share_log

【申万宏源】银亿股份:公司中期归母净利润负增长,ARC收购进度低于预期

申萬宏源 ·  Sep 5, 2016 00:00  · Researches

Key investment points: The company's interim performance fell short of expectations, and net profit was lower than the same period last year. The company's operating income for the first half of 2016 was 3.51 billion yuan, up 65.5% year on year; net profit was 260 million yuan, down 3.56% year on year, mainly due to investment income falling by 210 million yuan compared to the same period last year, and second, income tax expenses increased by 230 million dollars from the same period last year due to increased operating profit and reduced investment income. Operating cash flow was 1.12 billion yuan, up 566% year on year, mainly due to an increase in sales payback compared to the same period last year. The settlement area of the real estate business was relatively high, at 49% of last year's full year, and the sales area was lower than the same period last year. The company's project settlement for the first half of 2016 was 283,000 square meters, with a settlement amount of 3.14 billion yuan and an average settlement price of 1,063 yuan, down 19 percentage points from the average settlement price in 2015; the project sales area for the first half of the year was 151,000 square meters, down from the same period last year. The sales area of major projects that have not been settled in the same period last year was 155,000 square meters. The company's overall gross margin rose against the market, reaching 31.59%, 9.5 percentage points higher than the end of 2015 and 11.6 percentage points higher than the same period last year. The gross margin of the real estate business in the first half of the year was 30.65%, an increase of 10.1 percentage points over the same period last year; due to the increase in the market price of the company's real estate projects, asset impairment losses in the first half of 2016 returned to 9.52 million yuan. Inventory removal has accelerated, and the pace of land acquisition has slowed down somewhat. The share of completed development products in the first half of 2016 in the inventory of net inventory was 27.3%, down 10.9 percentage points from the end of 2015, but still 8.5 percentage points higher than the same period last year. In the first half of 2016, the company added a new cooperative development project in Lingang, Shanghai, with an equity ratio of 51%, covering an area of 33,000 square meters. The company's latest land reserve data is 2,573 million square meters (as of 2016 Q1). Overall, the removal of the company's inventory has accelerated, and the land acquisition progress is lower than expected. We expect the company's real estate business to shrink in the future. The business progress of the proposed acquisition of ARC Group fell short of expectations. As of September 1, the company was unable to hold a board of directors to review major asset restructuring proposals and other related matters. At present, the on-site audit work for this transaction has been completed, and the on-site evaluation work is nearing completion. Due to non-recurring matters in the production and operation of the ARC Group, the progress of this major asset restructuring has been affected, and uncertainty about whether it will be reviewed and approved by the shareholders' meeting, review and approval by the China Securities Regulatory Commission's M&A and restructuring committee, approval by the China Securities Regulatory Commission, and the timing of final approval or approval has increased. Maintaining a neutral rating, the target price is 9.39 yuan. We expect the company's 2016-2018 EPS to be 0.24/0.27/0.39 yuan respectively. Since the company's sales progress and land acquisition progress were lower than expected, we lowered the company's 2016-2018 EPS from the previous valuation by 0.03/0.14/0.07 yuan, respectively. Taking into account the company's real estate business and profit growth potential after the acquisition of ARC, and the incentive effect of the employee stock ownership plan, we gave the company a PE valuation of 39.1X in 2016, corresponding to the target price of 9.39 yuan. Specifically, we used a segmented total valuation method to estimate the value of the company, split the company's business into a real estate business and an auto parts business, and assume that the company's cash balance at the end of each year is used to reinvest in the real estate business. Under the RNAV valuation method, we gave a target price of 6.09 yuan/share to reinvest part of the company's real estate business and remaining cash balance at the end of the period. Under the PE valuation method, we gave the auto parts business a valuation of 3.30 yuan/share.

The translation is provided by third-party software.


The above content is for informational or educational purposes only and does not constitute any investment advice related to Futu. Although we strive to ensure the truthfulness, accuracy, and originality of all such content, we cannot guarantee it.
    Write a comment