increase of 1.31 percentage points year-on-year, despite some depreciation pressures from new projects in Egypt and Russia [7][8]. - The report notes that the company has restructured its domestic sales organization into three segments, which is expected to enhance business collaboration and efficiency in the long term [7][8].

Investment Rating - The report maintains a "Strong Buy" rating for the company, with a target price of 44 CNY, indicating a potential upside of over 30% from the current price of 33.69 CNY [2][3][7]. Core Views - The report emphasizes that the company is entering a new profit cycle, driven by significant cost reductions and a peak in depreciation, which will lead to at least two years of profit improvement. The company is positioned to become the global leader in the yeast market, with substantial growth opportunities in developing countries [2][7][8]. - The report highlights the company's strong pricing power, which allows it to increase prices during cost-up cycles, and the expected decline in sugar molasses costs, which will enhance profit margins [8][9][22]. Financial Summary - Projected total revenue (in million CNY) for the years 2024 to 2027 is as follows: 15,197 (2024), 17,110 (2025), 19,138 (2026), and 21,307 (2027), with year-on-year growth rates of 11.9%, 12.6%, 11.9%, and 11.3% respectively [3]. - The projected net profit (in million CNY) for the same period is: 1,325 (2024), 1,519 (2025), 1,876 (2026), and 2,179 (2027), with growth rates of 4.3%, 14.7%, 23.4%, and 16.2% respectively [3]. - Earnings per share (EPS) are forecasted to be 1.52 CNY (2024), 1.75 CNY (2025), 2.16 CNY (2026), and 2.51 CNY (2027) [3]. Profit Cycle Analysis - The report discusses the profit cycle, indicating that the company is at the bottom of its profit cycle, with a clear path for improvement over the next two years due to falling costs and a peak in depreciation [8][9][14]. - The report quantifies the potential for profit improvement, estimating that gross margins could increase by at least 2.5 percentage points due to favorable sugar molasses pricing [8][9][10]. Long-term Growth Drivers - The company is expected to benefit from accelerated overseas expansion, with a current global market share of approximately 20%, and significant growth potential in emerging markets [8][9][10]. - The report outlines the company's strategy for overseas market penetration, which includes establishing local subsidiaries and leveraging competitive pricing and service advantages [8][9][10]. Investment Recommendations - The report suggests that the current price offers a good entry point for investors, given the expected improvement in profit margins and the long-term growth potential in both domestic and international markets [8][9][10].

Investment Rating - The report maintains a "Strong Buy" rating for the company with a target price of 44 yuan [2]. Core Views - The company reported a revenue of 15.197 billion yuan for 2024, representing a year-on-year increase of 11.86%. The net profit attributable to shareholders was 1.325 billion yuan, up 4.07% year-on-year [2]. - The fourth quarter (Q4) showed stable performance with a revenue of 4.285 billion yuan, an increase of 8.98% year-on-year, and a net profit of 371 million yuan, up 3.68% year-on-year [2]. - The company is actively divesting its sugar trading business, which has impacted overall revenue performance, while the yeast and deep processing segments continue to show strong growth [2][6]. Summary by Sections Financial Performance - In Q4, the revenue breakdown by product showed yeast at 3.143 billion yuan (up 20.84%), sugar at 368 million yuan (down 40.40%), packaging at 103 million yuan (up 1.35%), and other businesses at 679 million yuan (up 18.25%) [6]. - The gross margin for Q4 was 24.15%, an increase of 1.14 percentage points year-on-year, attributed to lower sugar molasses costs and reduced shipping expenses [6]. - The company plans to distribute a cash dividend of 0.55 yuan per share, totaling 477 million yuan, which is 36.05% of the net profit [2]. Market Outlook - The company aims for a revenue growth target of over 10% for 2025, with overseas markets becoming the core growth engine, supported by capacity expansion [6]. - The report indicates that the domestic market is currently facing weak demand, but the medium-term operational outlook remains positive [6]. Earnings Forecast - The earnings per share (EPS) forecasts for 2025, 2026, and 2027 are 1.75 yuan, 2.16 yuan, and 2.51 yuan respectively, with corresponding price-to-earnings (PE) ratios of 20, 16, and 14 [7]. - The projected net profit for 2025 is 1.519 billion yuan, reflecting a year-on-year growth of 14.7% [7]. Valuation - The current market capitalization is approximately 30.368 billion yuan, with a circulating market value of 29.873 billion yuan [3]. - The report suggests that the recent market cap decline provides a good opportunity for investment, maintaining the target price of 44 yuan, which corresponds to a PE of about 25 for 2025 [6].