20131010-巴黎银行证券-BIOSTIME_INTERNATIONAL_Another_solid_quarter_11页_341kb
报告摘要
Biostime International Summary
Core Content
Biostime International (1112 HK) is a baby product company with a primary focus on infant formula. The company has demonstrated strong growth in its operational metrics, including an increase in active Mama100 members and retail points-of-sale (POS). Despite potential regulatory risks, the firm is viewed as a high-quality consumer product company with solid management and healthy cash flows.
Main Points
-
3Q13 Performance:
- Active Mama100 members reached 1.85 million, up 37.8% year-over-year (y-y), exceeding the full-year forecast of 1.81 million.
- POS increased by 25.5% to 17,358, showing strong momentum in retail network expansion.
- The number of drug stores with Mama100 Members' Zones grew 35.5%, the fastest among all three channels.
-
Revenue Forecast:
- Management's guidance of 30% revenue growth in 2013 is considered conservative.
- The research firm forecasts a 41% y-y revenue growth for FY13 at RMB4.77 billion.
- The company's revenue is driven by active Mama100 members, average spend per customer, and revenue contribution from loyal customers.
-
Valuation and Target Price:
- Target price remains unchanged at HKD70.50, based on a 25x FY14E P/E.
- Recurring EPS is expected to grow by 47.2% in 2013 and 22.2% in 2014.
- The company's valuation metrics, such as P/E and EV/EBITDA, show a declining trend, suggesting potential undervaluation.
-
Investment Thesis:
- Biostime has strong execution capabilities and has gained 6% market share in infant formula in five years.
- The Mama100 platform has enabled the company to expand into baby food and care products.
- The company has a healthy balance sheet, with recurring net profit and positive cash flows.
-
Catalysts:
- Biostime is expected to beat earnings expectations in 2013 due to successful new product launches and consumer shift from New Zealand-sourced products following a recall incident.
- The company's strong brand image and marketing strategy are key drivers of growth.
-
Risks:
- The main risk is government policy changes in the dairy industry, which may increase operating costs and regulatory burdens.
- The Chinese government is likely to announce new policies in October, which could negatively impact Biostime's business model.
- Increased regulations could hurt Biostime's competitiveness against local state-owned enterprises (SOEs).
Key Information
Financial Highlights
| Metric | 2012A | 2013E | 2014E | 2015E |
|---|---|---|---|---|
| Revenue (RMB m) | 3,382 | 4,769 | 6,106 | 7,510 |
| Recurring Net Profit (RMB m) | 748 | 1,096 | 1,345 | 1,631 |
| Recurring EPS (RMB) | 1.22 | 1.80 | 2.20 | 2.66 |
| Recurring P/E (x) | 28.3 | 23.1 | 19.2 | 15.7 |
| EV/EBITDA (x) | 20.3 | 15.7 | 12.7 | 12.7 |
| Dividend Yield (%) | 2.0 | 2.8 | 3.4 | 3.4 |
| Net Debt/Equity (%) | (59.8) | (66.8) | (71.9) | (71.9) |
| ROE (%) | 44.4 | 45.8 | 45.3 | 45.3 |
Key Assumptions
| Metric | 2011 | 2012 | 2013E | 2014E |
|---|---|---|---|---|
| Number of POS (000) | 10.2 | 15.3 | 18.1 | 21.3 |
| Active Mama100 members per store | 80.6 | 91.4 | 100.0 | 101.0 |
| Avg. Spend per Mama100 Member (RMB) | 2,646 | 2,574 | 2,599 | 2,651 |
| Mama100 Contribution to Revenue (%) | 78.0 | 84.7 | 87.5 | 86.0 |
| Revenue Growth (%) | 41.0 | 28.0 | 47.2 | 22.2 |
| EPS Growth (%) | 47.2 | 22.2 | 20.8 | 20.8 |
Earnings Sensitivity
| Metric | Base Case | Best Case | Worst Case |
|---|---|---|---|
| Revenue Growth (%) | 41.0 | 46.0 | 36.0 |
| Recurring EPS (RMB) | 1.80 | 1.86 | 1.74 |
| EPS Change (%) | 3.4 | 1.7 | -3.4 |
Key Executives
| Name | Age | Since | Title |
|---|---|---|---|
| LUO Fei | 49 | 1999 | Chairman and CEO |
| KONG Qingjuan | 51 | 2000 | ED, COO |
| Zhao Li | 44 | 2004 | GM of Sales and Marketing |
| Frank CAO | 35 | 2007 | CFO |
| Laetitia Garnier | 33 | 2010 | Director of International Cooperation |
Key Risks and Policy Impact
| Possible Policy | Impact on Biostime | Competitiveness vs. Local Companies |
|---|---|---|
| All factories must be GMP compliant | None | Weakens |
| Infant formula companies must have control of raw milk source | Negative | Weakens |
| Infant formula companies must have production facilities in China | Negative | Weakens |
| Consolidation: SOEs acquire small companies | Likely | Uncertain |
| Pushing infant formula sales through drug stores | None | Uncertain |
| Local brands launching high-end products | Small | Slightly weakens |
| Direct subsidies to local companies on R&D | None | Slightly weakens |
| Direct subsidies to local companies on marketing | None | Slightly weakens |
| More regulations against imported infant formula | Negative | Weakens |
| Banning infant formula importing | Very negative | Seriously weakens |
Conclusion
Despite the risk of government policy changes in October, Biostime International is viewed as a high-quality company with strong growth potential. The company's expansion in the retail network and loyal customer base support its revenue growth. The research firm maintains a BUY rating with a 12-month target price of HKD70.50, based on a 25x FY14E P/E. Investors are advised to closely monitor the upcoming policy announcements and consider buying if the share price dips due to negative sentiment.
试读结束,高清完整版pdf/doc/ppt,请点下载