20260521-招银国际-1Q26_results_beat_solid_revenue_growth_momentum_to_sustain_6页_1mb
报告摘要
Baozun (BZUN US) 1Q26 Summary
Core Content and Key Financial Performance
Baozun (BZUN US) reported its first-quarter 2026 (1Q26) results, which exceeded expectations. The company's revenue reached RMB2.4 billion, a 15% year-over-year (YoY) increase, surpassing the forecast and Bloomberg consensus by 3.0% and 3.5% respectively. This growth was driven by strong performance in both Baozun E-commerce (BEC) and Baozun Brand Management (BBM) segments.
- BEC Revenue: RMB1.9 billion, up 10% YoY, with non-GAAP operating profit improving to RMB13.0 million from a loss of RMB46 million in 1Q25.
- BBM Revenue: RMB538 million, up 39% YoY, with non-GAAP operating loss narrowing to RMB5 million from a loss of RMB21 million in 1Q25.
Non-GAAP net profit attributable to ordinary shareholders was RMB1 million, compared to a loss of RMB57 million in 1Q25, reflecting improved operating profitability.
2Q26E Outlook
The company is expected to maintain solid revenue growth in the second quarter of 2026:
-
BEC Revenue Growth: 7.5% YoY
-
BBM Revenue Growth: 22.5% YoY
-
BEC Non-GAAP OP: Expected to reach RMB102 million, up from RMB41 million in 2Q25.
-
BBM Non-GAAP OP: Anticipated to narrow to a loss of RMB33 million, improving from RMB35 million loss in 2Q25.
The revenue forecast for 2Q26E is 5% ahead of the consensus, and the GAAP operating profit forecast of RMB56 million is also ahead of the consensus of RMB17 million.
Target Price and Investment Rating
- Target Price (SOTP-based): US$3.98
- Current Price: US$2.54
- Upside Potential: 56.7%
The firm maintains its BUY rating, indicating the stock has potential for more than a 15% return over the next 12 months.
Revenue and Profitability Trends
| Year | Revenue (RMB mn) | YoY Growth (%) | Adjusted Net Profit (RMB mn) | ROE (%) | Net Gearing (%) |
|---|---|---|---|---|---|
| FY24A | 9,422 | 6.9 | 44.2 | ns | ns |
| FY25A | 9,945 | 5.6 | 44.2 | ns | 8.1 |
| FY26E | 10,644 | 7.0 | 173.7 | 3.5 | -1.8 |
| FY27E | 11,285 | 6.0 | 310.1 | 6.7 | 1.7 |
| FY28E | 11,807 | 4.6 | 410.4 | 8.5 | -9.6 |
Operating Margin and Profitability Metrics
| Metric | 2023A | 2024A | 2025A | 2026E | 2027E | 2028E |
|---|---|---|---|---|---|---|
| OPM | -2.3% | -1.2% | 0.6% | 1.7% | 3.2% | 4.3% |
| Adj. OPM | -0.7% | -0.5% | 0.4% | 1.6% | 2.7% | 3.5% |
| ROE | -5.0% | -3.3% | -5.2% | 3.5% | 6.7% | 8.5% |
Shareholding and Market Data
- Market Cap (US$ mn): 148.3
- Average 3 Months Trading Volume (US$ mn): 0.4
- 52-Week High/Low (US$): 4.77 / 2.10
- Total Issued Shares (mn): 58.4
Shareholding Structure
| Shareholder | Percentage |
|---|---|
| Jun Wang | 16.4% |
| Schroders | 7.4% |
Share Performance
| Period | Absolute Return (%) | Relative Return (%) |
|---|---|---|
| 1-Month | -14.8 | -21.3 |
| 3-Months | -8.0 | -19.8 |
| 6-Months | -10.6 | -24.2 |
Valuation and Forecast Comparison
CMBI Forecast vs. Consensus (RMB mn)
| Metric | 2026E (CMBI) | 2026E (Consensus) | Diff (%) |
|---|---|---|---|
| Revenue | 10,644 | 10,504 | 1.3% |
| Gross Profit | 7,770 | 7,773 | 0.0% |
| Operating Profit | 180 | 190 | -5.2% |
| Non-GAAP Net Profit | 174 | 186 | -6.6% |
| GPM | 73.0% | 74.0% | -1.0 ppt |
| OPM | 1.7% | 1.8% | -0.1 ppt |
| Non-GAAP NPM | 1.6% | 1.8% | -0.2 ppt |
SOTP Valuation (RMB mn)
| Segment | EBIT/Revenue | Valuation Method | Target Multiple (x) | Valuation |
|---|---|---|---|---|
| BEC | 270 | EV/EBIT | 5.0 | 1,348 |
| BBM | 2,196 | EV/sales | 0.4 | 769 |
| Net Cash | - | - | - | 1,956 |
| Equity Value | - | - | - | 1,629 |
| Equity Value (US$ mn) | - | - | - | 233 |
Analyst and Ratings Information
- Analysts: Saiyi HE, Ye TAO, Wentao LU, Shuyin GUO
- Ratings:
- BUY: Potential return of over 15% over next 12 months
- HOLD: Potential return of +15% to -10% over next 12 months
- SELL: Potential loss of over 10% over next 12 months
- NOT RATED: Not rated by CMBIGM
- OUTPERFORM: Industry expected to outperform the relevant broad market benchmark
- MARKET-PERFORM: Industry expected to perform in-line with the relevant broad market benchmark
- UNDERPERFORM: Industry expected to underperform the relevant broad market benchmark
Disclaimer and Risk Statement
This report is for informational purposes only and does not constitute investment advice. It is not suitable for all investors and may not reflect the individual circumstances of any particular investor. The value of investments may fluctuate and is not guaranteed. Investors are encouraged to consult with a professional financial advisor and should evaluate the information independently.
Important Disclosures
- CMB International Global Markets Limited (CMBIGM) is not a registered broker-dealer in the United States and is not subject to U.S. rules regarding research reports and analyst independence.
- The report may not be distributed to individuals outside of "major US institutional investors" as defined by Rule 15a-6 of the Securities Exchange Act of 1934.
- The report is intended solely for the use of the intended recipients and may not be reproduced, reprinted, sold, or published without prior written consent.
试读结束,高清完整版pdf/doc/ppt,请点下载