1月17日，浙江祥源文旅股份有限公司发布的公告显示，为建立长效、多样的股东回报机制，感谢广大股东长期以来对公 司的关心和支持，同时让股东更好地了解公司和体验公司产品，公司在活动期间准备了"股东专享"礼券，符合条件的股东领取 权益后可享受"祥源茶"部分商品采购优惠。 本报记者 冯思婕 5月28日晚间，浙江五芳斋实业股份有限公司（以下简称"五芳斋"）发布了2024年年度权益分派实施公告。公告显示，公 司2024年年度权益分派方案为A股每股现金红利0.5元（含税），股权登记日为2025年6月5日，除权（息）日为2025年6月6日。 本次公司拟派发现金红利9675.72万元。 前一日，五芳斋还推出了"送粽子"的股东福利。公司在公告中提到，为传承和弘扬中华传统文化，也便于股东更好地了解 公司和产品，提高产品的认知度和影响力，同时使产品精益求精，更好地服务消费者，公司决定向股东赠送粽子礼盒产品，并 向股东征集对公司发展和公司产品的意见或建议。 从具体方案来看，截至4月28日收盘当天在中国证券登记结算有限责任公司上海分公司登记在册的持有五芳斋股份1000股 （含）以上的股东，每位股东可以申领公司赠送的"丰年五芳"粽子礼盒一 ...

Investment Rating - The report assigns a "Buy" rating to the company with a current price of 10.42 CNY and a reasonable value of 11.04 CNY, maintaining the same rating as the previous report [3]. Core Views - The company has shown significant growth in Q1 2025, with a revenue increase of 55.22% year-on-year and a net profit increase of 158.67% year-on-year, attributed to acquisitions and government subsidies [7][8]. - The company is expanding its tourism assets across various regions, enhancing its competitive edge through synergies among its diverse business segments [8][9]. - The report forecasts substantial revenue growth for the company, projecting revenues of 13.85 billion CNY, 15.89 billion CNY, and 17.62 billion CNY for 2025, 2026, and 2027, respectively, with year-on-year growth rates of 60.3%, 14.7%, and 10.9% [11][12]. Financial Forecasts - The company is expected to achieve the following financial metrics: - Revenue (in million CNY): 722 (2023), 864 (2024), 1385 (2025), 1589 (2026), 1762 (2027) [2][12]. - Net Profit (in million CNY): 151 (2023), 147 (2024), 364 (2025), 403 (2026), 426 (2027) [2][12]. - EBITDA (in million CNY): 278 (2023), 348 (2024), 626 (2025), 695 (2026), 762 (2027) [2][12]. - EPS (CNY/share): 0.14 (2023), 0.14 (2024), 0.35 (2025), 0.38 (2026), 0.40 (2027) [2][12]. Business Segments - The tourism business is expected to grow significantly, with projected revenues of 9.53 billion CNY, 10.48 billion CNY, and 11.22 billion CNY for 2025, 2026, and 2027, respectively, driven by industry recovery and acquisitions [8][9]. - The tourism service segment is anticipated to generate revenues of 1.83 billion CNY, 2.74 billion CNY, and 3.56 billion CNY for the same years, with substantial growth rates [9][11]. - The cultural business, primarily focused on animation and related services, is projected to see a decline in revenue, with estimates of 0.55 billion CNY, 0.49 billion CNY, and 0.47 billion CNY for 2025, 2026, and 2027, respectively [10][11]. Valuation - The report suggests a valuation based on a 32x PE ratio for 2025, leading to a reasonable value of 11.04 CNY per share, supporting the "Buy" rating [11][12].