该行按照护肤、婴童护理、洗护三大板块对公司中长期成长空间进行测算，预计韩束3年有望破百亿， 多品牌快速增长： 护肤业务：近两年韩束依托抖音渠道爆发，市占率明显提升，2024年韩束营收增长超80%，25H1受达 播渠道收缩影响营收有所降速，但Q3线上GMV依旧强劲，根据久谦数据，2025年Q3韩束GMV同比增 长50%。韩束大众、中高端产品线齐头并进，3年维度营收有望破百亿，一叶子营收有望企稳加速。 婴童护理业务：一页品牌依托独特的"医研共创"模式正处于高速增长阶段，过去两年市占率快速提升， 一页凭借高端定位和差异化代言人享有竞争优势，预计未来三年复合增速超50%。红色小象自2023年转 型中大童市场后仍在调整，预计营收增速先降后升。 洗护业务：有望诞生大品牌。1）垂类赛道较多，定位清晰且善于建设消费者心智的品牌能够脱颖而 出，公司极方、2032等洗护品牌有望复刻韩束、一页等品牌的方法论。2）公司切入功效防脱等增速更 快的赛道，且行业集中度较高，有助于孵化大品牌。 智通财经APP获悉，国金证券发布研报称，上美股份(02145)为我国美护行业领先企业，旗下拥有在护 肤、婴童护理、洗护等赛道的多品牌矩阵。公司以线上 ...

国金证券发布研报称，上美股份(02145)为我国美护行业领先企业，旗下拥有在护肤、婴童护理、洗护 等赛道的多品牌矩阵。公司以线上渠道为主，考虑到多品牌增长势能强劲，无论是韩束未来的发展以及 新品牌培育都具备较强的确定性，给予公司2025年PE30倍估值，目标价109.78港元，首次覆盖，给 予"买入"评级。 国金证券主要观点如下： 洗护业务：有望诞生大品牌。1)垂类赛道较多，定位清晰且善于建设消费者心智的品牌能够脱颖而出， 公司极方、2032等洗护品牌有望复刻韩束、一页等品牌的方法论。2)公司切入功效防脱等增速更快的赛 道，且行业集中度较高，有助于孵化大品牌。 盈利预测估值 复盘公司发展的历程，该行认为公司多品牌拓展方法论与运动龙头安踏体育有几个主要相似之处 1)市场化主导。公司旗下品牌定位精准，可以快速发掘消费者痛点，推出针对性产品的同时进行魄力营 销，绑定顶流IP，助力品牌快速破圈。主品牌韩束成功后将这一方法论推广到其他品牌。 2)渠道精细化运营趋势。随着内容电商成为化妆品消费的核心场景，公司以抖音为核心重构渠道战略， 通过创新营销玩法与提升自播比例等精细化运营，实现收入与利润的双高增长。 3)人才内部输 ...

Core Insights - The Double Eleven shopping festival shows a robust double-digit growth, with impressive performance in instant retail and a trend towards integrated service across platforms [1][2] - The beauty category maintains steady growth across multiple platforms, with Tmall's high-end international brand rankings recovering and Douyin's leading domestic brands performing well [3] Group 1: Double Eleven Performance - The overall GMV for Double Eleven in 2025 is projected to reach 1,695 billion, representing a 14% increase from 2024, with instant retail showing significant growth [2] - Tmall achieved its best growth in four years, significantly driven by the 88VIP program, while JD.com set new transaction records [2] Group 2: Beauty Category Insights - The skincare and makeup categories are expected to grow between 5-15% across platforms, with domestic brands like Proya maintaining a strong position [3] - High-end international brands such as Estée Lauder and SK-II have seen improvements in their rankings, benefiting from high-value user contributions [3] Group 3: Brand Performance - Brands like Ruoyuchen and Shangmei have shown remarkable performance during Double Eleven, with Ruoyuchen's total GMV increasing by 80% year-on-year [4] - The brand management and e-commerce operations of Kangwang and Aveeno have also seen significant growth, with some brands achieving over 200% year-on-year increases [4]

Company Dynamics - The main brand, Han Shu, is successfully expanding its product categories and continuously broadening its audience coverage, with Q3 showing further growth in various categories [1] - The company has seen a decrease in the proportion of its main product series on Douyin to over 60%, while the share of secondary products has increased to approximately 15%, and men's, color makeup, and body care products now account for nearly 10% [1] - In August, the monthly GMV for secondary products on Douyin surpassed 200 million yuan, representing 25% of total sales, with body care and men's products exceeding 10% of total sales [1] Brand Performance - Multiple small brand models are showing promising growth, with online GMV doubling in July and August [2] - The Anminyou brand has significantly accelerated since mid-year, with Douyin GMV reaching about 20 million yuan in August [2] - The Jifang brand has also seen monthly growth since its promotion began in May, with Douyin GMV nearing 20 million yuan in August [2] - The Juguangbai brand achieved over 50 million yuan in Douyin GMV in its first month of collaboration with top KOLs and is already profitable [2] - New products from NanBeauty and the launch of the children's cream from the Bread Superhero brand are also contributing to growth [2] Organizational Support - The company emphasizes organizational drive and talent support, with a performance-oriented and flexible organizational structure that allows brand divisions high decision-making autonomy [2] - Continuous recruitment of top talent and effective incentive mechanisms are establishing a replicable brand incubation system, supporting the expansion into a multi-brand and multi-category platform [2] - The company is actively pursuing overseas expansion, with supply chain development and team building in Southeast Asia progressing steadily [2] Profit Forecast and Valuation - The profit forecast for 2025-2026 is maintained, with the current stock price corresponding to a P/E ratio of 31x for 2025 and 25x for 2026 [2] - The target price has been raised by 5% to 111 yuan, reflecting a P/E of 36x for 2025 and 29x for 2026, indicating a potential upside of 14% [2]

Core Viewpoint - CICC maintains the profit forecast for Shumei Co., Ltd. (02145) for 2025-2026, with the current stock price corresponding to a P/E of 31/25x for those years, and raises the target price by 5% to HKD 111, indicating a 14% upside potential [1] Company Status - CICC recently organized a non-deal roadshow (NDR) for Shumei Co., Ltd. The main brand, Han Shu, is successfully expanding its product categories and continuously broadening its customer base. Since mid-year, several small brand models have been successfully implemented and are rapidly gaining traction, validating the multi-brand group strategy. The company is expected to have strong long-term growth prospects due to its talent and organizational structure [2] Main Brand Expansion - Han Shu is leveraging its established supply chain and efficient online operations to succeed in the mass market with a strong price-performance ratio. The brand has a wide reach, and its product category expansion is progressing well. In Q3, the proportion of the Douyin Hongbai Mankui series decreased to over 60%, while the share of secondary products increased to about 15%. The combined share of men's, color cosmetics, hair care, and body care reached nearly 10%. In August, the monthly GMV for secondary products on Douyin exceeded RMB 200 million, accounting for 25% [3] Small Brand Performance - Several small brand models are showing impressive growth trends, with online GMV continuing to double in July and August. Specific brands include: - Anminyou: Significant acceleration since mid-year, with Douyin GMV reaching about RMB 20 million in August - Jifang: Monthly growth since May, with Douyin GMV nearing RMB 20 million in August - Juguangbai: Collaborated with top KOLs on Douyin, achieving over RMB 50 million in GMV and profitability in its first month - Nan Beauty: New products launched in early September - Bread Man: New products launched in early September [4] Organizational Support - The company emphasizes organizational drive and talent support, with a performance-oriented and flexible organizational structure. Brand divisions enjoy high decision-making autonomy, and the company continues to attract top talent and implement effective incentive mechanisms. This establishes a replicable brand incubation system, supporting the expansion of a multi-category and multi-brand matrix. The company is also actively pursuing overseas expansion, with supply chain development and team building in Southeast Asia progressing steadily. CICC is optimistic about Shumei's long-term growth as a multi-brand and multi-category platform company [5]

Core Viewpoint - The main brand, Han Shu, is solidifying its leading position in the Douyin beauty sector and is experiencing rapid growth on other e-commerce platforms [1][2] Group 1: Brand Performance - Han Shu maintained the top position in Douyin beauty rankings for Chinese brands, achieving this for two consecutive years in 2023 and 2024, and has held this ranking every month in the first eight months of 2023 [1] - The brand's competitive strength is highlighted by proactive adjustments to its live broadcasting and self-broadcasting models amid increasing industry competition [1] - In addition to Douyin, Han Shu's GMV on platforms like Tmall, Vipshop, Pinduoduo, and Kuaishou grew by over 20% in the first half of the year, indicating effective multi-platform collaboration [1] Group 2: New Growth Drivers - The mid-to-high-end baby and child brand, Yi Ye, reported a 147% year-on-year revenue increase in the first half of the year, with its revenue share rising to 9.6%, establishing it as the company's second growth curve [2] - Yi Ye's expansion from baby skincare to a full range of efficacy skincare for ages 0-18 is expected to further enhance its growth potential, with a projected compound annual growth rate of around 60% over the next three years [2] - The launch of the new color cosmetics brand, NAN beauty, in mid-August, is expected to enrich the company's multi-brand matrix, supported by collaborations with top makeup artists and e-commerce experts [2] Group 3: Long-term Growth Potential - The company's multi-brand and multi-category strategy is becoming increasingly robust, with several new brands and product categories in development [2] - The success of the multi-brand approach is attributed to effective incentive and management mechanisms, including internal empowerment and a results-oriented culture, as well as an open attitude towards external collaborations [2] Group 4: Profit Forecast and Investment Recommendation - The company's earnings forecast has been slightly adjusted, with expected earnings per share for 2025-2027 at 2.78, 3.55, and 4.37 RMB respectively [2] - A target price of 103.21 HKD is set for 2025, based on a 34x PE ratio, maintaining a "buy" rating [2]

Investment Rating - The report maintains a "Buy" rating for the company [5][10] Core Views - The main brand, Han Shu, has solidified its leading position in the Douyin beauty sector and is experiencing rapid growth on other e-commerce platforms, with a strong performance across multiple platforms [9] - The second growth curve has formed with the mid-to-high-end baby and child brand, Yi Ye, showing a significant revenue increase of 147% year-on-year, contributing to the company's growth [9] - The company launched a new high-end professional makeup brand, NAN beauty, which is expected to enhance its multi-brand strategy [9] - The company's multi-brand and multi-category layout is becoming increasingly mature, supported by effective management and incentive mechanisms [9] Financial Forecast and Investment Recommendations - The earnings per share (EPS) forecasts for 2025-2027 are adjusted to 2.78, 3.55, and 4.37 RMB respectively, with a target price of 103.21 HKD based on a 34x PE ratio for 2025 [4][10] - The company’s revenue is projected to grow significantly, with 2023 revenue at 4,191 million RMB and expected to reach 12,411 million RMB by 2027, reflecting a compound annual growth rate [4][10] - The gross margin is expected to remain stable around 75%, while the net profit margin is projected to improve from 11.0% in 2023 to 14.0% in 2027 [4][10]

Summary of the Conference Call Transcript Company Overview - **Company**: Shangmei Co., Ltd. (上美股份) - **Industry**: Cosmetics and Personal Care - **Date of Report**: September 2, 2025 Key Points and Arguments 1. **Performance Outlook**: The company maintains a positive outlook for the second half of the year, with strong first-half results showing revenue and profit growth of 17% and 31% year-over-year, respectively, aligning with positive earnings forecasts [1][9][18]. 2. **Business Strategy**: The strategic shift towards self-broadcasting on Douyin has proven effective, with the "Han Shu" brand leading the beauty category on the platform, achieving a GMV ranking that is over twice that of the second place [1][4]. 3. **Sales Growth**: Year-to-date sales have increased by over 25%, with a target of exceeding 40% GMV growth for the year [1][4]. 4. **Future Goals**: The company aims for a 25% growth in both revenue and profit by 2026, with a mid-term goal of reaching 30 billion yuan in revenue by 2030 [1][4][18]. 5. **New Product Lines**: The second growth curve, represented by the "Yi Ye" brand, has seen a sales increase of 147% to 397 million yuan in the first half of 2025, surpassing 2024 levels [1][4]. 6. **International Expansion**: Plans for overseas expansion are set to begin in 2026, targeting Southeast Asia, including Indonesia [1][4]. 7. **Dividend Policy**: The interim dividend is set at 0.5 yuan per share, with a payout ratio of 38%, down from 76% in 2024 due to capital expenditures for new capacity and overseas investments, while maintaining a long-term payout ratio of 30-50% [1][4]. 8. **Market Position**: As of 2024, Shangmei is among the top ten domestic beauty brands in China, with a market share of 1.4% and retail sales of 7.7 billion yuan [9][18]. 9. **Financial Projections**: Revenue and profit are expected to grow at a compound annual growth rate (CAGR) of 22% and 30%, respectively, from 2025 to 2027, with operating profit margins projected to rise from 10.9% in 2024 to 14.0% in 2027 [9][18]. 10. **Valuation**: The target price is set at 109 HKD, corresponding to a 24x 12-month forward P/E ratio, based on a discounted cash flow analysis [1][9][19]. Additional Important Information - **Sales Efficiency**: The shift to self-broadcasting has led to improved advertising efficiency, with a decrease in sales expense ratio by 0.7 percentage points in the first half of 2025 [4]. - **Brand Performance**: The "Han Shu" brand accounted for 81.4% of total revenue in the first half of 2025, with significant contributions from online sales channels [16]. - **Financial Metrics**: The company reported a net profit of 556 million yuan in the first half of 2025, a 35% increase year-over-year [14]. - **Risks and Catalysts**: Key risks include product quality issues and inflation, while potential upside catalysts involve successful new brand launches and better-than-expected growth from the main brand [21][22]. This summary encapsulates the essential insights from the conference call, highlighting the company's strategic direction, financial performance, and market positioning within the cosmetics industry.

Core Viewpoint - The company reported a steady revenue growth in H1 2025, driven by its main brand Han Shu and the rapid growth of the sub-brand Yi Ye [1][2]. Revenue Performance - In H1 2025, the company achieved a revenue of 4.108 billion yuan, representing a year-on-year increase of 17.29% [1]. - Revenue breakdown by brand: - Han Shu: 3.344 billion yuan, up 14.27%, accounting for 81.40% of total revenue [1]. - Yi Ye: 397 million yuan, up 146.46%, accounting for 9.67% of total revenue [1]. - Hong Se Xiao Xiang: 159 million yuan, down 8.67%, accounting for 3.87% of total revenue [2]. - Yi Ye Zi: 89 million yuan, down 29.02%, accounting for 2.16% of total revenue [2]. Category Performance - Revenue by category: - Skincare: 3.424 billion yuan, up 10.15%, accounting for 83.35% of total revenue, mainly driven by Han Shu [2]. - Maternal and infant care: 557 million yuan, up 65.05%, accounting for 13.55% of total revenue, mainly driven by Yi Ye [2]. - Other categories: 127 million yuan, up 124.30%, accounting for 3.10% of total revenue [2]. Channel Performance - Revenue by channel: - Online channels: 3.809 billion yuan, up 20.09%, accounting for 92.71% of total revenue, with online self-operated sales at 3.421 billion yuan, up 24.62% [2]. - Offline channels: 269 million yuan, down 10.64%, accounting for 6.54% of total revenue [2]. - Other channels: 31 million yuan, up 1.33%, accounting for 0.74% of total revenue [2]. Profitability - The company maintained a stable gross margin of 75.52%, down 0.99 percentage points, and a net profit margin of 12.76%, up 1.30 percentage points [3]. - The increase in net profit margin is attributed to other income and gains reaching 179 million yuan, up 358% [3]. Investment Outlook - The company focuses on a multi-brand strategy, with Han Shu's brand strength expected to continue growing through category expansion and channel development [3]. - Revenue projections for 2025-2027 are 8.511 billion yuan, 10.412 billion yuan, and 12.541 billion yuan, with net profits of 1.054 billion yuan, 1.340 billion yuan, and 1.671 billion yuan respectively [3].

Core Viewpoint - The company has released a positive earnings forecast, expecting significant revenue growth in the first half of the year, with profits expected to exceed revenue growth substantially [1][2] Group 1: Earnings Forecast - The company anticipates revenue between 4.09 billion and 4.11 billion yuan, representing a year-on-year growth of 16.8% to 17.3% [1] - Profit is expected to be between 540 million and 560 million yuan, showing a year-on-year increase of 30.9% to 35.8% [1] - The net profit margin for the first half is projected to be between 13.1% and 13.7%, indicating a significant improvement [1] Group 2: Growth Drivers - The revenue growth is primarily driven by the main brand, Han Shu, and the rapid growth of the infant and child brand, Yi Ye [1] - The company has adjusted its reliance on Douyin for sales, leading to a maintained industry-leading position for Han Shu in Douyin sales [1] - The market has underestimated the company's operational capabilities in the high-cost performance sector and its flexible cooperation model [1] Group 3: Long-term Growth Potential - The company is one of the few local cosmetics groups with a mature multi-brand and multi-category development strategy [2] - The main brand, Han Shu, is expected to maintain a compound annual growth rate (CAGR) of nearly 20% over the next three years [2] - The mid-to-high-end infant brand, Yi Ye, is projected to grow by over 100% this year, with a future CAGR of over 50% [2] - New brands and product lines, such as the hair care brand Ji Fang and skincare brand ATISER, are expected to contribute to future growth [2] Group 4: Earnings Adjustment - The earnings forecast has been adjusted, with expected earnings per share for 2025-2027 being 2.71, 3.42, and 4.19 yuan respectively [2] - A target price of 97.72 HKD has been set for 2025, based on a 33 times price-to-earnings ratio [2]