20180823-兴业金融证券-吉利汽车-00175.HK-Good_As_Always__BUY_11页_547kb
报告摘要
Geely Automobile Summary
Core Content
Geely Automobile, a key player in the consumer cyclical sector, has demonstrated strong financial performance and growth expectations. The report, dated 23 August 2018, highlights the company's continued growth trajectory, with a recommendation to maintain a "BUY" rating and a target price of HKD29, which offers a 76% upside from the current price of HKD16.50. The valuation is based on an 11.4x 2019F P/E multiple, which is +1SD of its 3-year average, supported by a DCF valuation of HKD30.80.
Main Points
-
Financial Performance:
- In 1H18, Geely reported revenue of CNY53.7bn (+36.2% YoY) and earnings of CNY6.7bn (+53.5% YoY).
- The company's gross margin increased slightly, and net profit margin improved significantly, indicating better cost control and profitability.
-
Lynk & Co Contributions:
- The Lynk & Co joint venture contributed CNY171m in net profit for 1H18, exceeding expectations.
- Net margins for Lynk & Co are expected to remain around 5% in 2H18, even after accounting for intellectual property depreciation and amortisation expenses.
-
Future Earnings and Revenue:
- The company is expected to maintain strong performance in 2H18 and 2019, driven by a robust model cycle.
- Five new Geely models are set to launch in 2H18, including an A-segment SUV, an A-segment sedan, a Boyue-series sporty SUV, an MPV, and an electric vehicle (EV).
- Lynk & Co will also launch the C02 and C03 models in 2H18, which could further boost revenue and volume growth.
-
Valuation and Metrics:
- The target price of HKD29 is based on a 11.4x 2019F P/E multiple, which is below the sector average.
- The current P/E ratio is 8.2x, which is considered a low entry point.
- Estimated ROEs for 2017-2019 are sustained at 35%, supporting the valuation.
-
Key Risks:
- The primary risk is the unsuccessful sales of the Lynk & Co brand, which could impact the earnings forecast.
Key Financial Data
| Metric | 2016 | 2017 | 2018F | 2019F | 2020F |
|---|---|---|---|---|---|
| Revenue (CNYm) | 53,722 | 92,761 | 118,122 | 137,603 | 159,717 |
| Recurring Net Profit (CNYm) | 4,800 | 10,161 | 14,863 | 20,307 | 24,804 |
| Recurring EPS (CNY) | 0.54 | 1.11 | 1.62 | 2.22 | 2.71 |
| DPS (CNY) | 0.11 | 0.22 | 0.31 | 0.42 | 0.52 |
| Recurring P/E (x) | 26.8 | 13.0 | 8.9 | 6.5 | 5.3 |
| P/B (x) | 5.20 | 3.74 | 2.78 | 2.05 | 1.56 |
| P/CF (x) | 11.0 | 10.7 | 7.2 | 6.0 | 5.6 |
| Dividend Yield (%) | 0.8 | 1.6 | 2.2 | 2.9 | 3.6 |
| EV/EBITDA (x) | 15.3 | 8.8 | 6.1 | 4.8 | 3.6 |
| Return on average equity (%) | 23.3 | 36.1 | 36.7 | 37.1 | 33.9 |
Financial Highlights
-
Growth Projections:
- Revenue growth is expected to continue, with a projected full-year sales volume of ~1.76m units in 2018, up 41% YoY.
- The company's recurring EPS growth is projected at 46.3% for 2018, 36.6% for 2019, and 22.1% for 2020.
-
Capital Expenditure:
- Capex/sales is expected to remain around 8.8% for 2018-2020, indicating a strong investment in future growth.
-
Operating Performance:
- Operating EBITDA margin is projected to improve slightly, and net profit margin is expected to continue rising.
Peer Comparison
Geely is compared to various Chinese and international OEMs, showing a more favorable valuation and growth outlook. The company's P/E and P/B ratios are lower than the sector average, suggesting potential undervaluation.
Conclusion
Geely Automobile is recommended as a "BUY" due to its strong earnings growth, new model launches, and improved margins. The target price of HKD29 is supported by a DCF valuation and the company's favorable valuation metrics. The main risk is the performance of the Lynk & Co brand.
试读结束,高清完整版pdf/doc/ppt,请点下载