Core Viewpoint - The company reported strong revenue and profit growth for the first half of 2025, aligning with previous forecasts, driven by robust sales in the cosmetics and skincare segments [1][2][3] Financial Performance - In H1 2025, the company achieved revenue of 2.59 billion yuan, a year-on-year increase of 31.3%, and a net profit attributable to shareholders of 670 million yuan, up 36.1% [1] - Adjusted net profit for H1 2025 was also 670 million yuan, reflecting a 32.0% year-on-year growth [1] - The overall gross margin for H1 2025 was 84.2%, a slight decrease of 0.7 percentage points compared to the previous year [2] Business Segments - Revenue breakdown for H1 2025 showed cosmetics at 1.42 billion yuan, skincare at 1.01 billion yuan, fragrance at 10 million yuan, and makeup training and sales at 70 million yuan, with respective year-on-year growth rates of +31.1% and +33.4% for cosmetics and skincare [1] - The gross margins for cosmetics, skincare, fragrance, and makeup training were 82.7%, 87.5%, 77.6%, and 62.9%, with declines in cosmetics and skincare margins of 0.9 and 0.2 percentage points respectively [1] Channel Performance - Online and offline channels generated revenues of 1.30 billion yuan and 1.22 billion yuan respectively, with year-on-year growth rates of +39.0% and +26.6% [2] - Online sales accounted for 51.4% of total revenue, while offline sales made up 48.6% [2] - Membership numbers reached 13.4 million online and 5.6 million offline, with online and offline repurchase rates of 24.1% and 30.3%, reflecting increases of 2.6 and 1.6 percentage points year-on-year [2] Product Development - The company launched new products in the cosmetics and skincare segments, with flagship items generating significant sales, including over 200 million yuan for luxury caviar cushion and soft-focus powder [3] - The newly introduced fragrance series "Guo Yun Ning Xiang" and "Wen Dao Dong Fang" expanded the product portfolio [3] Profit Forecast and Investment Rating - The company is recognized as a rare high-end beauty brand in China, with an upgraded profit forecast for 2025-2027, projecting net profits of 1.20 billion, 1.52 billion, and 1.91 billion yuan respectively, reflecting year-on-year growth rates of +36.6%, +26.7%, and +25.2% [3] - The latest closing price corresponds to a price-to-earnings ratio of 35, 28, and 22 for 2025-2027, maintaining a "buy" rating [3]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company achieved a significant growth in revenue and profit in H1 2025, with total revenue reaching 2.59 billion yuan, a year-on-year increase of 31.3%, and net profit attributable to the parent company at 670 million yuan, up 36.1% year-on-year [7] - The product matrix has been upgraded, leading to strong sales growth in both makeup and skincare segments, with makeup and skincare revenues growing by 31.1% and 33.4% respectively [7] - The company is recognized as a rare high-end beauty brand in China, with a unique beauty academy model and a professional makeup artist team enhancing the offline experience [7] Financial Summary - Total revenue projections for 2023A, 2024A, 2025E, 2026E, and 2027E are 2,886 million, 3,885 million, 5,151 million, 6,523 million, and 8,161 million yuan respectively, with year-on-year growth rates of 57.78%, 34.61%, 32.60%, 26.63%, and 25.12% [1] - Net profit attributable to the parent company is forecasted to be 661.93 million, 880.61 million, 1,202.82 million, 1,523.81 million, and 1,908.32 million yuan for the same years, with year-on-year growth rates of 88.00%, 33.04%, 36.59%, 26.69%, and 25.23% [1] - The latest diluted EPS for 2025E is projected at 2.45 yuan, with corresponding P/E ratios of 34.88, 27.53, and 21.98 for 2025E, 2026E, and 2027E respectively [1]