20180710-招商证券_香港_-中国燃气-00384.HK-Post_FY18_results_Shanghai_and_Taiwan_NDR_takeaways_7页_1mb
报告摘要
China Gas (384 HK) Summary
Core Content
China Gas (384 HK) is a key player in the natural gas and value-added services (VAS) sector, benefiting significantly from the Chinese government's anti-pollution action plan. The report highlights the company's confidence in meeting its rural gas connection targets for FY19-21, as well as the sustainable growth of its VAS business driven by the demand for gas appliance replacements in rural areas.
Main Points
-
Anti-Pollution Action Plan: On 27 June 2018, the Chinese government announced the "Three year action plans for fighting for the blue sky," which includes expanding rural coal-to-gas conversion programs to the Fen-Wei Plain and Yangtze River Delta. China Gas is a leading beneficiary of this policy.
-
Rural Gas Connection Targets: The company has already signed contracts for over 5 million rural households as of June 2018, with a target of 2.0–3.6 million households for FY19–21. It is expected to continue signing more contracts and meet these targets.
-
VAS Growth: In FY18, China Gas achieved a 162% YoY increase in VAS operating profit. Management expects a 40–50% YoY growth in the VAS segment for FY19–21. The long-term growth is supported by the replacement needs of 41 million households, with 10% replacement rate annually and China Gas capturing 50% of the market share.
-
Financial Performance: The company reported strong financial results in FY18, with revenue increasing to HK$52,832 million, and net profit reaching HK$6,095 million. The core profit is expected to grow steadily, with a target of HK$11,393 million in FY21.
-
Earnings Impact from Price Hike: The recent city gate price hike for residential users in 8 provinces will be passed through, affecting earnings by approximately HK$30–40 million in FY19, which is about 0.4–0.5% of net profit.
Key Financial Metrics
| Metric | 2017 | 2018 | 2019E | 2020E | 2021E |
|---|---|---|---|---|---|
| Revenue (HK$mn) | 31,993 | 52,832 | 68,219 | 84,944 | 103,687 |
| Gross Profit (HK$mn) | 8,377 | 11,671 | 14,597 | 17,990 | 21,738 |
| Net Profit (HK$mn) | 4,148 | 6,095 | 7,560 | 9,584 | 11,393 |
| Core Profit (HK$mn) | 4,475 | 6,362 | 7,860 | 9,584 | 11,393 |
| Recurring EPS (HK$) | 0.91 | 1.25 | 1.47 | 1.80 | 2.14 |
| Core P/E (x) | 36.3 | 26.4 | 22.4 | 18.4 | 15.5 |
| P/B (x) | 9.2 | 7.9 | 5.8 | 4.7 | 3.9 |
| Dividend Yield (%) | 0.8 | 1.1 | 1.4 | 1.6 | 1.9 |
| ROE (%) | 21.6 | 24.9 | 23.1 | 23.6 | 23.5 |
| Net Debt/Equity (%) | 78.9 | 73.7 | 63.7 | 57.0 | 46.9 |
Investment Recommendation
- Rating: BUY
- Previous Target Price: HK$34.5
- Current Target Price: HK$37.0
- Potential Upside: +12% from the previous price of HK$33.05
Strategic Development
- China Gas has formed joint ventures with local governments in Shaanxi and Anhui, and is preparing to enter the Pearl River Delta market.
- The company has secured a significant number of rural household contracts and is well-positioned to meet its future connection targets.
Shareholding Structure
| Shareholder | % Ownership |
|---|---|
| Beijing Enterprises Group | 24.9% |
| China Gas Group Ltd. | 15.2% |
| SK E&S Co. Ltd. | 14.2% |
| Capital Group Companies Inc. | 8.0% |
- No. of Shares Outstanding (mn): 4,969
- Free Float (mn): 1,747
Market Performance
- 384 HK: 1m: -1.8%, 6m: +60.3%, 12m: +95.2%
- HSCEI: 1m: -11.5%, 6m: -12.1%, 12m: +5.0%
- Sector: Oil and Gas
- Market Cap (HK$ mn): 164,210
- 52-week Range (HK$): 17.22–36.7
- Avg. Daily Volume (mn): 7.42
- BVPS (HK$) (2019E): 5.73
Financial Ratios
| Ratio | 2017 | 2018 | 2019E | 2020E | 2021E |
|---|---|---|---|---|---|
| Gross Margin (%) | 26.2 | 22.1 | 21.4 | 21.2 | 21.0 |
| EBITDA Margin (%) | 20.5 | 17.1 | 16.5 | 16.2 | 15.8 |
| Net Margin (Core Profit) (%) | 14.0 | 12.0 | 11.5 | 11.3 | 11.0 |
| ROE (%) | 21.6 | 24.9 | 23.1 | 23.6 | 23.5 |
| ROIC (%) | 12.8 | 14.3 | 14.2 | 15.3 | 16.4 |
Key Takeaways from NDR
- The NDRs in Shanghai and Taiwan focused on the impact of the anti-pollution plan, rural connection development, and VAS sustainability.
- The company is confident in meeting its rural connection rollout guidance and is expected to continue expanding its market share in the coal-to-gas conversion programs.
Risk and Disclosure
- The report is prepared by China Merchants Securities (HK) Co., Ltd. and is for informational purposes only.
- It does not constitute investment advice, and investors are advised to make their own decisions based on independent research and financial considerations.
- The document is subject to legal restrictions and is not available to all investors globally. It is intended for specific jurisdictions and individuals.
试读结束,高清完整版pdf/doc/ppt,请点下载