20160315-法国巴黎银行-舜宇光学科技-02382.HK-Solid_result,_positive_outlook_13页_522kb
报告摘要
Summary of SUNNY OPTICAL TECHNOLOGY (2382 HK)
Core Content
Sunny Optical Technology is a leading Chinese manufacturer of optical components and products, particularly in the smartphone camera module and vehicle lens markets. The company reported strong performance in the second half of 2015, with a higher-than-expected gross margin (GM) of 17.2% and well-controlled operating expenses (opex). This performance was attributed to increased lens shipments, better technology in higher resolution products, and market share gains in vehicle lenses.
Main Points
-
Strong 2H15 Performance:
- Net sales increased by 30.0% h-h and 31.7% y-y to RMB6,045m.
- Gross profit reached RMB1,041m (+44% h-h; +43% y-y), with a GM of 17.2%.
- Operating profit was RMB586m (+81% h-h; +90% y-y), with an OPM of 9.7%.
-
Product Mix and Market Share:
- The company shipped about 300m units of lens sets in 2015, targeting a 20-30% y-y growth in 2016.
- Expected to increase shipments of 8MP/13MP+ lens sets, which should push its handset lens GM to the higher end of its 35-40% guidance.
- Estimated market share in Chinese smartphones is around 30%, potentially taking share from Largan in some models due to better local support and improved quality/pricing.
-
Dual-Cam Opportunity:
- Sunny is a key supplier for Huawei, the most aggressive player in dual-camera specifications.
- The dual-camera trend in China is expected to benefit Sunny significantly, with higher entry barriers supporting its ASP.
- Continuous pixel upgrades to 13MP (reaching 30-40% in 2016E) are anticipated, which will be positive for its business.
-
Investment Rating and Target Price:
- The investment rating is maintained as BUY, with the target price revised to HKD22 from HKD20.
- The target PER is unchanged at 18x, applied to FY16/17E average EPS, which is at the mid- to high end of the P/E range of the last three years.
- Earnings forecasts for 2016/2017E have been revised upwards by 22%/14%, reflecting improved margins and a positive outlook.
-
Key Assumptions and Catalysts:
- Potential catalysts include increased lens shipments in higher megapixel units, better technology in higher resolution products, and market share gains in vehicle lenses.
- Long-term growth is expected from other applications like VR, 360 cameras, and machine vision.
Key Risks
- Weaker Shipments: If shipments in camera modules and lenses fall below expectations, especially in the higher megapixel segment.
- ASP Declines: Unexpected declines in average selling prices could impact profitability.
- Market Share Losses: Potential losses in vehicle lens shipments due to competition or market shifts.
Company Background
- Industry Position: Sunny is China's leading optical components and products manufacturer, and the largest smartphone camera module producer in the country.
- Major Customers: Huawei, Lenovo, Oppo, Ginoee, and BBK.
- Product Range: Optical components, optoelectronic products, and optical instruments.
Key Executives
| Name | Age | Joined | Title |
|---|---|---|---|
| Liaoning Ye | 50 | 2012 | Chairman |
| Yang Sun | 43 | 2012 | CEO |
| Kewu Dong | 47 | 2012 | Vice President |
Revenue Breakdown (2014)
- Optical Components: 16.6%
- Optoelectronic Products: 80.7%
- Optical Instruments: 2.6%
Event Calendar
| Date | Event |
|---|---|
| Mar-16 | The 86th Geneva International Motor Show |
| Apr-16 | SEC 1Q16 Pre-result |
| Apr-16 | SEC 1Q16 Result |
| Aug-16 | 1H16 Earnings Release |
| Sep-16 | The 66th IAA Commercial Vehicles Show |
| Sep-16 | 1H16 Earnings Release |
Key Assumptions
| Metric | 2016E (%) | 2017E (%) |
|---|---|---|
| Gross Margins | 17.2 | 17.6 |
| OPM | 8.6 | 9.2 |
| Net Margins | 7.9 | 8.4 |
Earnings Sensitivity
| Metric | Base 2016E | Base 2017E | Best 2016E | Best 2017E | Worst 2016E | Worst 2017E |
|---|---|---|---|---|---|---|
| Sales (RMB b) | 12.24 | 14.16 | 12.56 | 14.48 | 11.92 | 13.85 |
| EPS (RMB) | 0.90 | 1.11 | 1.03 | 1.25 | 0.78 | 0.97 |
Valuation Comparison
| Name | Price (HKD) | P/E 2016 (x) | P/E 2017 (x) | EPS 2016 (RMB) | EPS 2017 (RMB) | P/B 2016 (x) | P/B 2017 (x) | Dividend Yield (%) | ROE (%) |
|---|---|---|---|---|---|---|---|---|---|
| SUNNY OPTICAL * | 19.32 | 18.0 | 14.6 | 0.90 | 1.11 | 3.1 | 2.6 | 1.7 | 23.1 |
| FIH MOBILE * | 2.9 | 8.3 | 8.0 | 0.05 | 0.05 | 0.6 | 0.6 | 1.4 | 7.7 |
| AAC TECH * | 53.2 | 16.5 | 14.8 | 2.71 | 3.01 | 3.5 | 2.8 | 1.7 | 21.2 |
| LARGAN * | 2,470.0 | 15.3 | 14.5 | 161.71 | 170.41 | 4.4 | 3.7 | 2.6 | 27.5 |
Semi-Annual P&L
| Metric | 1H15 (RMB m) | 2H15E (RMB m) | 1H16E (RMB m) | 2H16E (RMB m) | 1H17E (RMB m) | 2H17E (RMB m) | 2015E (RMB m) | 2016E (RMB m) | 2017E (RMB m) |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,651 | 6,045 | 5,152 | 7,089 | 6,573 | 7,590 | 10,696 | 12,241 | 14,163 |
| Gross Profit | 722 | 1,041 | 869 | 1,235 | 1,132 | 1,361 | 1,763 | 2,103 | 2,493 |
| Operating Profit | 324 | 586 | 429 | 629 | 570 | 738 | 909 | 1,057 | 1,308 |
| Net Income | 308 | 454 | 370 | 596 | 520 | 670 | 762 | 966 | 1,190 |
| Recurring EPS (RMB) | 0.29 | 0.42 | 0.34 | 0.55 | 0.48 | 0.62 | 0.71 | 0.90 | 1.11 |
Conclusion
Sunny Optical Technology is well-positioned for growth due to its strong performance in 2H15, improved margins, and a strategic focus on higher resolution products and the dual-camera trend in China. The company's investment thesis remains positive, with a BUY rating and a revised target price of HKD22, driven by its strong fundamentals and growth prospects in the optical components market.
试读结束,高清完整版pdf/doc/ppt,请点下载