Jinjiang Hotels Develop:Upgrading to Buy on a better outlook-worst seems over

类别:公司研究 机构:德意志银行 研究员:Tallan Zhou,Karen Tang 日期:2017-06-12

Upgrading to Buy due to better industry outlook - 2017 is bottoming out

    We upgrade Jinjiang Hotels to Buy, with a new TP of RMB37 (from RMB34).The upgrade is mainly due to: 1) Plateno and Vienna’s full year consolidation in2017, 2) reduced cost and expenses after acquisition, and 3) better outlookdriven by Chinese economy hotels’ recovery. We believe the company willstart to focus on internal consolidation of its current four hotel brands and thatit is likely to halt further expansion through acquisition.

    Off to a good start: 1Q17 RevPAR growth and reduced cost and expenses

    Jinjiang has reported 1Q17 RevPAR growth of 1.36%; however, if we factor inthe reform of business tax to VAT, the comparable RevPAR growth is 6.36%(i.e. 1.36%+5% of business tax rate, vs. China Lodging’s RevPAR yoy growthof 9.4%). In addition, Jinjiang cut its costs and expenses by c.RMB10m in1Q17. In the same period last year, there was expense incurred for theacquisition of Plateno and more financial cost. As domestic tourists reached4.4 billion (yoy growth of 10%) in 2016, we believe strong demand for budgetand mid-scale hotels will continue in 2017E.

    Newly-acquired hotels likely to double EBITDA contribution in 2017

    We have factored in the full-year contribution of newly-acquired hotelsincluding Plateno (9-10M contribution in 2016) and Vienna (half-yearcontribution in 2016). We mainly raise our Plateno EBITDA estimate, by c.40%to reach c. RMB1.1bn (doubled from RMB0.6bn in 2016), due to the full-yearcontribution and cost efficiencies. As a result, we increase our earningsforecasts in 2017/2018 by 26%/29%.

    Valuation and risks

    We use SOTP based on EV/EBITDA (12-month weighted average) as ourprimary valuation methodology. We separately calculate the EBIDTA ofJinjiang’s Chinese and overseas selected hotel businesses. We assign a 12xmultiple to Hotel Louvre, which is in line with the high-end of European peers.We assign a 14x multiple to Plateno (7 days) and the original Jinjiang Chineseselected hotel business (in line with the original China lodging business), whichis the average for its peers. Risks: 1) lower tourism demand; 2) stronger RMB,leading to more outbound travel; and 3) government policy changes.

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)
600754 @nn@ @n@ @c@ @cc@ @v@ @t@



西藏珠峰 持有 -- 研报
中青旅 持有 14.50 研报
坤彩科技 持有 -- 研报
中科曙光 持有 -- 研报
潞安环能 买入 -- 研报
陕西煤业 买入 -- 研报
中国神华 买入 -- 研报
淮北矿业 买入 -- 研报
恒源煤电 买入 -- 研报
兖州煤业 买入 -- 研报
瑞茂通 买入 -- 研报


西藏珠峰 -0.13 0.73 研报
中青旅 0.72 0.79 研报
坤彩科技 0 0 研报
中科曙光 0 0 研报
陕西煤业 0 0 研报
恒源煤电 1.75 0.92 研报
西山煤电 1.16 0.82 研报
瑞茂通 0 0.45 研报
中国神华 2.16 2.22 研报


贵州茅台 42 买入 买入
贵州茅台 34 买入 买入
五粮液 34 持有 持有
伊利股份 32 持有 买入
保利地产 30 买入 买入
完美世界 30 持有 持有
五粮液 28 持有 持有
新宙邦 28 持有 买入
伊利股份 27 持有 买入
中顺洁柔 27 持有 买入
完美世界 27 持有 持有
保利地产 26 买入 买入
上汽集团 26 买入 买入
通威股份 26 买入 持有
新宙邦 26 持有 买入
先导智能 26 持有 买入
中信证券 25 持有 买入


电子信息 559 78 305
汽车制造 432 35 247
电子器件 423 50 242
建筑建材 414 44 212
金融行业 403 23 189
化工行业 387 48 153
钢铁行业 368 28 216
酿酒行业 338 17 166
生物制药 316 49 167
食品行业 313 23 127
机械行业 280 45 127
房地产 264 23 206
煤炭行业 254 27 110
家电行业 235 13 145
酒店旅游 210 20 55
商业百货 191 26 110
交通运输 177 23 89