20180716-招银国际-津上机床中国-01651.HK-Key_takeaways_from_investor_meetings_5页_705kb
报告摘要
Summary of Precision Tsugami (China) (1651 HK)
Core Content
Precision Tsugami (China) (1651 HK) is a subsidiary of Tsugami Corporation, focusing on the high-end market segment in the China capital goods sector. The company has shown strong growth potential and received a BUY rating from CMB International Securities Limited (CMBIS), with a target price of HK$13.30, representing a +56% upside from the current price of HK$8.52.
Key Takeaways from Investor Meetings
- Revenue Growth: Management targets 20% YoY revenue growth in FY19E, higher than the 16% previously estimated.
- Gross Margin: Management is confident of maintaining a stable gross margin in FY19E, driven by enhanced production efficiency.
- Market Share Expansion: The company plans to expand its sales network and implement a clear pricing strategy, positioning itself to gain market share by offering competitive pricing compared to Korean and Taiwanese players while maintaining superior quality.
- Industry Position: Tsugami China is not directly competing with domestic players, which are affected by overcapacity, but rather with international competitors from Japan and Korea.
- CNC Ratio: The CNC ratio in China is below 30%, significantly lower than 70% in Japan and Germany, highlighting a substantial growth opportunity.
Financial Highlights
Earnings Summary
| FY | Turnover (Rmb mn) | Core Net Income (Rmb mn) | Core EPS (Rmb) | EPS Change (%) | EV/EBITDA (x) | PE (x) | PB (x) |
|---|---|---|---|---|---|---|---|
| 17A | 1,636 | 122 | 0.41 | 97.4 | 13.2 | 19.2 | 3.3 |
| 18A | 2,314 | 234 | 0.69 | 68.8 | 8.8 | 12.4 | 2.3 |
| 19E | 2,695 | 270 | 0.71 | 2.8 | 6.9 | 10.2 | 2.0 |
| 20E | 3,236 | 326 | 0.85 | 20.8 | 5.8 | 8.5 | 1.7 |
| 21E | 3,703 | 383 | 1.01 | 17.6 | 5.0 | 7.2 | 1.4 |
Revenue Breakdown by Products
| Product Type | FY17 (Rmb mn) | FY18 (Rmb mn) | FY19E (Rmb mn) | FY20E (Rmb mn) | FY21E (Rmb mn) |
|---|---|---|---|---|---|
| Precision automatic lathes | 1,048 | 1,257 | 1,417 | 1,530 | 1,714 |
| Precision turret machines | 290 | 654 | 879 | 1,274 | 1,529 |
| Precision machining centres | 121 | 171 | 190 | 209 | 226 |
| Precision grinding machines | 98 | 107 | 121 | 133 | 143 |
| Precision thread and form rolling machines | 11 | 12 | 14 | 15 | 16 |
| Others | 68 | 113 | 75 | 75 | 75 |
| Total Revenue | 1,636 | 2,314 | 2,695 | 3,236 | 3,703 |
Key Ratios
| Ratio | FY17 (%) | FY18 (%) | FY19E (%) | FY20E (%) | FY21E (%) |
|---|---|---|---|---|---|
| Gross margin | 18 | 20 | 20 | 20 | 20 |
| EBITDA margin | 13 | 14 | 15 | 15 | 15 |
| EBIT margin | 11 | 12 | 13 | 13 | 14 |
| Net profit margin | 7 | 8 | 10 | 10 | 10 |
| Revenue Growth (%) | 21 | 41 | 16 | 20 | 14 |
| Gross Profit Growth (%) | 34 | 62 | 16 | 19 | 15 |
| EBITDA Growth (%) | 56 | 50 | 28 | 19 | 16 |
| EBIT Growth (%) | 79 | 62 | 30 | 20 | 17 |
| Net Profit Growth (%) | 102 | 72 | 39 | 21 | 18 |
| Core Net Profit Growth (%) | 97 | 92 | 15 | 21 | 18 |
| Current Ratio (x) | 1.4 | 2.2 | 2.5 | 2.3 | 2.7 |
| Receivable Turnover Days | 56 | 79 | 87 | 84 | 85 |
| Inventory Turnover Days | 134 | 97 | 92 | 92 | 93 |
| Payable Turnover Days | 65 | 81 | 82 | 81 | 80 |
| ROA (%) | 9 | 12 | 14 | 14 | 14 |
| ROE (%) | 18 | 21 | 21 | 22 | 22 |
Capital Expenditure and Cash Flow
- Capex Budget (Rmb mn): Rmb97mmn in FY19E, Rmb90mn in FY20E, and Rmb87mn in FY21E.
- Operating Cash Flow (Rmb mn): Estimated at Rmb180-330mn annually, which is higher than the capex budget, indicating strong cash flow generation.
- Cash Flow from Operations: Rmb183mn in FY17, Rmb204mn in FY18, Rmb181mn in FY19E, Rmb331mn in FY20E, and Rmb249mn in FY21E.
- Cash Flow from Investing: Negative in most years, with a slight recovery in FY20E and FY21E.
- Cash Flow from Financing: Negative in FY17 and FY19E, with a positive contribution in FY18 due to equity financing.
Shareholding and Performance
-
Shareholding Structure:
- Tsugami Corporation: 70.8%
- Free float: 29.2%
-
Share Performance:
- 1-month: -18.3%
- 3-month: -18.7%
- 6-month: -16.5%
- 12-month: -12.1% (relative to the market)
-
Market Capitalization (HK$mn): 3,249
-
Average 3-month Turnover (HK$mn): 3.8
-
52-week High/Low (HK$): 14.36 / 6.3
Risks
- Unexpected decline in manufacturing capex
- Delay of production due to shortage of key components
Analyst Certification
The analyst certifies that:
- The views expressed accurately reflect their personal views.
- No part of their compensation is directly or indirectly related to the views expressed.
- They have not traded in the stock within 30 days prior to the report's issue.
- They will not trade in the stock within 3 business days after the report's issue.
- They do not serve as an officer of any covered Hong Kong listed company.
- They have no financial interests in the covered companies.
CMBIS Ratings
- BUY: Potential return of over 15% over the next 12 months.
- HOLD: Potential return of +15% to -10% over the next 12 months.
- SELL: Potential loss of over 10% over the next 12 months.
- NOT RATED: Not rated by CMBIS.
Important Disclosures
- This report is not investment advice and should be used with caution.
- Past performance does not guarantee future results.
- The value of investments is uncertain and may fluctuate.
- CMBIS does not assume liability for any losses incurred from relying on the information.
- The report is intended for specific recipients and may not be reproduced or distributed without consent.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载