share_log

【民生证券】金盾股份:风机主业稳健成长,拓展军工大有可为

民生證券 ·  Nov 1, 2016 00:00  · Researches

I. Overview of the incident. The company recently announced that it plans to acquire 100% of Hongxiang Technology's shares at a transaction price of 1.16 billion yuan and 100% of Zhongqiang Technology's shares at a transaction price of 1.05 billion yuan. At the same time, the company plans to raise no more than 1,017 billion yuan in supporting capital to cover intermediary fees, cash consideration, and fund-raising projects related to Hongxiang Technology and Zhongqiang Technology. 2. Analysis and judgment. The leading position of subway ventilation equipment is stable, and investment in rail transit and nuclear power has boosted the growth of the main business. The company's ventilation system equipment such as fans, mufflers, and air valves are widely used in subways, tunnels, nuclear power, marine, civil and industrial fields, and has a stable position in the subway and tunnel ventilation industry. During the “13th Five-Year Plan” period, China expects to build 2,500 kilometers of new subways, with a CAGR of 11.38%. By 2020, China plans to build 5,000 tunnels with a length of more than 9,000 kilometers. As investment in rail transit infrastructure increases, the company's main business will continue to improve. At the same time, the restart of nuclear power will contribute additional volume to the main fan industry. The gross margin of nuclear power ventilation products exceeds 60%, which is significantly higher than that of subway and tunnel products. Reorganize and enrich the company's product line and transform into a high-end equipment manufacturer for military and civilian integration. After the merger and acquisition of Hongxiang Technology and Zhongqiang Technology, the company will change the current situation of relatively single product categories and expand into the fields of R&D and manufacturing of high-end equipment for infrared imaging, ultraviolet imaging, and gas imaging, as well as the production and development of military camouflage products. The company's ventilation equipment is widely used in ships and large-scale military bunkers. In the future, it is expected to be deeply integrated with Zhongqiang Technology and Hongxiang Technology in the military field, and grow into a high-end military and civilian integration equipment manufacturer with diversified products for military fans, infrared/ultraviolet detection, and camouflage technology. The performance of mergers and acquisitions continued to grow at a high rate, and the profitability of listed companies improved markedly. The targets of the mergers and acquisitions are all high-quality enterprises in their respective fields, and all have been given high performance promises and commitment periods. From 2016 to 2019, Hongxiang Technology promised net profit of not less than 50 million yuan, 75 million yuan, 93.75 million yuan, and 117.2 million yuan, respectively. The cumulative promised net profit was not less than 335.95 million yuan, and the CAGR reached 32.84%. From 2016 to 2020, Zhongqiang Technology promised net profit of not less than 35 million yuan, 70 million yuan, 94.5 million yuan, 127.575 million yuan, and 172.2263 million yuan, respectively. The cumulative promised net profit was not less than 499.3013 million yuan, and the CAGR reached 48.94%. The company's fan business has a long repayment cycle, and the calculation of bad debts affects performance to a certain extent. After the completion of this transaction, the company's profitability will be significantly improved and the performance of listed companies will be greatly enhanced. 3. Profit forecast and investment recommendations: Regardless of the impact of this merger and acquisition, the company's EPS is expected to be 0.30, 0.37, and 0.44 from 2016 to 2018, respectively. Considering the impact of this restructuring, the company's exam preparation results from 2016 to 2018 were 132 million yuan, 205 million yuan, and 259 million yuan respectively. Assuming that the share capital after this increase was 270 million shares, the corresponding EPS was 0.49 yuan, 0.76 yuan, and 0.96 yuan respectively, and the corresponding PE was 64 times, 41 times, and 33 times, respectively, and recommended a “highly recommended” rating for the first time. 4. Risk warning. The progress of subway and tunnel construction has slowed down, major asset restructuring has been blocked, and the performance of mergers and acquisitions has fallen short of expectations.

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