20140324-Maybank_KERPL-Stable___steady_–_good_virtual__BUY_16页_1mb

VTECH Holdings (303 HK) Summary

Core Content

VTECH Holdings (303 HK) is a Hong Kong-based company in the industrials sector with a current share price of HKD96.05 and a revised target price of HKD120.00, representing a 25% increase. The company has a market capitalization of USD3.1B and an average daily trading volume of USD4M. The upgrade from HOLD to BUY is based on expectations of stable earnings growth, a strong return on equity (ROE), and an attractive cash dividend yield.

Key Financial Highlights

• Total Returns Expectation: 25–30% over the next 12–15 months, including a 7–8% cash dividend yield.
• ROE: Expected to reach ±40%, placing VTECH among the best regionally if not globally.
• Dividend Yield: Anticipated to be 7–8%, supported by a strong cash generation ability and a 90–99% pay-out ratio.
• Free Cash Flow (FCF) Yield: 6–7%, with VTECH generating approximately USD200m in free cash flow.
• Net Cash per Share: HKD9+.
• Valuation Metrics:
  • Core FDEPS (cts): Expected to grow from 76.9 in FY12A to 99.9 in FY16E.
  • Core FD P/E: Expected to decline from 16.1 in FY12A to 12.4 in FY16E.
  • EV/EBITDA: Expected to fall from 12.1 in FY12A to 9.0 in FY16E.
• Dividend Forecast: Investors can expect over HKD20 in cash dividends over the next 24 months.

Earnings and Profitability Outlook

• Profit Margin Recovery: Expected to improve starting from 2H14 due to lower raw material costs, better product mix, and RMB depreciation.
• Gross Margin: Projected to expand to 34–35% in 2H14, up from 31.7% in 1H14 and 33.8% in 2H13.
• Earnings Growth: Anticipated to reach record levels in FY15/16 with annual growth of 8–10%.

Cost Drivers and Efficiency Improvements

• Raw Material Costs: Declined significantly in recent years, especially for ABS and metals, which are major components of COGS.
• RMB Depreciation: Beneficial for VTECH, as 20–25% of COGS is RMB denominated, leading to improved profitability.
• Automation: Implemented across production lines, reducing headcount and improving productivity. This has led to a 38% increase in productivity from FY10 to FY14E.

Product Mix and Market Position

• ELP (Electronic Learning Products): VTECH is the world's largest manufacturer of ELP devices, with a 36% contribution to FY14 revenue. Expected to grow to 40–42% of group revenue in FY14–16.
• TEL (Telecom Products): Revenue has declined over the years due to market maturation, but VTECH is diversifying into the corporate market with new products like SIP phones and wireless conferencing systems.
• EMS (Electronics Manufacturing Services): Grew at an 18% CAGR since 2010, contributing to a significant portion of revenue. It is expected to reach near USD500m in FY14, with a high mix and low volume business model leading to higher profitability.

Regional Peers Comparison

• VTECH (303 HK): BUY rating, with a target price of HKD120.00.
• Venture (VMS SP): BUY rating, with a lower market cap (USD1.6B) and similar valuation metrics.
• Delta Electronics (DELTA TB): BUY rating, with a larger market cap (USD13.8B) and slightly lower ROE.
• Vanguard (5347TT): NR rating, with a focus on foundry wafer demand but potential challenges due to recent acquisitions.
• Radiant (6176TT) and Casetek (5264TT): Both considered good value plays but face customer concentration risk due to reliance on Apple.

Conclusion

VTECH's strong financials, attractive dividend yield, and high ROE make it a compelling investment opportunity. The company's strategic shift towards higher-margin product lines and improved operational efficiency is expected to drive sustainable earnings growth and outperform the market, especially in an uncertain equity environment. Its valuation is competitive against regional peers, and the combination of stable growth and high returns could make it an attractive hedge for investors.