20170713-农银国际证券-A_leading_player_in_China_11页_1mb
报告摘要
Summary of Shuanghui Development (000895 CH)
Core Content
Shuanghui Development is a leading meat processor in China, with a strong focus on product quality and a diversified product portfolio that includes both packaged and fresh meat products. The company has a national business network covering 18 provinces and has been able to maintain a significant market share in the packaged meat segment, increasing from 37.4% in 2014 to 39.6% in 2016. It also has global sourcing capabilities through its parent company, WH Group, which helps in leveraging price differentials between domestic and international markets.
Main Points
- Market Leadership: Shuanghui is the largest meat processing company in China, with a strong presence in the national supermarket channel and a market share of 39.6% in 2016.
- Diversified Product Portfolio: The company offers both packaged meat products (low-temperature and high-temperature) and fresh meat products, with packaged meat contributing over 50% of sales and 70% of gross profit in recent years.
- Efficient Cost Management: Shuanghui improved its cost effectiveness in 2016 by reducing SG&A expenses-to-sales ratio and S&D expenses-to-sales ratio. This led to a slower decline in operating profit margin (OPM) compared to gross profit margin (GPM).
- Working Capital and Leverage: The company has a strong working capital management, with receivable turnover days below 1 day and inventory turnover days around 28 days. It maintains a low leverage level, with total debt-to-equity and debt-to-asset ratios at 7% and 5% respectively by the end of FY16.
- Growth and Profitability Outlook: The company is projected to grow revenue at a CAGR of 6.72% and net profit at a CAGR of 13.24% from 2016 to 2019. Gross profit margin (GPM) and net profit margin (NPM) are expected to improve from 18.14% and 8.50% in 2016 to 20.19% and 10.15% in 2019.
- Valuation: The target price (TP) is set at RMB 27.90, which corresponds to a P/E ratio of 18.97x/16.44x and a P/B ratio of 6.27x/6.04x for 2017 and 2018 estimates. The valuation is considered premium compared to the sector average, reflecting strong growth and profitability expectations.
- Investment Highlights: The company is positioned as a national industry leader with a comprehensive business network, global sourcing capabilities, and a commitment to product quality. It is also adjusting its product portfolio to meet evolving consumer preferences.
Key Financial Metrics (2015A–2019E)
| Metric | FY15A | FY16A | FY17E | FY18E | FY19E |
|---|---|---|---|---|---|
| Revenue (RMB mn) | 44,697 | 51,845 | 55,320 | 58,717 | 63,016 |
| Net Profit (RMB mn) | 4,256 | 4,405 | 4,852 | 5,599 | 6,397 |
| Basic EPS (RMB) | 1.29 | 1.33 | 1.47 | 1.70 | 1.94 |
| P/E (x) | 17.77 | 17.17 | 15.58 | 13.50 | 11.82 |
| P/B (x) | 4.50 | 5.32 | 5.15 | 4.96 | 4.76 |
| GPM (%) | 18.14 | 18.14 | 18.40 | 19.35 | 20.19 |
| NPM (%) | 8.50 | 8.50 | 8.77 | 9.54 | 10.15 |
| ROAA (%) | 18.97 | 19.92 | 22.04 | 24.26 | 26.12 |
| ROAE (%) | 25.00 | 26.90 | 31.43 | 34.51 | 37.38 |
| DPS (RMB) | 1.25 | 2.10 | 1.32 | 1.53 | 1.74 |
| Dividend Yield (%) | 5.46 | 9.17 | 5.78 | 6.67 | 7.62 |
Risk Factors
- Macroeconomic Risk: A slowdown in China's economic growth could negatively impact demand for meat products.
- Regulatory Risk: Tightening food regulations may increase compliance costs and potentially disrupt the industry.
- Changing Consumer Tastes: The company needs to continuously adapt its product portfolio to meet evolving consumer preferences.
- Inflation Risk: Rising production costs could compress margins if not offset by price increases.
- Product Quality/Safety Risk: Any incidents of contamination or quality issues could harm the company's brand reputation.
Valuation Comparison
| Company | FY17E P/E | FY18E P/E | FY17E P/B | FY18E P/B |
|---|---|---|---|---|
| Shuanghui Development | 18.97 | 16.44 | 6.27 | 6.04 |
| Sector Average | 12.85 | 12.36 | 2.91 | 2.64 |
Shuanghui's valuation is significantly higher than the sector average, indicating a premium based on its strong financial performance, efficient operations, and growth potential.
Growth Projections
- Revenue CAGR (2016–2019E): 6.72%
- Net Profit CAGR (2016–2019E): 13.24%
- Packaged Meat Segment: Expected to grow at 2.28% CAGR
- Fresh Meat Segment: Expected to grow at 9.33% CAGR
Investment Recommendation
- Rating: BUY
- Target Price (TP): RMB 27.90
- Estimated Share Price Return: 21.78%
- Estimated Dividend Yield: 5.78%
- Estimated Total Return: 27.56%
Conclusion
Shuanghui Development is well-positioned to maintain its leadership in the Chinese meat processing industry due to its efficient cost management, strong product quality standards, and diversified product offerings. With a focus on both packaged and fresh meat products, and a strategic adjustment to meet new consumer demands, the company is expected to deliver solid growth and improved profitability over the forecast period. Its current valuation, based on a premium P/E and P/B ratio, supports the BUY rating, although it is exposed to various risks including macroeconomic and regulatory changes.
试读结束,高清完整版pdf/doc/ppt,请点下载