share_log

NINGBO HENGSHUAI(300969):INVISIBLE CHAMPION IN ELECTRIFICATION AND INTELLIGENTIZATION TREND OF AUTOMOBILES

NINGBO HENGSHUAI(300969):INVISIBLE CHAMPION IN ELECTRIFICATION AND INTELLIGENTIZATION TREND OF AUTOMOBILES

寧波恒帥(300969):汽車電動化和智能化趨勢中的隱形冠軍
中信证券 ·  2023/09/21 00:00

Ningbo Hengshuai is a global leader in automotive cleaning pumps, with its main business focusing on automotive cleaning systems and automotive micromotors. With the trend towards electrification and intelligentization of automobiles, the content per vehicle (CPV) of automotive cleaning systems and micromotors continues to increase, providing new driving forces for the industry. The Company has been deeply involved in the micromotor industry for years and has established stable supply relationships with major downstream customers. We are optimistic about its growth prospects backed by a further increase in global market share and a rise in CPV under the release of production capacity, as well as its prospects of improving profitability brought by new technologies to reduce costs and increase efficiency and self-produced raw materials. We put our 2023E/24E/25E attributable net profit (ANP) estimates at Rmb205mn/246mn/294mn. We assign 36x 2023E PE to derive a target price of Rmb92 and initiate coverage with a "BUY" rating.

寧波衡帥是全球領先的汽車清洗泵,其主要業務集中在汽車清洗系統和汽車微電機。隨著汽車電動化和智能化的趨勢,汽車清洗系統和微電機的每車含量(CPV)不斷增加,為行業提供了新的動力。該公司多年來一直深耕微電機行業,並與主要下游客戶建立了穩定的供應關係。我們對其增長前景持樂觀態度,支持其全球市場份額的進一步增加和產能釋放後CPV的上升,以及其通過新技術降低成本和提高效率以及自產原材料帶來的盈利改善前景。我們預計2023E/24E/25E的歸屬淨利潤(ANP)為2.05億元人民幣/2.46億元/2.94億元人民幣。我們指定36倍2023E本益比得出92元人民幣的目標價,並以“買入”評級啟動承保。

An invisible champion of automotive cleaning systems starting with automotive micromotors.

汽車清潔系統的隱形冠軍,從汽車微電機開始。

The Company's predecessor, Hengshuai micromotor factory, was established in 2001, initially focusing on various types of automotive micromotors, then gradually expanded from motors to downstream cleaning pumps and cleaning system products, and has now grown into a global leader. It achieved revenue of Rmb341mn/584mn/739mn (+3%/+71%/+26% YoY) in 2020/21/22, and ANP of Rmb66mn/116mn/146mn (+2%/+74%/+26% YoY) over the same periods. Cleaning system and micromotors are the two core businesses of Hengshuai, accounting for 54% and 37% of the total revenue in 2022, respectively. The Company has provided matching products as the tier-1/-2 supplier to both domestic and international carmakers, including BMW, Mercedes-Benz and other North American new energy companies, as well as NIO, GAC, Geely, and so on.

公司前身衡帥微電機廠成立於2001年,最初專注於各種類型的汽車微電機,後來逐漸從電機擴展到下游清洗泵和清洗系統產品,現已成長為全球領先者。2020/21/22年度營收為人民幣341M/584M/739M(同比+3%/+71%/+26%),同期淨利潤為人民幣6600萬/116M/146M(同比+2%/+74%/+26%)。清潔系統和微電機是衡帥的兩大核心業務,2022年分別佔總收入的54%和37%。該公司作為一級/二級供應商為國內外汽車製造商提供了配套產品,包括寶馬、奔馳等北美新能源公司,以及蔚來、廣汽、吉利等。

Cleaning business: Intelligentization trend brings incremental demand, and we are optimistic about Hengshuai's global market share increase and production ramp-up of new products.

清潔業務:智能化趨勢帶來增量需求,我們看好衡帥全球市場佔有率的提升和新產品產量的提升。

Hengshuai's cleaning business primarily focuses on cleaning pumps and cleaning systems, offering relevant products to the domestic and international customers as tier-1/2 supplier. Traditional cleaning systems mainly include windshield cleaning systems and headlight cleaning systems, with a CPV of Rmb60. With the advancement of automotive intelligence and the evolution of advanced driver-assistance system (ADAS) levels from Level 2 (L2) to Level 4 (L4), there are higher requirements for the data quality and reliability of cameras and lidar sensors, which has led to the emergence of new demand for sensor cleaning systems. The CPV of ADAS cleaning systems is likely to reach over Rmb1,000. The highlights of the Company's cleaning business are as follows: 1) Hengshuai is jointly developing ADAS cleaning systems with international automotive component giants. With the launch of ADAS cleaning system products, the Company is likely to benefit from the increasing demand in the intelligentization market. 2) In the domestic market, with the rise of domestic brands, the Company provides complete cleaning systems to automakers as a tier-1 supplier. The value of supporting components is likely to increase significantly. 3) The Company has proactively established factories in the US and Thailand, with a visible further increase in overseas market share.

衡帥的清潔業務主要集中在清潔泵和清潔系統,作為一級/二級供應商向國內外客戶提供相關產品。傳統的清潔系統主要包括擋風玻璃清潔系統和前大燈清潔系統,CPV為60元。隨著汽車智能化的發展和高級駕駛員輔助系統(ADAS)水準從2級(L2)發展到4級(L4),對攝像頭和雷射雷達感測器的數據質量和可靠性提出了更高的要求,這導致了對感測器清洗系統的新需求。ADAS清洗系統的CPV可能達到1000元以上。本公司清潔業務的亮點如下:1)衡帥與國際汽車零部件巨頭聯合開發ADAS清潔系統。隨著ADAS清潔系統產品的推出,公司有望受益於智能化市場日益增長的需求。2)在國內市場,隨著國內品牌的崛起,公司作為一級供應商為汽車製造商提供完整的清潔系統。支持元件的價值可能會大幅增加。3)公司在美國和泰國積極建廠,海外市場佔有率明顯提高。

Micromotor business: Expanding product categories amidst the trend of electrification, strengthening cost advantage through new technologies and raw material coverage.

微電機業務:在電動化的趨勢中擴大產品種類,通過新技術和原材料覆蓋來加強成本優勢。

With the increasing electrification and intelligentization of vehicles, the categories of micromotors in automobiles have expanded from the early starter motors to including functions such as windshield wipers, power windows, seats, steering assistance, and brake assistance. The number of micromotors used in vehicles has gradually increased. Compared to traditional fuel vehicles, new energy vehicles (NEVs) have higher level of intelligence, which is driving the price reduction of intelligent configurations and leading to a greater demand for micromotors. The electrification of "four doors and two lids" (ie the four car doors, hood, and trunk lid) is one of the areas where the micromotor demand is likely to increase in the future. The Company originated from the field of automotive micromotors and has been deeply rooted in this industry for many years. It has established partnership with top-tier international customers such as Stabilus in the downstream sector, and is benefiting from the industry growth driven by the expansion of categories.

隨著汽車日益電動化和智能化,汽車用微電機的種類已經從早期的起動機擴展到包括擋風玻璃刮水器、電動車窗、座椅、轉向助力和制動助力等功能。車用微電機的數量逐漸增加。與傳統燃料汽車相比,新能源汽車(NEV)具有更高的智能化水準,這推動了智慧配置的降價,並導致對微電機的更大需求。“四門兩蓋”(即四個車門、引擎蓋和後備箱蓋)的電氣化是未來微電機需求可能增加的領域之一。公司發源於汽車微電機領域,多年紮根於該行業。它在下游領域與Stbilus等頂級國際客戶建立了合作夥伴關係,並受益於品類擴大帶動的行業增長。

Additionally, the Company has independently developed new underlying technologies for harmonic magnetic field motors and has matched them with self-produced core magnetic materials for motors. This positions the motor products to achieve cost reductions and efficiency improvements.

此外,公司還自主開發了用於諧波磁場電機的新基礎技術,並將其與自制的電機鐵心磁性材料相匹配。這對電機產品的定位是實現成本降低和效率提高。

Potential risks: Weaker-than-expected automotive consumption; the trends in automotive electrification and intelligentization not up to expectations; the product development progress of downstream customers missing expectations; rising costs of raw materials; the construction progress of overseas factories falling short of expectations.

潛在風險:汽車消費弱於預期;汽車電動化和智能化趨勢未達預期;下游客戶產品開發進度未達預期;原材料成本上漲;海外工廠建設進度未達預期。

Investment strategy: Ningbo Hengshuai has been deeply involved in the micromotor industry for years and has established stable supply relationships with major downstream customers. We are optimistic about its growth prospects backed by a further increase in global market share and a rise in CPV under the release of production capacity, as well as its prospects of improving profitability brought by new technologies to reduce costs and increase efficiency and self-produced raw materials. We put our 2023E/24E/25E ANP estimates at Rmb205mn/246mn/294mn, implying 29x/24x/20x 2023E/24E/25E PE. We select automotive components and micromotor companies including Sanhua Intelligent Controls (002050.SZ), Tuopu Group (601689.SH), Wuxi Best (300580.SZ), Leili Motor (300660.SZ) and Kinco Automation (688160.SH) as comparable companies. Given the average valuation level of 36x 2023E PE of these companies, we assign 36x 2023E PE to derive a target price of Rmb92, and initiate coverage with a "BUY" rating for Ningbo Hengshuai.

投資策略:寧波衡帥深耕微電機行業多年,與下游主要客戶建立了穩定的供應關係。我們對其增長前景持樂觀態度,支持其全球市場份額的進一步增加和產能釋放後CPV的上升,以及其通過新技術降低成本和提高效率以及自產原材料帶來的盈利改善前景。我們將2023E/24E/25E的淨現值估計為2.05億元/246MN/294MN,這意味著29x/24x/20x 2023E/24E/25E的本益比。我們選擇了三華智慧控制(002050.SZ)、拓普集團(601689.SH)、無錫百世(300580.SZ)、雷利汽車(300660.SZ)和金科自動化(688160.SH)等汽車零部件和微電機公司作為比較公司。鑑於這些公司的平均估值水準為36倍2023E本益比,我們賦予36倍2023E本益比以得出92元人民幣的目標價,並以寧波衡帥的“買入”評級啟動覆蓋。

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