2025 年 4 月 30 日 公司研究 稳健增长，开局亮眼 ——古井贡酒（000596.SZ）2024 年年报与 2025 年一季报点评 要点 事件：古井贡酒发布 2024 年年报以及 2025 年一季报，公司 24 年实现总营收 235.78 亿元、同比增长 16.41%，实现归母净利润 55.17 亿元、同比增长 20.22%， 其中 24Q4 总营收 45.09 亿元、同比增长 4.85%，归母净利润 7.71 亿元、同比 基本持平。25Q1 总营收 91.46 亿元、同比增长 10.38%，归母净利润 23.30 亿 元、同比增长 12.78%。公司拟每 10 股派发现金红利 50 元（含税），24 年度 累计现金分红 31.72 亿元（含税）、对应分红率 57.49%。 年份原浆系列量价齐升，25 年春节开局亮眼。1）公司 24 年白酒业务营收 228.65 亿元、同比增长 16.43%，其中销量/均价同比+8.44%/+7.37%。分品牌看，24 年年份原浆/古井贡酒/黄鹤楼及其他系列营收为 180.86/22.41/25.38 亿元，同 比 增 长 17.31%/11.17%/15.08% ， ...

证券代码：000596、200596 证券简称：古井贡酒、古井贡B 公告编号：2025-015 安徽古井贡酒股份有限公司 关于举办2024年度业绩说明会的公告 本公司及董事会全体成员保证本公告内容真实、准确和完整，没有虚假记载、误导性陈述或重大遗漏。 安徽古井贡酒股份有限公司（以下简称"公司"）2024年年度报告已于2025年4月28日正式披露。为方便 广大投资者更深入全面的了解公司经营情况，公司将于2025年5月20日（星期二）下午15:00一16:30 在 全景网举行2024年度业绩说明会，本次业绩说明会将采用网络远程的方式举行，投资者可登陆全景 网"投资者关系互动平台"（http://ir.p5w.net）参与本次业绩说明会。 出席本次业绩说明会的人员：公司总经理周庆伍先生；公司独立董事李静女士；公司常务副总经理闫立 军先生；公司副总经理许鹏先生；公司副总经理朱向红先生；公司副总经理、总会计师、董事会秘书朱 家峰先生（如有特殊情况，参会人员会有调整）。 为充分尊重投资者、提升交流的针对性，现就公司本次业绩说明会提前向投资者公开征集问题，广泛听 取投资者的意见和建议。投资者可于2025年5月16日（星期五 ...

Investment Rating - The report maintains a "Recommended" rating for the company [4]. Core Views - The company demonstrated resilience as a leading Anhui liquor brand, achieving a revenue of 23.578 billion yuan and a net profit of 5.517 billion yuan for 2024, representing year-on-year growth of 16.41% and 20.22% respectively, despite not meeting the annual revenue target of 24.45 billion yuan [2][3]. - The company is expected to continue its growth trajectory, with projected revenues of 26 billion yuan, 28.737 billion yuan, and 31.841 billion yuan for 2025, 2026, and 2027 respectively, reflecting a compound annual growth rate of approximately 10.3% to 10.8% [7][8]. Summary by Sections Financial Performance - In Q4 2024, the company achieved a revenue of 4.509 billion yuan and a net profit of 771 million yuan, with a year-on-year growth of 4.85% and a slight decline in net profit of 0.74% [2]. - For Q1 2025, the company reported a revenue of 9.146 billion yuan and a net profit of 2.330 billion yuan, marking a year-on-year increase of 10.38% and 12.78% respectively [2]. - The company’s dividend payout ratio reached 57.49% in 2024, up by 5.66 percentage points from the previous year, corresponding to a dividend yield of 3.51% [2]. Product Performance - The main liquor business generated a revenue of 22.865 billion yuan in 2024, with a gross margin of 81.71%, reflecting a year-on-year increase of 0.93 percentage points [3][5]. - The "Year Original" product line led the revenue growth with 18.086 billion yuan, a year-on-year increase of 17.31%, driven by an 11.99% increase in volume and a 4.75% increase in price [5]. Regional and Channel Performance - Revenue from different regions showed growth, with North China, Central China, South China, and international markets achieving revenues of 1.979 billion yuan, 20.151 billion yuan, 1.426 billion yuan, and 22 million yuan respectively [5]. - Online and offline channels reported revenues of 772 million yuan and 22.806 billion yuan, with year-on-year growth of 5.81% and 16.81% respectively [5]. Profitability and Efficiency - The overall gross margin for 2024 was 79.90%, with a slight increase in the fourth quarter to 80.74% [6]. - The company’s net profit margin for 2024 was 23.40%, reflecting a year-on-year increase of 0.74 percentage points [6][9]. Future Outlook - The company is expected to maintain its strong performance with a projected net profit of 6.165 billion yuan in 2025, growing at a rate of 11.7% [8][9]. - The current stock price corresponds to a price-to-earnings ratio (PE) of 14 for 2025, indicating a favorable valuation [7][8].

安徽古井贡酒股份有限公司（以下简称"公司"）2024 年年度报 告已于 2025 年 4 月 28 日正式披露。为方便广大投资者更深入全面的 了解公司经营情况，公司将于 2025 年 5 月 20 日（星期二）下午 15:00— 16:30 在全景网举行 2024 年度业绩说明会，本次业绩说明会将采用 网络远程的方式举行，投资者可登陆全景网"投资者关系互动平台" （http://ir.p5w.net）参与本次业绩说明会。 安徽古井贡酒股份有限公司 证券代码：000596、200596 证券简称：古井贡酒、古井贡 B 公告编号：2025-015 关于举办 2024 年度业绩说明会的公告 本公司及董事会全体成员保证本公告内容真实、准确和完整，没有虚假记载、 误导性陈述或重大遗漏。 出席本次业绩说明会的人员：公司总经理周庆伍先生；公司独立 董事李静女士；公司常务副总经理闫立军先生；公司副总经理许鹏先 生；公司副总经理朱向红先生；公司副总经理、总会计师、董事会秘 书朱家峰先生（如有特殊情况，参会人员会有调整）。 特此公告。 安徽古井贡酒股份有限公司 董 事 会 二〇二五年四月三十日 2 为充分尊重投资者、提升交流的针 ...

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 245.86 CNY for 2025, based on a 19x PE ratio [4][10]. Core Insights - The company reported a revenue of 23.58 billion CNY for 2024, representing a year-on-year growth of 16.4%, and a net profit attributable to the parent company of 5.52 billion CNY, up 20.2% year-on-year [9]. - The core driver of revenue growth is the "Year Original" series, which generated 18.09 billion CNY in revenue, with sales volume and price per ton increasing by 12% and 5% respectively [9]. - The company has seen a solid performance in its main market, with revenue from the Central China region reaching 20.15 billion CNY, a growth of 17.8% year-on-year [9]. Financial Summary - The company’s financial projections for 2025-2027 indicate an EPS of 12.94 CNY, 15.16 CNY, and 17.43 CNY respectively, with a downward adjustment from previous estimates [10]. - The gross margin for 2024 is projected to be 79.9%, with a slight increase from the previous year, driven by product mix upgrades [9]. - The net profit margin is expected to improve to 25.0% by 2025, reflecting ongoing enhancements in profitability [3][9]. Revenue and Profit Forecast - The company anticipates revenues of 27.36 billion CNY in 2025, 31.15 billion CNY in 2026, and 35.03 billion CNY in 2027, with respective growth rates of 16.0%, 13.8%, and 12.5% [3]. - Operating profit is projected to reach 9.38 billion CNY in 2025, with a year-on-year growth of 21.0% [3]. Market Position and Strategy - The company has expanded its distributor network to 5,089, with a notable increase in Central China, indicating a strategy focused on regional market penetration [9]. - The product structure continues to upgrade, with a significant contribution from mid-to-high-end products, enhancing overall profitability [9].

Investment Rating - The report maintains a "Buy" rating for the company [1][12]. Core Insights - The company demonstrated strong performance with a revenue of 23.578 billion yuan in 2024, reflecting a year-on-year growth of 16.41%, and a net profit of 5.517 billion yuan, up 20.22% year-on-year [6][11]. - In Q1 2025, the company achieved a revenue of 9.146 billion yuan, representing a 10.38% increase year-on-year, and a net profit of 2.33 billion yuan, which is a 12.78% growth year-on-year [6][11]. - The company is expected to continue its growth trajectory with projected revenues of 25.983 billion yuan, 28.685 billion yuan, and 31.927 billion yuan for 2025, 2026, and 2027 respectively, alongside net profits of 6.163 billion yuan, 6.859 billion yuan, and 7.592 billion yuan for the same years [10][11]. Performance Analysis - The company maintained a robust market position as a leading player in the liquor industry, with significant growth in both product lines and market segments [8]. - The revenue from the main product lines in 2024 was 18.086 billion yuan for original liquor, 2.241 billion yuan for Gujing Gongjiu, and 2.538 billion yuan for Huanghelou, with respective year-on-year growth rates of 17.31%, 11.17%, and 15.08% [8]. - The company’s sales gross margin improved to 79.90%, with a net profit margin of 24.20%, indicating effective cost management and operational efficiency [8][11]. Market and Channel Insights - The company’s revenue from different regions showed strong performance, with Central China, North China, South China, and international markets achieving year-on-year growth rates of 17.80%, 7.40%, 11.16%, and 2.87% respectively [8]. - The offline and online sales channels reported revenues of 22.806 billion yuan and 0.772 billion yuan, with year-on-year growth rates of 16.81% and 5.81% respectively [8]. Financial Projections - The report forecasts a steady increase in earnings per share (EPS) from 10.44 yuan in 2024 to 14.36 yuan in 2027, reflecting the company's strong growth potential [10][11]. - The projected price-to-earnings (P/E) ratios are expected to decrease from 16.60 in 2024 to 11.92 in 2027, indicating an attractive valuation as earnings grow [10][11].

Core Viewpoint - The company demonstrates strong performance in 2024 and Q1 2025, with revenue and net profit growth despite external pressures, indicating a trend towards sustainable high-quality growth [1][2][4]. Financial Performance - In 2024, the company achieved revenue of 235.8 billion and net profit of 55.2 billion, representing year-on-year growth of 16.4% and 20.2% respectively [1]. - Q4 2024 revenue and net profit showed a year-on-year increase of 4.9% and a slight decrease of 0.7% respectively [1]. - In Q1 2025, the company reported revenue of 91.5 billion and net profit of 23.3 billion, with year-on-year growth of 10.4% and 12.8% respectively [1][2]. Product and Market Performance - The product structure is expected to improve steadily in 2024, with notable performance from products such as Gu 7, Gu 8, and Gu 16 [1]. - In 2024, the company’s revenue from different product lines included 180.9 billion from aged raw liquor, 22.4 billion from Gujing Gongjiu, and 25.4 billion from other products, with respective year-on-year growth rates of 17.3%, 11.2%, and 15.1% [2]. - The company continues to focus on inventory reduction and sales activation in provincial markets, maintaining a competitive edge in Hefei while expanding in other regions [1][2]. Profitability and Cost Management - The gross margin for 2024 increased by 0.8 percentage points to 79.9%, attributed to an upward shift in product structure [3]. - The sales and management expense ratios decreased by 0.6 percentage points each, resulting in a sales expense ratio of 26.2% and a management expense ratio of 6.1% [3]. - In Q1 2025, the gross margin slightly decreased to 79.7%, but the net profit margin improved to 25.5%, reflecting ongoing enhancements in profitability [3]. Future Outlook - The company aims for steady revenue growth in 2025, with a focus on sustainable development and a strategy targeting national expansion and premium product lines [2][4]. - The earnings per share (EPS) forecast for 2025 and 2026 has been slightly adjusted to 11.49 and 12.85 respectively, with a projected CAGR of 14% for net profit, surpassing comparable companies [4]. - The target price for 2025 is set at 229.80, based on a 20x price-to-earnings ratio [4].

Core Viewpoint - The company reported strong financial performance in Q1 2025, exceeding market expectations, with revenue and net profit showing significant growth compared to the previous quarter and year [3][8]. Financial Performance - Q1 2025: Revenue reached 9.146 billion (+10.4%), with net profit at 2.330 billion (+12.8%) and non-recurring net profit at 2.312 billion (+12.8%) [1]. - Q4 2024: Revenue was 4.509 billion (+4.9%), net profit at 0.771 billion (-0.7%), and non-recurring net profit at 0.758 billion (+0.7%) [2]. - Full Year 2024: Revenue totaled 23.578 billion (+16.4%), net profit at 5.517 billion (+20.2%), and non-recurring net profit at 5.457 billion (+21.4%) [2]. Product and Regional Performance - Q1 2025: Continued strong performance in product segments, particularly for products 古8 and 古16, while 古20 remained stable due to industry demand fluctuations [4]. - In 2024, the company saw significant revenue growth in key products: 年份原浆 (+17.3%), 古井贡酒 (+11.2%), and 黄鹤楼 (+15.1%), with 年份原浆's revenue share in the liquor business increasing to 79.1% [5]. Profitability - Q1 2025: Gross margin decreased by 0.7 percentage points to 79.7%, attributed to increased channel expenses, while net profit margin improved by 0.5 percentage points to 25.5% [6]. - Full Year 2024: Gross margin increased by 0.8 percentage points to 79.9%, driven by product mix improvements [6]. Market Dynamics - Q1 2025: Revenue and contract liabilities decreased by 19.1% year-on-year, with cash sales down by 1.6%, indicating pressure on industry demand affecting channel collection [7]. Investment Outlook - The company maintains a "buy" rating, projecting revenue growth of 10.4% to 32.609 billion by 2027, with net profit expected to grow by 13.3% to 8.236 billion [8].

Core Insights - The company achieved a revenue of 23.578 billion yuan in 2024, representing a year-on-year growth of 16.41%, and a net profit attributable to shareholders of 5.517 billion yuan, up 20.22% year-on-year [1] - In Q1 2025, the company reported a revenue of 9.146 billion yuan, a year-on-year increase of 10.38%, and a net profit of 2.330 billion yuan, up 12.78% year-on-year, slightly exceeding market expectations due to resilient income [1] Revenue Growth - The company's business in Anhui province continues to be a major contributor to revenue growth, with the annual raw liquor series showing ongoing structural upgrades [1] - In Q1 2025, revenue grew by 10.4% year-on-year, driven by strong performance from brands such as Gu 8 and Gu 16, while Gu 5 also performed well [1] - The revenue from the annual raw liquor series in the second half of 2024 increased by 9.7% year-on-year, with a slight slowdown in volume growth but a continuation of structural upgrades [1] Cost Management - The company demonstrated strong cost control capabilities, with a net profit growth of 12.8% in Q1 2025, driven by a reduction in expense ratios [2] - The sales expense ratio decreased by 0.6 percentage points to 26.6%, and the management expense ratio fell by 0.5 percentage points to 4.4% [2] - The company is expected to benefit from the expansion of the 100-300 yuan price range in Anhui province, along with improved banquet demand due to the dual spring year effect [2] Profit Forecast and Valuation - Due to overall weak consumption, the company has lowered its 2025 profit forecast by 3% to 6.14 billion yuan and introduced a 2026 profit forecast of 6.77 billion yuan [3] - The target price remains at 226 yuan, corresponding to a price-to-earnings ratio of 19.5x for 2025 and 17.6x for 2026, indicating a potential upside of 35.2% from the current stock price [3]

Core Viewpoint - The company reported a revenue of 23.58 billion yuan for 2024, a year-on-year increase of 16.4%, and a net profit attributable to shareholders of 5.52 billion yuan, up 20.2% year-on-year, with a dividend payout ratio of 57.5%, an increase of 5.7 percentage points year-on-year [1] Group 1: Financial Performance - In Q4 2024, the company achieved a revenue of 4.51 billion yuan, a year-on-year increase of 4.9%, while the net profit attributable to shareholders was 770 million yuan, a decrease of 0.7% [1] - For Q1 2025, the company reported revenues and net profits of 9.15 billion yuan and 2.33 billion yuan, respectively, representing year-on-year increases of 10.4% and 12.8% [1] - The contract liabilities at the end of Q1 2025 were 3.67 billion yuan, an increase of 159 million yuan compared to the end of Q4 2024 [1] Group 2: Revenue Growth Analysis - The company focused on inventory control in Q4, leading to a stable but reduced growth rate. The revenue growth for the year was driven by the Year Original Series, Gujing Gongjiu, and Huanghelou, with increases of 17.3%, 11.2%, and 15.1% respectively [2] - The second half of 2024 saw a significant slowdown in growth rates for the Year Original Series, while Gujing Gongjiu benefited from the volume increase of products priced below 100 yuan [2] - Regional performance showed varied results, with North China, Central China, South China, and international markets growing by 7.4%, 17.8%, 11.2%, and 2.9% respectively for the year [2] Group 3: Profitability and Cash Flow - In Q1 2025, the gross profit margin decreased by 0.7 percentage points due to a shift in product mix, while the net profit margin increased by 0.5 percentage points [3] - The contract liabilities at the end of Q4 2024 increased by 81.6% to 3.52 billion yuan, indicating strong accumulation of resources for future growth [3] - The cash flow from operations showed a slight decline of 1.6% year-on-year in Q1 2025, but the contract liabilities increased by 4.5% compared to Q4 2024, aligning with revenue growth [3] Group 4: Strategic Focus - The company aims for stable growth in 2025 without setting specific growth targets, focusing on healthy operations and maintaining double-digit growth in Q1 2025 [4] - The product strategy includes enhancing the Gujing Gongjiu series and expanding the old porcelain and old glass products to drive additional revenue [4] - The company’s dividend payout ratio of 57.5% reflects its commitment to shareholder returns, enhancing its appeal to long-term investors [4] Group 5: Investment Outlook - The company is positioned for stable growth with a strong start in Q1 2025, and the valuation appears attractive with a projected EPS of 11.62 yuan for 2025, corresponding to a valuation of only 14 times [5] - The EPS forecasts for 2025 and 2026 have been adjusted to 11.62 and 12.98 yuan, respectively, with a new forecast for 2027 set at 14.53 yuan, maintaining a target price of 300 yuan [5]