20260803-招银国际-Solid_AWS_revenue_growth_and_margin_expansion_7页_1mb
报告摘要
Amazon (AMZN US) Summary
Core Financial Performance
Amazon reported its 2Q26 results on 31 July (BJT), showcasing strong revenue growth and margin expansion. Key highlights include:
- Revenue: US$200.6bn, representing a 19.6% YoY increase, surpassing both the forecast and Visible Alpha (VA) consensus by 2%.
- Operating Profit (OP): Rose 43% YoY to US$27.5bn, exceeding the consensus of US$23.7bn.
- AWS Revenue: Grew 37% YoY to US$42.2bn, 4% ahead of consensus, with operating margin (OPM) of 39.4%, up 6.5ppts YoY.
Segment Analysis
North America
- Revenue: US$116.2bn, up 16.1% YoY, 2% ahead of consensus.
- OPM: Increased to 7.9%, up 0.4ppts YoY.
- Operating Profit: US$9.1bn, up 6.6% YoY.
International
- Revenue: US$42.2bn, up 14.8% YoY, with OPM of 4.1%, flat YoY.
- Operating Profit: US$1.7bn, up -3.7% YoY.
AWS
- Revenue: US$42.2bn, up 37% YoY, 4% ahead of consensus.
- OPM: 39.4%, up 6.5ppts YoY.
- Operating Profit: US$16.6bn, up 21.5% YoY.
- Capex: US$53.1bn, up 69% YoY and 23% QoQ.
- AWS Backlog: Reached US$496bn, up 36% QoQ, indicating continued demand.
AI and Silicon Initiatives
- Amazon's Chip Business: Combined annual revenue run-rate of over US$25bn, up from US$20bn in 1Q26, showing triple-digit YoY growth.
- AWS AI Business: Annual revenue run-rate exceeded US$25bn, also growing at a triple-digit YoY rate.
Forecast and Valuation
- 2026-2028E Revenue Forecasts: Remain largely unchanged.
- Operating Profit Forecast: Raised by 7-10% to reflect stronger AWS margin expansion.
- Target Price: Updated to US$301 from US$305, based on 17.2x EV/EBITDA, aligning with the three-year average trading range.
- Valuation Metrics:
- P/E Ratio: 21.2x (FY26E).
- P/B Ratio: 4.9x (FY26E).
- EV/EBITDA: 17.2x (FY26E).
Financial Highlights (2023A to 2028E)
| Metric | 2023A (US$ mn) | 2024A (US$ mn) | 2025A (US$ mn) | 2026E (US$ mn) | 2027E (US$ mn) | 2028E (US$ mn) |
|---|---|---|---|---|---|---|
| Revenue | 574,785 | 637,959 | 716,924 | 831,577 | 958,637 | 1,085,449 |
| Operating Profit | 36,852 | 68,593 | 79,975 | 108,243 | 143,717 | 183,363 |
| Net Profit | 30,425 | 59,248 | 77,670 | 137,925 | 113,270 | 144,230 |
| EBITDA (2026E) | 193,737 | - | - | - | - | - |
| Target EV/EBITDA | 17.2x | - | - | - | - | - |
| Target Price | US$301.00 | - | - | - | - | - |
Shareholding and Performance
- Market Cap: US$2,988,471.1mn.
- Shareholding Structure:
- Jeffrey P. Bezos: 8.2%.
- The Vanguard Group, Inc.: 8.0%.
- Share Performance:
- 1-month: +13.9% (Absolute), +17.7% (Relative).
- 3-month: +2.5% (Absolute), +0.5% (Relative).
- 6-month: +13.5% (Absolute), +4.9% (Relative).
Analyst Ratings and Outlook
- CMBIGM Rating: BUY.
- Reason: Stronger-than-expected AWS margin expansion and continued demand support.
- Target Price: US$301.00, down from US$305.00, reflecting updated valuation assumptions.
- Current Price: US$271.58.
- Up/Downside: 10.8%.
Summary of Key Financial Metrics
- Revenue Growth: Expected to continue at 16% YoY in 2026, with a 13.2% YoY in 2028.
- Net Profit Growth: Projected to increase significantly, with 77.6% YoY growth in FY26E.
- EPS (Reported): US$12.82 (FY26E), up from US$7.28 (FY24A).
- P/E Ratio: Drops from 48.4x (FY24A) to 21.2x (FY26E), indicating improved profitability.
Risk and Disclaimer
- This report is not tailored to individual investors and should not be relied upon for investment decisions.
- CMBIGM is not a registered broker-dealer in the U.S. or Singapore.
- The information is based on publicly available data and may be subject to change.
- The report is for the use of intended recipients only and may not be reproduced or distributed without prior consent.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载