20180830-中国银河国际证券-广发证券-01776.HK-Weak_Q2_results_Downgrade_to_HOLD_5页_1mb
报告摘要
GF Securities Summary
Core Information
- Company: GF Securities (GFS) [1776.HK; 000776.CH]
- Valuation:
- PBR (H): 0.77x (lower than historical average by 1.85 standard deviations)
- PBR (A): 0.80x
- Stock Price (Aug 29, 2018): HK$10.20
- Target Price:
- H: HK$11.70 (+14.7%)
- A: RMB12.50 (-7.7%)
- Valuation Adjustment:
- Previously, GFS was believed to deserve a valuation premium due to its strong ROE.
- Current low valuation suggests no major catalysts in the near term.
- Rating: Downgraded from BUY to HOLD
Investment Highlights
Revenue and Profit
- Q2 2018 Net Profit: RMB1.33bn, down 38.4% YoY
- Q2 2018 Total Revenue: RMB3.6bn, down 28.1% YoY
- Net Profit Decline:
- Down 38.4% YoY
- Cut by 21.6% and 17.7% for 2018E and 2019E respectively
Business Performance
- Investment Banking Revenue: Down 65.7% YoY to RMB211m
- Brokerage Revenue: Down 6% YoY due to low trading volume
- Net Investment Income: Down 62.4% YoY to RMB913m
- Asset Management Revenue: Moderate recovery, up 14.3% in Q2 2018
Cost Management
- Staff Costs: Down 24.2% YoY to RMB2.46bn, despite moderate staff growth
- Net Profit Decline Mitigated: Staff cost control helped reduce the decline
Market Outlook
- July 2018 Performance: Net profit down 8.2% YoY
- Short-term Outlook: Unexciting, with little room for financial innovation
- ROE: Expected to drop to 7.2% in 2018E, below the historical >10% level
Key Financials
Income Statement (RMB'000)
| Metric |
2014 |
2015 |
2016 |
2017 |
2018E |
2019E |
| Net Profit |
5,022,568 |
13,201,014 |
8,030,107 |
8,595,399 |
6,214,820 |
6,949,042 |
| Recurring Net Profit |
5,022,568 |
13,201,014 |
8,030,107 |
8,595,399 |
6,214,820 |
6,949,042 |
| Recurring EPS (RMB) |
0.849 |
1.732 |
1.054 |
1.128 |
0.815 |
0.912 |
| Adjusted Net Margin (%) |
39.1 |
40.8 |
40.4 |
43.4 |
42.5 |
42.9 |
| ROAE (%) |
13.5 |
22.5 |
10.3 |
10.5 |
7.2 |
7.7 |
Balance Sheet (RMB'000)
| Metric |
2014 |
2015 |
2016 |
2017 |
2018E |
2019E |
| Total Assets |
240,099,776 |
419,097,015 |
359,801,354 |
356,904,639 |
366,671,339 |
400,088,888 |
| Total Liabilities |
198,722,320 |
339,276,186 |
278,448,018 |
268,279,057 |
274,552,276 |
302,830,231 |
| Shareholders' Equity |
39,610,880 |
77,519,274 |
78,530,210 |
84,854,203 |
88,020,588 |
92,794,443 |
| Book Value per Share (HK$) |
8.50 |
12.31 |
11.85 |
12.80 |
13.28 |
14.00 |
Key Ratios
| Ratio |
2014 |
2015 |
2016 |
2017 |
2018E |
2019E |
| PER (x) |
9.5 |
4.9 |
8.4 |
7.9 |
10.9 |
9.7 |
| PBR (x) |
1.20 |
0.83 |
0.86 |
0.80 |
0.77 |
0.73 |
| ROAA (%) |
2.81 |
4.01 |
2.06 |
2.40 |
1.72 |
1.81 |
| ROAE (%) |
13.5 |
22.5 |
10.3 |
10.5 |
7.2 |
7.7 |
| Leverage (x) |
4.8 |
5.6 |
5.0 |
4.4 |
4.2 |
4.2 |
| Non-client asset/net asset (x) |
4.1 |
3.8 |
3.4 |
3.3 |
3.3 |
3.5 |
Conclusion
- GF Securities experienced a significant decline in Q2 2018 results, with net profit down 38.4% YoY.
- The Company's revenue and profit declined across most business lines, with notable drops in investment banking and net investment income.
- Despite aggressive staff cost cuts, the net profit decline was still substantial.
- The stock's valuation is very low, with no clear catalysts expected in the short term.
- The downgrade to HOLD reflects the lack of near-term growth signals and the continued challenging market environment.
- The Company's asset management business showed some recovery, but other areas remained weak.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载