20130924-高盛-Dongfang_Electric_Corporation_Limited__H__New_trough_P_B_may_not_have_fully_reflected_industry_concerns_12页_527kb
报告摘要
Dongfang Electric Corporation Limited (H) Summary
Core Content
Dongfang Electric Corporation Limited (H) (1072.HK) is a diversified power equipment manufacturer. The report maintains a Neutral rating on the company, reflecting ongoing concerns about its financial performance and market conditions.
Main Points
1. Investment Thesis
- Revenue Growth: Expected to remain challenging in 2015 due to weak new orders and declining product prices.
- Operating Costs: May decrease due to lower receivable impairments and efficiency gains, but gross margin remains under pressure from intense market competition.
- Financing Costs: Increased financing costs could hinder earnings recovery.
- EPS Estimates: Cut by an average of 4% for 2013–2015.
- Price Target: Reduced by 4% for H-shares and 5% for A-shares to HK$11.7/Rmb12.3.
- P/E Multiples: Target P/E multiples remain at 9X for H-shares and 12X for A-shares.
2. Implications
- New Orders: Continued weak performance, with a 10% YoY decline in 1H13.
- Power Capacity Growth: Coal-fired power capacity growth in China is projected to be 4% from 2012–2015 and 1% from 2015–2020, as the country reduces its carbon footprint.
- Gas-Fired Power: Modest growth due to limited affordable gas supply.
- Wind Turbine Business: Faces further market share loss.
- Nuclear Power: May partially offset declines, but not significantly.
- Profit Margins: At risk due to weak demand, price competition, and cost inflation.
- Receivable Collection: Expected to improve, reducing impairments.
- Dividends: Likely to decline slightly in 2013, with a 10% payout ratio assumed.
- Export Prospects: Curbed by the depreciated Indian Rupee, increasing currency risk.
3. Valuation
- 2014 Estimates:
- P/E: 9X for H-shares, 12X for A-shares.
- P/B: 1.0X for H-shares, 0.9X for A-shares.
- EV/EBITDA: 13.3X for H-shares, 12.1X for A-shares.
- P/B Analysis: The P/B ratio is expected to continue to decline, to 0.8X by 2015.
- ROE: Projected to decrease from 14.9% in 2012 to 10.4% in 2015.
- CROCI: Expected to fall from 6.5% in 2012 to 6.2% in 2015.
4. Financial Highlights
| Metric | 2012 | 2013E | 2014E | 2015E |
|---|---|---|---|---|
| Total Revenue (Rmb mn) | 38,079.2 | 42,802.9 | 43,411.3 | 43,055.1 |
| Net Income (Rmb mn) | 2,191.1 | 2,116.2 | 2,056.1 | 2,123.1 |
| EPS (Rmb) | 1.09 | 1.06 | 1.03 | 1.06 |
| Dividend Yield (%) | 0.8 | 1.2 | 1.2 | 1.2 |
| P/E (X) | 12.3 | 8.4 | 8.6 | 8.3 |
| P/B (X) | 1.7 | 1.0 | 0.9 | 0.8 |
| EV/EBITDA (X) | 16.7 | 13.3 | 12.1 | 10.6 |
5. Key Risks
- Sales and New Orders: May not meet forecasts due to weak demand.
- Gross Margins: At risk due to market competition and cost pressures.
- Impairments: May vary from estimates, affecting profitability.
- Currency Risk: Export prospects are limited due to the depreciated Indian Rupee.
Summary Table
| Metric | 2012 | 2013E | 2014E | 2015E |
|---|---|---|---|---|
| Total Revenue (Rmb mn) | 38,079.2 | 42,802.9 | 43,411.3 | 43,055.1 |
| Net Income (Rmb mn) | 2,191.1 | 2,116.2 | 2,056.1 | 2,123.1 |
| EPS (Rmb) | 1.09 | 1.06 | 1.03 | 1.06 |
| P/E (X) | 12.3 | 8.4 | 8.6 | 8.3 |
| P/B (X) | 1.7 | 1.0 | 0.9 | 0.8 |
| EV/EBITDA (X) | 16.7 | 13.3 | 12.1 | 10.6 |
Key Insights
- The company is expected to face continued challenges in revenue growth, profit margins, and earnings recovery.
- Export performance is negatively impacted by the depreciation of the Indian Rupee.
- Dividends are expected to fall modestly in 2013 due to lower earnings.
- Valuation metrics such as P/E and P/B are expected to continue to decline.
- Gross margin is a key factor in earnings sensitivity, with a 100-bp change potentially affecting EPS by 17%.
- ROE is projected to decline over time, indicating lower returns for shareholders.
Investment Context
- Peer Comparison: The company trades at a lower P/B compared to its peers, suggesting potential undervaluation.
- Market Position: Despite some growth in certain segments, the company's overall performance remains under pressure.
- Share Price Performance:
- 3-month: +5.5%
- 6-month: -23.3%
- 12-month: +0.7%
- Relative to MSCI China:
- 3-month: -10.6%
- 6-month: -26.6%
- 12-month: -10.9%
Conclusion
Dongfang Electric (H) is currently facing multiple challenges in its business environment, including weak new orders, intense competition, and cost pressures. The company is undervalued in terms of P/B, but high valuation risks persist. Investors should be cautious and consider the low growth expectations and potential for margin compression before making investment decisions.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载