20210201-高诚证券-津上机床中国-01651.HK-Strong_3Q21_indicating_a_strong_comeback_5页_451kb
报告摘要
China | Machinery - Precision Tsugami (China) Summary
Core Content
This report provides an analysis of Precision Tsugami (China), a subsidiary of Tsugami Japan, focusing on its 3QFY21 performance, financial outlook, and investment ratings. The key highlights include strong recovery in the domestic manufacturing sector, improved profitability, and a revised target price (TP) for the company's stock.
Main Points
3QFY21 Performance
- Net profit is expected to increase by 100% YoY, driven by the rebound in demand from downstream industries.
- Domestic sales reached a record high, with China accounting for 83% of 1H-FY21 sales.
- Industry data supports the recovery, with domestic production of metal-cutting machine tools growing by 32.4% YoY in December, the highest in the past 5 years.
- Machine tool imports stabilized, after a double-digit decline from 2018 to 2020, indicating resilient demand.
Tsugami Japan's 3QFY21 Summary
- China segment sales increased by 34.7% YoY to JPY33.5bn.
- Segment income surged by 97.7% YoY to JPY5.5bn.
- All major products recorded strong growth in 3QFY21.
Target Price and Investment Recommendation
- Target Price (TP) revised up to HK$10.00, implying an upside of 17% from the last price of HK$8.55.
- Maintain BUY rating, citing the company's ability to meet customer orders quickly and strong support from its Japanese parent.
Financial Forecast
| Year ended Mar | 2019A | 2020A | 2021E | 2022E | 2023E |
|---|---|---|---|---|---|
| Revenue (RMBm) | 2851 | 1944 | 2638 | 3166 | 3714 |
| Gross Profit (RMBm) | 713 | 392 | 575 | 712 | 839 |
| Net Profit (RMBm) | 368 | 156 | 254 | 311 | 360 |
| YoY change (%) | 72 | -58 | 63 | 22 | 16 |
| Core P/E (x) | 7.9 | 18.7 | 11.5 | 9.4 | 8.1 |
| P/B (x) | 2.0 | 2.0 | 1.9 | 1.6 | 1.3 |
| Dividend Yield (%) | 4.2 | 3.5 | 2.2 | 2.7 | 3.1 |
| ROE (%) | 31.6 | 11.0 | 17.3 | 20.0 | 19.5 |
Revenue Breakdown
- Precision automatic lathes increased by 39.7% YoY in 2021.
- Precision machining centres grew by 12.3% YoY.
- Precision grinding machines rose by 12.5% YoY.
- Others increased by 5.0% YoY.
Key Ratios
| Ratio | 2019A | 2020A | 2021E | 2022E | 2023E |
|---|---|---|---|---|---|
| Gross margin (%) | 25.0 | 20.2 | 21.8 | 22.5 | 22.6 |
| EBITDA margin (%) | 18.6 | 13.9 | 16.1 | 16.4 | 16.3 |
| Net margin (%) | 12.9 | 8.0 | 9.6 | 9.8 | 9.7 |
| ROE (%) | 31.6 | 11.0 | 17.3 | 20.0 | 19.5 |
| ROIC (%) | 39.6 | 13.7 | 19.1 | 20.8 | 21.2 |
Performance Metrics
- 1-month return: 15.2% absolute, 11.0% relative.
- 3-month return: 24.0% absolute, 7.3% relative.
- 6-month return: 21.4% absolute, 5.6% relative.
Key Information
- Stock ticker: 1651 HK
- Market Cap (HK$m): 3,256
- 3M average daily turnover (HK$m): 1
- 52-week high/low (HK$): 9.09 / 5.33
- Free Float (%): 25.8%
- Shares Outstanding (m): 381
- Recurring EPS (CNY): 0.96, 0.41, 0.67, 0.81, 0.94
- Dividend per Share (DPS, RMB): 0.315, 0.268, 0.166, 0.204, 0.236
- Dividend Payout (%): 32.7, 65.6, 25.0, 25.0, 25.0
- BVPS (RMB): 3.713, 3.851, 4.071, 4.827, 5.708
Investment Ratings
- Fundamental Rating: Buy (B) - Potential total return over 10% for large caps, 15% for small/mid caps.
- Tactical Rating: Tactical Buy (TB) - Potential total return over 20% in the short term.
- Target Price: HK$10.00 (up from previous TP of HK$9.20).
- Upside: 17.0% from the last price of HK$8.55.
Conclusion
Precision Tsugami (China) is demonstrating a strong recovery in its 3QFY21 results, with 100% YoY growth in net profit and record domestic sales. The company is well-positioned to benefit from the rebound in the domestic manufacturing sector, supported by industry data showing accelerated growth in metal-cutting machine tools production and stabilized imports. The revised target price and continued "Buy" recommendation suggest positive expectations for future performance.
试读结束,高清完整版pdf/doc/ppt,请点下载