20140724-高盛-Attractive_investment_in__late-smartphone__era__initiate_at_Buy_26页_537kb
报告摘要
Summary of Primax Electronics Investment Report
Core Content
Goldman Sachs has initiated coverage on Primax Electronics with a Buy rating and a 12-month target price of NT$66, implying a 33% upside from the current price of NT$49.50. The report highlights that Primax is an attractive investment in the "late-smartphone" era, where global smartphone growth is slowing, but demand for audio equipment and camera modules is increasing due to consumers' focus on better mobile audio and optical performance.
Main Points
- Investment Thesis: Primax is positioned to benefit from the shift in consumer demand towards enhanced audio and optical experiences, particularly in the audio equipment and camera module segments.
- Growth Drivers:
- The acquisition of Tymphany, a leading audio equipment maker, has significantly boosted Primax's earnings, contributing 35% of profits in 2015E (up from 9% in 2013).
- Camera module business is expected to recover, contributing 38% of revenue and 47% of profits in 2014E.
- Earnings Growth:
- 2014E: Expected to see 172% yoy net income growth.
- 2015E: Expected 39% yoy net income growth.
- 2016E: Expected 26% yoy net income growth.
- Valuation:
- The target price of NT$66 is based on a 2.8X P/B for the period 2H14E-1H15E, derived from the Taiwan Tech sector average 1-yr forward P/B-ROE of 12.7X and Primax's 22.4% ROE.
- The current P/E ratio is 10.5X, which is attractive compared to the AeJ component peer average of 12.6X.
- The target P/E ratio is 13.9X, suggesting a re-rating as the company's ROE is expected to rise.
- Market Cap Potential: The report forecasts that Primax could reach a US$1bn market cap by end-2015.
Key Risks
- Competition: Intensifying in the audio and camera module markets.
- Tymphany Integration: Potential challenges in integrating the acquired company.
- Business Volatility: Risks associated with the changing demand patterns and supply chain dynamics.
Financial Highlights
| Metric | 12/13 | 12/14E | 12/15E | 12/16E |
|---|---|---|---|---|
| EPS (NT$) | 1.55 | 4.19 | 5.84 | 7.39 |
| EPS Growth (%) | -49.5 | 170.7 | 39.4 | 26.4 |
| P/E (X) | 16.4 | 11.8 | 8.5 | 6.7 |
| P/B (X) | 1.5 | 2.4 | 2.0 | 1.7 |
| ROE (%) | 9.6 | 21.9 | 25.7 | 27.6 |
| CROCI (%) | 24.2 | 44.2 | 37.3 | 37.7 |
Peer Comparison
| Ticker | Company | Rating | Current Price (NT$) | Market Cap (US$ mn) | EPS 12/14E | EPS Growth 12/14E | P/E 12/14E | P/B 12/14E | ROE 12/14E |
|---|---|---|---|---|---|---|---|---|---|
| 4915.TW | Primax Electronics | Buy | 49.75 | 720 | 4.19 | 171% | 11.9x | 2.4x | 22% |
| 2439.TW | Merry Electronics | Buy* | 163.0 | 958 | 10.57 | 80% | 15.4x | 4.2x | 30% |
| 2301.TW | Lite-On Technology | Neutral | 53.3 | 4,139 | 3.82 | 0% | 14.0x | 1.6x | 12% |
| 2308.TW | Delta Electronics | Neutral | 204.0 | 16,588 | 9.51 | 30% | 21.4x | 4.6x | 23% |
| 3008.TW | Largan Precision | Buy | 2510 | 11,232 | 132.67 | 85% | 18.9x | 7.9x | 49% |
| 3665.TW | BizLink Holding | Buy | 132.5 | 371 | 8.13 | 17% | 16.3x | 2.9x | 19% |
| 6269.TW | Flexium Interconnect | Neutral | 81.8 | 551 | 7.33 | -24% | 11.2x | 1.8x | 17% |
| 6285.TW | Wistron NeWeb Corp. | Neutral | 80.4 | 862 | 5.11 | 6% | 15.7x | 2.3x | 15% |
| 2382.HK | Sunny Optical Technology Group Co Ltd | Neutral | 11.06 | 1,565 | 0.59 | 34% | 14.9x | 2.8x | 20% |
| 2018.HK | AAC Technologies | Neutral | 47.95 | 7,597 | 2.33 | 11% | 16.5x | 4.8x | 32% |
| 002241.SZ | GoerTek Inc. | Buy* | 23.83 | 5,859 | 1.25 | 46% | 19.0x | 4.5x | 27% |
*Denotes stocks are on our Conviction List.
Conclusion
The report outlines a positive outlook for Primax, emphasizing the potential for strong earnings growth and market cap expansion in the late-smartphone era. The acquisition of Tymphany and recovery in the camera module business are seen as key catalysts for growth. Goldman Sachs believes that the company's diversification into high-margin segments will drive ROE expansion and attractive returns over the next 2-3 years. The valuation is based on a P/B-ROE framework, and the target price reflects the potential for re-rating as the company's profitability improves.
试读结束,高清完整版pdf/doc/ppt,请点下载