20160201-中国银河国际证券-神州控股-00861.HK-Transformation_deserves_a_re-rating.Initiate_with_BUY_23页_1mb
报告摘要
Digital China [0861.HK] Summary
Core Content
Digital China (DC) is a leading IT services provider in China, spun off from Legend Group in 2000. The company is undergoing a strategic transformation by divesting its hardware distribution business and focusing on IT services, logistics solutions, and new growth areas such as internet-based financial services and smart city operations.
Main Business Segments and Growth Drivers
-
IT Services:
- DCITS [000555.CH] is the core of DC's IT services business, shifting from systems integration to higher-margin areas like software development and technical services.
- Gross margin of the IT services division improved to 19% in 1H 2015, up 2.7ppt YoY.
- DCITS has a strong client base across financial, telecom, government, energy, and manufacturing sectors.
- The company is leveraging cloud computing, big data, and platform operations to enhance competitiveness in the IT services market.
-
Logistics Services:
- DC operates under the "Instant" brand, offering comprehensive supply chain management services.
- The logistics division accounted for 35% of DC's top line in 2015 and is expected to grow at a CAGR of 25-30% over the next 3-5 years.
- The division is expected to contribute significantly to revenue growth, with a 90% YoY increase in 1H 2015.
-
Internet-Based Financial Services:
- DC has obtained various financial licenses and is focusing on micro-credit, factoring, and leasing services.
- The financial services division is expected to generate HK$143m, HK$172m, and HK$206m in revenue for 2015-2017 respectively.
- High gross margin (over 60%) in this segment indicates strong profitability and efficient use of working capital.
-
Smart City Operations:
- DC has initiated 10 Smart City projects and signed agreements with 44 local governments.
- It is expected to have 16, 42, and 100 platforms operational in 2015, 2016, and 2017 respectively.
- The Smart City platform serves as an entry point for other O2O services, creating high traffic flow and potential for growth.
-
Agricultural Informatization:
- DC is a key player in the rural information-related services segment, with a 20% market share.
- The company has acquired Zhongnong Xinda, a leader in rural land information services, which is involved in land rights confirmation and registration platforms.
- The government is pushing for agricultural informatization, which includes rural e-commerce and smart city projects.
Key Financials (in HKDm)
| Metric | 2013* | 2014* | 2015E* | 2016E* | 2017E* |
|---|---|---|---|---|---|
| Revenue | 52,264.5 | 68,342.8 | 14,003.9 | 16,378.0 | 19,391.5 |
| Gross Profit | 3,378.6 | 4,817.4 | 2,102.6 | 2,483.8 | 2,989.0 |
| Gross Margin % | 6.5 | 7.0 | 15.0 | 15.2 | 15.4 |
| Net Profit | 84.1 | 701.0 | 256.2 | 370.1 | 506.6 |
| Net Margin % | 0.2 | 1.0 | 1.8 | 2.3 | 2.6 |
| EPS (Basic) | 1.22 | 0.65 | 0.23 | 0.34 | 0.46 |
| DPS | $0.178 | $0.192 | $0.047 | $0.068 | $0.093 |
| ROE (%) | 1.1 | 8.6 | 3.0 | 4.2 | 5.5 |
| Dividend Yield (%) | 2.23 | 2.40 | 0.59 | 0.85 | 1.16 |
| PER (adjusted for special dividend) | n.a. | n.a. | 20.5 | 14.2 | 10.4 |
| PER (x) | 6.5 | 12.2 | 34.2 | 23.6 | 17.3 |
| PBR (x) | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 |
| FCF Yield (%) | 10.61% | 40.33% | 58.57% | 6.27% | 7.22% |
Investment View
- Buy Recommendation: The report recommends initiating a "Buy" rating with a target price of HK$9.97, based on a 20x 2016E PER for continuing operations plus the special dividend of HK$3.2.
- Valuation: The current valuation of 14.2x 2016E (after adjusting for special dividend) is seen as a re-visit point.
- Catalysts:
- Declaration of a special dividend of HK$3.2 per share.
- Breakthroughs in agricultural and healthcare informatization.
- Growth in internet-based financial services and smart city operations.
Risks
- Increasing competition in the IT and logistics sectors.
- Cost over-runs in project execution.
- Potential forex losses due to exposure to foreign currency-denominated loans.
Strategic Moves
- Disposal of Hardware Distribution Business: The hardware distribution business was sold to Shenxin Taifeng for RMB4.01bn, with 75% of proceeds used for a special dividend.
- Expansion into New Markets: DC is focusing on developing internet-based financial services, smart city operations, and agricultural informatization.
- Partnerships and Acquisitions: DC has acquired Zhongnong Xinda and holds a 15% stake in Cuncunle, a rural social network and classified ad O2O company.
Market Position
- DC is a leading player in logistics services with an estimated market share of less than 5%.
- The company is well-positioned to benefit from the growth of cloud computing, big data, and smart city initiatives in China.
- Agricultural informatization is expected to grow significantly due to government policies and rural e-commerce expansion.
Outlook
- The IT services market in China is under-invested and has potential for growth.
- DC's shift towards higher-margin services and new business models is expected to drive profitability and long-term value.
- The company is expected to deliver solid net profit growth of 25.4% in 2015E, 19.6% in 2016E, and 12.6% in 2017E (excluding non-cash forex loss).
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载