2025-06-12-花旗集团-苏格兰南方能源公司(SSE)_SSE_PLC(SSE.L)_动力与基本面_22页_751kb
报告摘要
SSE PLC (SSE.L) Summary
Core Content and Key Information
Citi Research has provided a detailed analysis of SSE PLC (SSE.L) with a focus on its financial performance, future growth opportunities, and the potential impact of the UK government's decision on zonal pricing. The report highlights that SSE is currently rated as Neutral with a 12-month price target (PT) of £17.31, based on a current share price of £17.98. The report emphasizes the balanced risk/reward scenario due to the upcoming binary decision on zonal pricing.
Main Points and Views
Zonal Pricing Decision
- Binary Outcome: The UK government is set to make a decision on zonal pricing, which could significantly affect SSE's share price.
- Impact Analysis: If zonal pricing is implemented, the potential downside could be around 300p, while a sentiment-driven recovery could result in a 230p upside.
- Industry Opposition: There is strong industry resistance to zonal pricing, as it may conflict with the government's growth agenda and pose risks to CfD investments.
- CfD Protection: Assuming full protection, the risk to CfD investments is limited.
Balance Sheet and Growth Opportunities
- Funding Constraints: SSE's balance sheet has limited capacity for growth beyond the network and RIIO-ET3/ED2 projects.
- FFO/D and RCF/ND Ratios: These ratios are expected to become stretched by 2028, which could lead to a potential downgrade in credit ratings.
- Development Pipeline: SSE has a substantial development pipeline with 3.7GW in late stage, 14GW in early stage, and 7.6GW with "future prospects".
- Capital Expenditure (Capex): The report suggests that reinvestment is necessary to maintain the quality and visibility of SSE's earnings, particularly for offshore wind projects.
Renewable Assets
- Onshore Load Factors: Onshore renewable assets have shown a declining trend over the last decade, raising concerns about the underlying asset quality.
- Offshore Load Factors: Offshore renewable assets have remained relatively stable, but the duration of subsidies is short, at 6.5 years for operating assets and 8.1 years if including under construction.
- Reinvestment Necessity: Citi Research believes that reinvestment in the renewable fleet is essential to sustain the current rating and maintain earnings visibility.
Networks and Performance
- RoRE Performance: SSE has a sector-leading Return on Revenue (RoRE), with strong track records in both ET and ED rounds.
- RIIO-ET3 and ED2: The report is constructive on the prospects of these regulatory frameworks, suggesting that SSE could benefit from them.
- Financial Outperformance: SSE's network assets have delivered operational and financial outperformance, supported by a strong RoRE.
Financial Highlights
Profit & Loss
| Metric | 2024 (£m) | 2025 (£m) | 2026E (£m) | 2027E (£m) | 2028E (£m) |
|---|---|---|---|---|---|
| Sales Revenue | 10,457.2 | 10,131.9 | 10,259.9 | 10,953.6 | 11,721.1 |
| Gross Profit | 2,426 | 2,419 | 2,237 | 2,624 | 2,992 |
| EBITDA (Adj) | 3,296 | 3,350 | 3,215 | 3,726 | 4,220 |
| Pre-Tax Profit | 2,495 | 1,850 | 2,000 | 2,364 | 2,622 |
| Core NPAT | 1,731 | 1,768 | 1,704 | 1,935 | 2,012 |
Per Share Data
| Metric | 2024 (p) | 2025 (p) | 2026E (p) | 2027E (p) | 2028E (p) |
|---|---|---|---|---|---|
| Diluted EPS | 158.5 | 160.9 | 153.1 | 171.8 | 176.5 |
| DPS | 60.0 | 64.2 | 68.7 | 73.5 | 78.6 |
| Dividend Yield (%) | 3.3 | 3.6 | 3.8 | 4.1 | 4.4 |
Valuation Ratios
| Ratio | 2024 (x) | 2025 (x) | 2026E (x) | 2027E (x) | 2028E (x) |
|---|---|---|---|---|---|
| P/E | 11.3 | 11.2 | 11.7 | 10.5 | 10.2 |
| EV/EBITDA | 8.4 | 8.4 | 9.2 | 8.4 | 7.9 |
| Net Debt to Equity | 84.1% | 86.7% | 94.2% | 99.9% | 105.1% |
Key Projects and Opportunities
- AR7: Citi Research is optimistic about the potential returns of new projects, with a focus on the Berwick Bank project.
- RIIO-ET3: The report is constructive on the potential of RIIO-ET3, which involves a 4x increase in totex compared to ET2.
- Subsidy Duration: The duration of subsidies for operating renewable assets is 6.5 years, while for projects under construction, it is 8.1 years.
Outlook and Recommendations
- Share Price Movement: The report suggests that SSE's share price is range-bound until the zonal pricing decision is made.
- Funding Needs: If SSE intends to grow its renewable division, additional funding (equity or through asset disposals) may be necessary.
- Valuation: SSE is considered fairly valued based on a 1-year forward P/E of 158p, with the EV/EBITDA ratio trading towards the top end of its range.
- Investment Strategy: Citi Research sees potential trading opportunities if the shares move significantly in either direction, depending on the outcome of zonal pricing.
Conclusion
Citi Research maintains a Neutral rating for SSE PLC, emphasizing the balanced risk/reward due to the uncertainty surrounding zonal pricing and the need for reinvestment in renewable assets. The report outlines the importance of network performance, subsidy duration, and balance sheet constraints in shaping SSE's future outlook. Investors are advised to monitor the zonal pricing decision, AR7 outcomes, and RIIO-ET3 for further insights into SSE's potential valuation movements.
试读结束,高清完整版pdf/doc/ppt,请点下载