食品饮料/休闲食品 万辰集团（300972.SZ） 门店持续拓展，经营效率提升 2025 年 08 月 29 日 投资评级：增持（维持） | 日期 | 2025/8/29 | 证书编号：S0790520030003 | | --- | --- | --- | | 当前股价(元) | 211.80 | | | 一年最高最低(元) | 211.80/29.02 | | | 总市值(亿元) | 397.37 | | | 流通市值(亿元) | 346.17 | | | 总股本(亿股) | 1.88 | | | 流通股本(亿股) | 1.63 | | | 近 3 个月换手率(%) | 99.51 | | 股价走势图 数据来源：聚源 -200% 0% 200% 400% 600% 800% 2024-08 2024-12 2025-04 2025-08 万辰集团 沪深300 相关研究报告 《收入延续高增，利润释放亮眼—公 司信息更新报告》-2025.4.30 《规模效应释能，门店量质双升—公 司信息更新报告》-2025.4.24 《切入零食量贩赛道，迈向高增长新 篇章—公司首次覆盖报告》-2025.1.6 张宇光（分析师 ...

Investment Rating - The investment rating for the company is "Accumulate" [1] Core Views - The company achieved a revenue of 32.33 billion yuan in FY24, representing a year-on-year increase of 247.86%, and a net profit attributable to shareholders of 294 million yuan, up 453.95% year-on-year [2] - The company is focusing on high-quality growth in its discount retail business, with a significant increase in store numbers and operational efficiency [3][4] - The company has announced a restricted stock incentive plan for 2025, aimed at enhancing growth potential [6][7] Summary by Sections Financial Performance - In FY24, the company reported a revenue of 32.33 billion yuan, with a net profit of 294 million yuan, and a non-recurring net profit of 258 million yuan, showing substantial growth compared to the previous year [2] - For Q4 of FY24, the revenue was 11.72 billion yuan, with a net profit of 209 million yuan, marking an impressive year-on-year increase of 894.27% [2] Business Expansion - The company has been rapidly expanding its discount retail business, achieving a revenue of 31.79 billion yuan in FY24, which is a 262.94% increase year-on-year [3] - By the end of FY24, the company had 14,196 stores, adding 9,776 new stores during the year, while maintaining a low closure rate of 2.2% [4] Profitability - The net profit margin for the discount retail business reached 2.70% in FY24, an increase of 2.32 percentage points year-on-year, indicating improved profitability [5] - The company’s net profit for Q1 of FY25 was 412 million yuan, with a profit margin of 3.85% [5] Incentive Plan - The company has introduced a restricted stock incentive plan for 2025, granting approximately 2.21 million shares to 70 core employees, with performance targets set for net profit growth over the next four years [6][7] Future Projections - Revenue forecasts for 2025 and 2026 have been revised upwards to 53.88 billion yuan and 62.09 billion yuan, respectively, with EPS estimates adjusted to 4.82 yuan and 6.50 yuan [8]