20180626-东英亚洲证券-特步国际-01368.HK-2Q18E_operations_preview_6页_1mb
报告摘要
Equity Research Summary: Xstep International Holdings Ltd. (1368 HK)
Core Information
- Company: Xstep International Holdings Ltd.
- Industry: Sportswear
- Stock Code: 1368 HK
- Research Date: 25 June 2018
- Researcher: Dallas Cai
- Rating: BUY
- Target Price: HK$6.40 (+21% upside from current close price of HK$5.30)
- Market Cap: HK$2,239.75 million
- Issue Share: 5.61 million
- 3M Avg Daily Vol: 2.49 million
- Major Shareholder: Ding Shuibo (60.06%)
- Close Price: HK$5.30
Key Financial Highlights (FY16 to FY20E)
| Metric | FY16 | FY17 | FY18E | FY19E | FY20E |
|---|---|---|---|---|---|
| Revenue (RMB mn) | 5,396.6 | 5,113.4 | 5,834.2 | 6,660.0 | 7,612.0 |
| Revenue Growth (%) | 1.9 | -5.2 | 14.1 | 14.2 | 14.3 |
| Net Profit (RMB mn) | 527.8 | 408.1 | 613.7 | 727.9 | 853.1 |
| Net Profit Growth (%) | -22.2 | -22.7 | 50.4 | 18.6 | 17.2 |
| Diluted EPS (HK$) | 0.297 | 0.230 | 0.337 | 0.400 | 0.469 |
| EPS Growth (%) | -22.4 | -22.6 | 46.8 | 18.6 | 17.2 |
| Net Margin (%) | 9.8 | 8.0 | 10.5 | 10.9 | 11.2 |
| ROE (%) | 10.8 | 8.0 | 11.6 | 13.2 | 14.5 |
| P/E (x) | 16.7 | 21.5 | 14.7 | 12.4 | 10.5 |
| P/B (x) | 1.8 | 1.7 | 1.6 | 1.6 | 1.5 |
| Yield (%) | 3.3 | 2.8 | 4.1 | 4.9 | 5.7 |
| DPS (HK$) | 0.165 | 0.140 | 0.202 | 0.240 | 0.281 |
2Q18E Operations Preview
- SSSG (Sales, Share, and Gross margin): Expected to maintain low-teens growth with a slight increase in retail discounts to ~25% due to the 618 shopping festival.
- Inventory Level: Expected to remain healthy at 4.0-4.5x.
- Management Shareholding: Management increased shareholding, with Chairman Ding purchasing 1 million shares in May 2018.
- Southbound Capital Inflow: Xtep has the lowest southbound holding ratio (less than 1%) among its domestic peers, suggesting potential for capital inflow.
- Price Correction: Recent price drop of up to 11.4% is viewed as an attractive entry point for investors to capitalize on 2018E results.
Key Risks
- Deep discounts on e-commerce platforms due to intense competition.
- Slower-than-expected retail growth.
- Deflated consumer confidence due to slowing macroeconomic conditions.
Exhibit 3: 618 Shopping Festival Sales Ranking
| Platform | Rank | Top Brands |
|---|---|---|
| JD.com | 1 | Adidas |
| JD.com | 2 | Nike |
| JD.com | 3 | Under Armour |
| JD.com | 4 | Li-Ning |
| JD.com | 5 | Anta |
| JD.com | 6 | Xtep |
| T Mall | 1 | Adidas |
| T Mall | 2 | Nike |
| T Mall | 3 | Li-Ning |
| T Mall | 4 | Anta |
| T Mall | 5 | Skechers |
| T Mall | 6 | Xtep |
Exhibit 4: Southbound Shareholding as % of Free Float
- Xtep has the lowest ratio of southbound holdings, indicating less pressure from institutional selling and potential for support.
Exhibit 5: Peer Group Comparison (Selected)
| Company | Ticker | Price (HK$) | Mkt Cap (US$m) | P/E (x) | P/B (x) | Net gearing | Gross Margin (%) | Net Margin (%) | ROE (%) |
|---|---|---|---|---|---|---|---|---|---|
| Xstep Intl | 1368 HK | 5.30 | 1,513 | 18.2 | 1.83 | 40.8 | 43.8 | 9.8 | 10.8 |
| 361 Degrees | 1361 HK | 2.28 | 601 | 8.6 | 0.7 | 16.5 | 43.9 | 8.0 | 8.0 |
| Anta Sports Prod | 2020 HK | 41.80 | 14,301 | 29.7 | 20.0 | 16.5 | 43.8 | 10.5 | 11.2 |
| Li Ning Co Ltd | 2331 HK | 8.34 | 2,323 | 32.3 | 3.0 | 20.3 | 43.9 | 5.8 | 11.4 |
| Nike Inc -CI B | NKE US | 73.43 | 118,351 | 28.7 | 12.2 | 21.5 | 43.9 | 12.3 | 14.0 |
| Under Armour-A | UAA US | 22.38 | 9,567 | N/A | 4.9 | 29.9 | 43.9 | 4.7 | 13.6 |
| Adidas Ag | ADS GR | 189.15 | 46,115 | 34.9 | 5.7 | 15.2 | 43.9 | 5.2 | 17.5 |
| Puma Se | PUM GR | 494.50 | 8,691 | 54.4 | 4.4 | 22.5 | 43.9 | 3.3 | 17.3 |
Recent Reports and Recommendations
- Recent Reports: Highlighting various companies in the Chinese market, including Xtep, with a focus on financial performance, strategic moves, and market dynamics.
- Recommendations: Xtep is reiterated as a BUY with an unchanged target price of HK$6.40, indicating confidence in its 2018E results and potential for growth.
Summary of Key Points
- Growth Outlook: Xtep is expected to maintain strong growth momentum in 2Q18E and throughout 2018, with a focus on retail and e-commerce performance.
- Valuation: Current P/E is at 14.7x for FY18E, which is below historical levels, suggesting potential for upside.
- Management Actions: Increased shareholding by management and potential for southbound capital inflow are viewed as positive catalysts.
- Competitive Position: Xtep ranked 6th on JD.com and 6th on T Mall during the 618 shopping festival, indicating a strong but competitive position in the sportswear market.
- Financial Health: Xtep maintains a healthy balance sheet with a net cash position and a low debt-to-equity ratio, supporting its financial flexibility.
Conclusion
Xstep International Holdings Ltd. is a promising player in the sportswear sector with a strong business outlook, management support, and potential for capital inflow. The recent price correction is seen as an opportunity for investors to enter the stock with a target price of HK$6.40, offering a 21% upside. Despite risks such as intense competition and macroeconomic conditions, the company's financial performance and strategic moves suggest a BUY rating for the short term.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载