Three Squirrels(300783) 东吴证券·2025-04-29 11:55Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company achieved a revenue of 3.72 billion yuan in Q1 2025, representing a year-on-year increase of 2.1%. However, the net profit attributable to shareholders decreased by 22.4% year-on-year to 230 million yuan [7] - The offline distribution channels have begun to ramp up, with a total growth of 16.2% when combining Q4 2024 and Q1 2025. In Q1 2025, online channels accounted for approximately 70% of revenue, while offline distribution and supermarkets made up nearly 30% [7] - The company is in the phase of introducing distribution, which has led to some pressure on expenses. The gross profit margin for Q1 2025 was 26.7%, a decrease of 0.7 percentage points year-on-year [7] - The company expects to improve net profit margins through increased sales of daily consumer goods and dairy beverages in offline distribution, as well as a gradual increase in the self-production ratio of nuts [7] - The profit forecast remains unchanged, with expected net profits for 2025-2027 at 4.95 billion, 7.11 billion, and 11.11 billion yuan, respectively, reflecting year-on-year growth rates of 21%, 44%, and 56% [7] Financial Summary - Total revenue is projected to reach 10.62 billion yuan in 2024, with a year-on-year growth of 49.3%, and further increase to 20.41 billion yuan by 2027 [1] - The net profit attributable to shareholders is expected to grow from 407.74 million yuan in 2024 to 1.11 billion yuan in 2027, with a year-on-year growth of 85.51% in 2024 [1] - The latest diluted EPS is forecasted to be 1.02 yuan in 2024, increasing to 2.76 yuan by 2027 [1]