20250324-招银国际-伟仕佳杰-00856.HK-Strong_FY24_results__benefiting_from_the_robust_AI_demand_5页_985kb
报告摘要
VSTECS (856 HK) Summary
Core Content
VSTECS (856 HK) reported strong FY24 financial results, with total revenue increasing by 21% YoY to HK$89.1bn, exceeding both the analyst's and Bloomberg's consensus estimates. Net profit also rose by 14% YoY to HK$1.05bn, surpassing the consensus by 10%. The company's growth is attributed to robust demand for AI solutions and strong performance in the South East Asian market, which contributed HK$30.7bn in revenue, representing 34% of total revenue. Revenue from North Asia accounted for 66% of total revenue.
Main Points
-
Strong FY24 Performance:
- Total revenue: HK$89.1bn (+21% YoY)
- Net profit: HK$1.05bn (+14% YoY)
- Revenue beat: 7/8% above the consensus estimate
-
Market Growth:
- South East Asia revenue: HK$30.7bn (+74% YoY)
- North Asia revenue: HK$58.4bn (+4% YoY)
- Enterprise systems/consumer electronics/cloud computing revenue: HK$52.3/32.8/3.9bn (+30%/+8%/+28% YoY)
-
AI and Cloud Computing Growth:
- AI and cloud computing revenue: HK$7.7bn (+35% YoY)
- These businesses accounted for 0.9% of total revenue
-
Strategic Initiatives:
- Deepening partnerships with leading cloud platforms (Alibaba, Huawei, AWS)
- Expanding into lower-tier cities and localizing database products
- Increasing R&D spending in the AI field by over 50%
- Expanding DeepSeek service offerings to over 30 data centres
-
Earnings Growth Outlook:
- Management expects 15-20% earnings growth over FY25-27E
- Revised net profit forecasts: HK$1.32bn (FY25E), HK$1.52bn (FY26E), HK$1.73bn (FY27E)
-
Valuation and Target Price:
- Target price: HK$7.60 (up from HK$7.20)
- Based on 8x FY25E P/E, which is lower than the average P/E of peers (12x)
- Current price: HK$6.08, with upside potential of 25%
Key Financial Metrics
| Metric | FY23A | FY24A | FY25E | FY26E | FY27E |
|---|---|---|---|---|---|
| Revenue (HK$ mn) | 73,891 | 89,086 | 102,872 | 113,248 | 122,500 |
| YoY growth (%) | (4.4) | 20.6 | 15.5 | 10.1 | 8.2 |
| Net profit (HK$ mn) | 922.0 | 1,116.2 | 1,318.1 | 1,518.8 | 1,726.5 |
| YoY growth (%) | 12.0 | 21.1 | 18.1 | 15.2 | 13.7 |
| EPS (Reported) (HK$) | 0.66 | 0.80 | 0.95 | 1.09 | 1.24 |
| Consensus EPS (HK$) | 0.66 | 0.80 | 0.82 | 0.92 | na |
| P/S (x) | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| P/E (x) | 9.3 | 7.6 | 6.4 | 5.6 | 4.9 |
Business Forecasts Update
| Metric | Current | Previous | Change (%) |
|---|---|---|---|
| Revenue (HK$ bn) | 102.9 | 90.71 | +13.4% |
| Gross profit (HK$ bn) | 4.58 | 4.15 | +10.3% |
| Operating profit (HK$ bn) | 2.01 | 1.65 | +22.0% |
| Net profit (HK$ bn) | 1.32 | 1.06 | +24.4% |
| EPS (HK$) | 0.95 | 0.74 | +28.5% |
| Gross margin (%) | 4.5% | 4.6% | -0.1 ppt |
| Operating margin (%) | 2.0% | 1.8% | +0.1 ppt |
| Net margin (%) | 1.3% | 1.2% | +0.1 ppt |
Shareholding and Performance
-
Shareholding Structure:
- Li Jialin & Liu Li: 41.6%
- Shenzhen Investment: 17.6%
-
Share Performance:
- 1-mth: -26.8%
- 3-mth: +16.9%
- 6-mth: +46.5%
-
Stock Data:
- Market Cap: HK$8,452.5 mn
- 52w High/Low: HK$8.31/HK$4.04
Analyst Recommendations
- Rating: BUY (Maintain)
- Target Price: HK$7.60
- Previous Target Price: HK$7.20
- Upside/Downside: 25.0%
Profitability and Liquidity
| Metric | 2022A | 2023A | 2024A | 2025E | 2026E | 2027E |
|---|---|---|---|---|---|---|
| Gross profit margin (%) | 4.4% | 4.7% | 4.4% | 4.5% | 4.5% | 4.5% |
| Operating margin (%) | 1.7% | 1.9% | 1.9% | 2.0% | 2.0% | 2.1% |
| Return on equity (ROE) (%) | 10.6% | 11.6% | 13.1% | 14.1% | 14.6% | 14.9% |
| Current ratio (x) | 1.3 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 |
| Receivable turnover days | 72.1 | 77.0 | 74.4 | 74.5 | 76.2 | 76.8 |
| Inventory turnover days | 47.9 | 55.4 | 48.2 | 44.8 | 45.8 | 46.1 |
| Payable turnover days | 75.7 | 80.6 | 76.0 | 73.9 | 75.6 | 76.2 |
Valuation Comparison
| Company | Price (Local) | Mkt Cap (US$ mn) | EPS growth (2025E) | EPS growth (2026E) | P/E (2025E) | P/E (2026E) |
|---|---|---|---|---|---|---|
| Digital China | 45.1 | 4,482 | 22 | 18 | 19.1 | 16.1 |
| Synnex | 129.6 | 10,933 | 10 | 13 | 10.1 | 8.9 |
| Ingram Micro | 19.4 | 4,563 | 9 | 8 | 6.4 | 5.9 |
| Average | - | - | - | - | 11.8 | 10.3 |
Analyst Certification and Disclaimers
- The analyst certifies that the views expressed reflect personal opinions and are not influenced by compensation.
- The analyst and associates have not traded in the stock covered in the report within 30 days prior to the report's issue.
- No liability is accepted for losses incurred from reliance on the report.
- The report is for informational purposes only and not investment advice.
- The value of investments is uncertain and may fluctuate.
CMBIGM Ratings
- BUY: Potential return of over 15% over next 12 months
- OUTPERFORM: Industry expected to outperform the relevant broad market benchmark over next 12 months
- MARKET-PERFORM: Industry expected to perform in-line with the relevant broad market benchmark 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: Stock is not rated by CMBIGM
Important Disclosures
- There are risks involved in trading securities.
- The report is not tailored to individual investors.
- Past performance is not indicative of future results.
- The report is for the use of intended recipients only and cannot be reproduced or distributed without prior written consent.
- CMBIGM may have conflicts of interest and is not liable for any loss or damage from reliance on the report.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载