Datang International Power -A:The plan to spin off coal-chemical business comes out

类别:公司研究 机构:瑞银证券有限责任公司 研究员:Alex Liu 日期:2016-07-05

The company plans to sell loss-making coal-chemical business to parent.

    On 30 June, the company announced its plan to sell its loss-making coal-chemicalbusiness to Zhongxin Nenghua Technology Co. Ltd, a fully-owned subsidiary of itsparent, China Datang Corporation, for Rmb1. The business' audited asset/liability/equityvalues are Rmb78.2bn/69.7bn/8.5bn, respectively, and Rmb6.5bn of equity value isattributed to the company (or Rmb0.5/share).

    Profitability & ROE to improve notably; moderate impact to asset-liability rate.

    We expect the asset spin-off to cause an asset impairment loss of cRmb14bn(Rmb1/share), including Rmb6.5bn of equity value impairment and Rmb7.5bn ofliability that the company should still assume after this transaction. We believe this spinoffwill help increase the company's 2016/17E recurring net profit by 22%/44%,respectively. After the transaction, we estimate the company's 2016/17E ROE at12%/16% and 2016E net liability/total equity ratio will drop to 294% from ourprevious estimate of 319%. Meanwhile, the Rmb78.2bn asset and Rmb69.7bn liabilitywill be excluded from the company's balance sheet. The company also expects 2016dividend to be affected.

    We expect stock price to react positively as it hasn't reflected the spin-off.

    With regard to the balance sheet, we believe this transaction could bring about anequity value increase of up to Rmb2.9/share, or Rmb38.3bn increase in total equityvalue. This is based on the assumption that its stock price will factor in the Rmb52.3bnof liability to be spun-off and Rmb14bn asset impairment loss brought by the spin-off.

    However, we believe the company's high asset-liability ratio after the spin-off could stilldepress the upside potential of its stock price. As the company's current PE is slightlyabove that of A-share coal-fired power companies' average (the company's 2017E PEof 13.6x vs. industry average of 10.4x), we believe that in theory the company's stockprice gain after the transaction may be slightly below that of its 2017E earnings gain of44%.

    Valuation: derive our price target of Rmb3.6 based on the DCF methodology.

    Our current price target of Rmb3.6 is derived based on the DCF methodology (WACC5.5%). This price target hasn't considered the spin-off of coal-chemical business. Weplan to revisit our forecasts.

股票代码 股票名称 最新价(元) 涨跌额(元) 涨跌幅(%) 成交额(万元) 成交量(手)
601991 @nn@ @n@ @c@ @cc@ @v@ @t@



拉卡拉 买入 -- 研报
山东药玻 买入 -- 研报
中电环保 中性 -- 研报
贵州茅台 买入 1073.52 研报
中国人寿 买入 -- 研报
中国太保 买入 -- 研报
新华保险 买入 -- 研报
中国平安 买入 -- 研报
柳药股份 买入 42.00 研报
华泰证券 买入 -- 研报
招商证券 买入 -- 研报


拉卡拉 0 0 研报
山东药玻 0.67 0.51 研报
中电环保 0.60 0.51 研报
贵州茅台 7.35 12.49 研报


中信证券 35 持有 持有
贵州茅台 35 持有 买入
三一重工 33 持有 买入
华泰证券 28 持有 买入
上汽集团 27 买入 买入
隆基股份 27 买入 持有
五粮液 26 持有 持有
通威股份 25 买入 买入
贵州茅台 25 买入 买入
中国国旅 25 持有 持有
中顺洁柔 25 持有 买入
万科A 24 买入 中性
保利地产 23 买入 中性
恒瑞医药 23 买入 买入
伊利股份 23 持有 持有
芒果超媒 23 买入 持有
三一重工 22 持有 买入


电子信息 406 74 216
汽车制造 349 31 208
钢铁行业 337 28 210
化工行业 287 52 96
金融行业 260 24 122
电子器件 259 48 147
生物制药 221 42 126
建筑建材 212 33 97
机械行业 207 42 87
房地产 172 22 111
酒店旅游 172 20 56
家电行业 170 14 102
交通运输 162 23 76
酿酒行业 148 15 84
有色金属 141 34 55
服装鞋类 128 16 69
商业百货 128 19 77