share_log

HUAXIANG GROUP(603112)1H23 EARNINGS REVIEW:EXPANDING SECULAR NEW GROWTH DRIVERS

HUAXIANG GROUP(603112)1H23 EARNINGS REVIEW:EXPANDING SECULAR NEW GROWTH DRIVERS

華翔集團 (603112) 23年上半年業績:擴大長期新增長動力
中信证券 ·  2023/08/08 00:00

Huaxiang's earnings in 1H23 came in line with expectations partly due to the significant improvement and earnings rebound in 2Q23. Against the backdrop of accelerated removal of outdated capacity and given Huaxiang's position as a benchmark in China's casting industry, we are optimistic about its capabilities to extend throughout the value chain, improve the machining capacity, and maintain stable growth based on its three major businesses. In the medium to long term, with sufficient product technology reserves and a solid customer base, Huaxiang is set to vertically extend the product value chain and horizontally expand new growth momentum. We expect its operating revenue and attributable net profit (ANP) to post CAGRs of 9.7% and 26%, respectively, over 2023-25.

華翔於二三年上半年的盈利符合預期,部分原因是二三年第二季度的盈利顯著改善及回升。在淘汰落後產能加快的背景下,鑑於華翔作為中國鑄造行業的標桿地位,我們看好其基於三大業務向全價值鏈延伸、提高加工能力、保持穩定增長的能力。中長期而言,憑藉充足的產品技術儲備和堅實的客戶基礎,華翔將縱向延伸產品價值鏈,橫向拓展新的增長動能。我們預計其營業收入和可歸屬淨利潤(ANP)在2023-25年度的年復合增長率分別為9.7%和26%。

We assign 17x 2023E PE, maintain the target price at Rmb15, and reiterate the "BUY" rating.

我們賦予17/2023E本益比,維持目標價15元,並重申“買入”評級.

Earnings came in line in 1H23 with a visible improvement in 2Q23.

23年上半年的收益與23年第二季度的明顯改善持平。

In 1H23, Huaxiang posted operating revenue/ANP of Rmb1,535mn/176mn (-12.1%/-2.0% YoY), including operating revenue/ANP of Rmb761mn/77mn (-14.0%/-23.6% YoY) in 1Q23 and Rmb774mn/100mn (-10.1%/+25.3% YoY) in 2Q23. The revenue structure changed in 1H23. Specifically, compressor parts achieved revenue of Rmb812mn (+3.4% YoY) and a gross profit margin (GPM) of 28.8% (up 5.01ppts vs 2022); construction machinery parts achieved revenue of Rmb300mn (-21.8% YoY) and a GPM of 15.9% (down 0.29ppts vs 2022); auto parts achieved revenue of Rmb293mn (+19.2% YoY) and a GPM of 20.4% (down 2.39ppts vs 2022); pig iron and renewables achieved revenue of Rmb70mn (-73.9% YoY) and a GPM of -2.47% (up 2.13ppts vs 2022). The improvement in the GPM of compressor parts and the contraction in low-margin businesses such as pig iron and renewable resources drove the GPM in 1H23 to 23.4% (up 4.56ppts vs 2022). The Company has already taken a large impairment charge on inventory and goodwill in 2022, and the earnings in 1-2Q23 are already on an upward trajectory with the potential to improve sequentially in the remainder of the year.

華翔於一季度的營業收入/淨利潤為人民幣1,535百萬元/1.76億元(同比-12.1%/-2.0%),其中一季度的營業收入/淨利潤為人民幣7.61億/7,700萬元(同比-14.0%/-23.6%),二季度為人民幣7.74億/1億元(同比-10.1%/+25.3%)。收入結構在23年上半年發生了變化。具體而言,壓縮機零部件實現營收8.12億元人民幣(同比增長3.4%),毛利率28.8%(同比增長5.01個百分點);工程機械零部件實現營收3億元人民幣(同比下降21.8%),毛利率同比下降15.9%(同比下降0.29個百分點);汽車零部件實現營收2.93億元人民幣(同比增長19.2%),毛利率20.4%(同比下降2.39個百分點);生鐵和可再生能源實現收入7000萬元人民幣(同比-73.9%)和GPM-2.47%(與2022年相比增長2.13個百分點)。壓縮機部件GPM的改善以及生鐵和可再生資源等低利潤率業務的收縮推動GPM在23年上半年達到23.4%(與2022年相比上升4.56個百分點)。本公司已於2022年就存貨及商譽計提大額減值準備,而本公司於二零一三年第一至第二季度的盈利已處於上升軌道,並有可能在本年度餘下時間繼續改善。

Vertically extending the product value chain and horizontally expanding new dynamics of growth.

縱向延伸產品價值鏈,橫向拓展增長新動力。

With the commissioning of production facilities funded by the proceeds from its IPO and convertible bond offering, the Company is poised to realize 100% rough machining of compressor parts and continue to improve profitability. In 2022, it further extended its presence along the product processing industry chain and completed the technological breakthrough and market development of the "compressor pump body movement assembly" process. This not only marks a breakthrough from zero to one for the Company in assembly processes, but also positions the Company as the pioneer of the "parts delivery" supply mode in the industry. In 1H23, the Company continued to expand horizontally and successfully entered the washing machine parts supplier system to diversify its product categories. In the auto parts segment, it has also completed small batch delivery and certification of a number of "lightweight material castings". In 2H23, the Company will continue to focus on product development and market expansion. According to company announcement, Huaxiang has established collaborations cooperation with Taiyuan University of Technology and other colleges to initiate the R&D of magnesium-aluminum alloys, titanium alloys, and other material products, deepening the Company's diversified product development strategy.

隨著首次公開募股和發行可轉換債券所得資金用於生產設施的投產,公司有望實現壓縮機零部件100%的粗加工,並繼續提高盈利能力。2022年,進一步沿著產品加工產業鏈延伸存在,完成了《壓縮機泵體動裝》工藝的技術突破和市場開拓。這不僅標誌著公司在組裝工藝上實現了從零到一的突破,也將公司定位為行業內“零部件交付”供應模式的先行者。23年上半年,公司繼續橫向擴張,成功進入洗衣機零部件供應商體系,實現產品品類多元化。在汽車零部件細分市場,還完成了多款“輕質材料鑄件”的小批量交付和認證。在2h23,公司將繼續專注於產品開發和市場拓展。根據公司公告,華翔已與太原理工大學等院校建立合作關係,啟動鎂鋁合金、鈦合金等材料產品的研發,深化公司多元化產品發展戰略。

Controlling shareholder intends to fully subscribe for the private placement, demonstrating confidence in the Company's development.

控股股東擬全額認購本次定向增發,顯示對公司發展的信心。

According to the Company's private placement disclosed on Aug 7, 2023, the Company intends to issue up to 36.63mn shares to its controlling shareholder for Rmb8.19 per share to raise a total amount of no more than Rmb300mn, which will be used entirely for supplementing the working capital and repaying bank loans. The controlling shareholder plans to fully subscribe to the private placement, highlighting confidence in the future development of the Company.

根據本公司2023年8月7日披露的定向增發信息,本公司擬以每股8.19元向控股股東發行至多366.3萬股股份,募集資金總額不超過人民幣3億元,全部用於補充營運資金和償還銀行貸款。控股股東擬全額認購是次定向增發,凸顯對公司未來發展的信心。

Revenue remains underpinned by the increase in industry concentration and the steady growth in downstream demand.

收入仍然受到行業集中度提高和下游需求穩步增長的支撐。

The global casting market capacity is stable while China's production share continues to improve. As outdated production capacity is gradually phased out through supply-side structural adjustments, we estimate that industry leaders' market share will increase. China's white goods market is in a boom.

全球鑄造市場產能穩定,中國產量份額持續提升。隨著落後產能通過供給側結構調整逐步淘汰,我們估計行業領軍企業的市場份額將會增加。中國的白色家電市場正在蓬勃發展。

According to the National Bureau of Statistics, China's cumulative production of air conditioners amounted to 140,599,000 units (+16.6% YoY) in 1H23. The US National Oceanic and Atmospheric Administration (NOAA) predicts a 50% probability of 2023 becoming the hottest year on record, and the hot weather will drive global air conditioner sales to keep up. We expect that overseas construction machinery sales will maintain a moderate recovery trend.

根據國家統計局的數據,2013年第一季度,中國空調的累計產量達到14059.9萬臺(同比增長16.6%)。美國國家海洋和大氣管理局(NOAA)預測,2023年成為有記錄以來最熱的一年的可能性為50%,炎熱的天氣將推動全球空調銷售跟上步伐。我們預計,海外工程機械銷售將保持溫和復甦趨勢。

Off-Highway Research forecast a 2.55% CAGR for global construction machinery sales in regions other than China from 2021 to 2026. China's auto parts industry is growing at a faster rate than the vehicle industry. CAC data show that China's auto parts sales revenue grew from Rmb3.46trn to Rmb4.90trn from 2016 to 2021, with a CAGR of 7.0%. We expect that the Company's revenue will continue to benefit from the increase in industry concentration, as well as stable growth in downstream applications.

駭維金屬加工以外的研究機構預測,從2021年到2026年,除中國之外,全球工程機械銷量的復合年增長率將達到2.55%。中國的汽車零部件行業的增長速度快於汽車行業。CAC數據顯示,2016年至2021年,中國的汽車零部件銷售收入從3.46萬億元人民幣增長到4.90萬億元人民幣,復合年增長率為7.0%。我們預計公司的收入將繼續受益於行業集中度的提高以及下游應用的穩定增長。

Potential risks: Deterioration of the macroeconomic environment; intensified market competition; fluctuations of raw material prices; volatile exchange rate movements; disappointing progress in the implementation of IPO-funded projects; downstream demand growth missing expectations.

潛在風險:宏觀經濟環境惡化;市場競爭加劇;原材料價格波動;匯率波動;IPO融資專案實施進展令人失望;下游需求增長低於預期。

Investment strategy: Under the background of accelerated clearing of outdated production capacity, we are optimistic that Huaxiang, as the benchmark in the domestic casting industry, will build an extended presence along the value chain, improve machining capacity and maintain stable growth based on its three major businesses. In the medium to long term, with sufficient product technology reserves and a solid customer base, Huaxiang stands to vertically extend the product value chain and horizontally expand new momentum of growth.

投資策略:在落後產能加速出清的背景下,我們看好華翔作為國內鑄造行業的標桿,將立足三大業務,在價值鏈上建立延伸的存在,提高加工能力,保持穩定增長。從中長期來看,憑藉充足的產品技術儲備和雄厚的客戶基礎,華翔有望縱向延伸產品價值鏈,橫向拓展增長新動能。

Because the Company's pig iron business has not yet turned around and considering the pressure on its construction machinery parts business in 2023, we revise our 2023E/24E/25E EPS estimates to Rmb0.87/1.05/1.21 (from Rmb0.91/1.08/1.25). We estimate the CAGR of its operating revenue and ANP at 9.7% and 26%, respectively, over 2023-25. Considering the average valuation of 25x 2023E PE per Wind consensus estimates of comparable companies, including Hengrun Heavy Industries (603985.SH),Allied Machinery (605060.SH), Mingzhi Technology (688355.SH), and considering the Company's focus on traditional sectors compared with its comps which are engaged in renewables like wind power and PV, we assign 17x 2023E PE, maintain the target price at Rmb15, and reiterate our "BUY" rating.

由於公司的生鐵業務尚未扭虧為盈,考慮到2023年工程機械零部件業務的壓力,我們將2023E/24E/25E的每股收益預期修正為0.87/1.05/1.21元(從0.91/1.08/1.25元)。我們估計,在2023-25年間,其運營收入和ANP的復合年增長率分別為9.7%和26%。考慮到恆潤重工(603985.SH)、聯合機械(605060.SH)、明志科技(688355.SH)等可比公司每股Wind的平均估值為25倍2023E本益比,並考慮到與從事風電和光伏等可再生能源的同行相比,公司專注於傳統行業,我們給予17倍2023E本益比,維持目標價15元人民幣,並重申我們的“買入”評級。

譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論