CITS Alert:Secured eight years’duty-free license for T2&T3of BCIA;lifting TP;Buy

类别:公司研究 机构:德意志银行 研究员:Tallan Zhou,Karen Tang 日期:2017-07-11

CITS has acquired 51% of Sunrise, and secured both T2& T3duty-free of BCIA.

    We reiterate our Buy rating on CITS and raise our TP to RMB 37from RMB32.5. CITS announced that it has acquired a 51% stake in Sunrise China for aconsideration of RMB 38.8m at a 1x PB. Sunrise China is the sole duty-freeoperator of Beijing Capital International Airport for T2and T3. CITS alsoannounced that Sunrise has extended its license to operate T3, and CITS(subsidiary: China Duty Free Group) has won the license to operate T2for thenext eight years. Sunrise will be consolidated into CITS for 2H17.Incremental earnings for CITS will start in 2H17, raising our TP to RMB 37.

    Sunrise’s duty-free revenue was RMB 4.4bn and net profit was RMB 377m in2016. We assign 15% growth for the duty-free sales of BCIA in 2017E andconsolidate 2H17earnings to CITS. Although the concessionaire rate forbidding for BCIA seems high, we believe the margin improvement will bedriven primarily by the following: 1) Sunrise and CITS will have mutual benefitfrom each other’s competitive advantages: CITS has higher negotiation powerin the tobacco channel while Sunrise’s competitive edge is in operatingcosmetic products; and 2) economy of scale: CITS’ total duty-free sales willincrease by almost 40% after consolidating Sunrise. As a result, CITS will havemore negotiation power over its duty-free suppliers.Outlook thereafter? T4of new BCIA and Shanghai HQ/PD airport?

    We believe winning the BCIA airport is a milestone for CITS to expand itsfootprint in all the primary airports in Greater China. Since the merger of CITSwith China Travel Group, we observe that CITS has been more aggressive andfocused more on its duty-free business. With the new BCIA under constructionand Shanghai Pudong/HongQiao airport’s duty-free license to expire next year,we are confident that CITS will be active in winning the duty-free businessthere.Valuation and risks.

    We believe CITS’ valuation is very attractive at 23x/20x on our 2017/18earnings forecast, as duty-free is a policy-protected and high-barrier-to-entrybusiness in China. CITS’ valuation is lower than average retail/travel peers in Ashares. Our TP of RMB 37converts to a forward PER of 25x on our 2018earnings forecast. We derive our RMB 37TP from a DCF-based valuation(8.1% WACC, 9% cost of equity, beta of 0.9and 3.0% TGR, unchanged). Keydownside risks include: 1) unfavorable government policy, 2) e-commercecompetition, 3) delay in lifting shopping quota, and 4) competition from OTAs.

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)
601888 @nn@ @n@ @c@ @cc@ @v@ @t@



云南白药 买入 84.36 研报
长安汽车 买入 10.74 研报
金溢科技 中性 -- 研报
汇纳科技 买入 -- 研报
齐翔腾达 持有 -- 研报
科大讯飞 持有 42.34 研报
贵州茅台 中性 -- 研报
中青旅 买入 -- 研报
元祖股份 中性 -- 研报
桃李面包 中性 -- 研报
绝味食品 中性 -- 研报


云南白药 1.75 2.18 研报
长安汽车 0.45 0.25 研报
金溢科技 0 0 研报
汇纳科技 0 0 研报
齐翔腾达 1.54 0.80 研报
科大讯飞 0.60 0.55 研报
中青旅 0.72 0.79 研报
桃李面包 0 0 研报
大北农 1.23 0.96 研报
汤臣倍健 1.73 1.40 研报
三全食品 0.77 0.75 研报


五粮液 35 持有 中性
万科A 31 买入 买入
泸州老窖 31 持有 中性
隆基股份 30 买入 买入
比亚迪 29 持有 持有
三一重工 28 持有 买入
长安汽车 28 买入 买入
伊利股份 27 持有 持有
中国国旅 27 持有 买入
宋城演艺 27 持有 买入
中信证券 26 持有 买入
万华化学 26 买入 买入
瀚蓝环境 26 持有 买入
格力电器 26 买入 买入
恒生电子 25 买入 买入
中国太保 25 持有 买入
亿纬锂能 25 持有 买入


电子信息 492 84 280
汽车制造 357 36 186
建筑建材 346 45 183
电子器件 339 49 219
金融行业 296 26 141
机械行业 292 44 114
酿酒行业 247 16 134
化工行业 242 45 104
生物制药 242 44 153
交通运输 220 26 106
钢铁行业 213 28 110
房地产 200 28 131
食品行业 188 25 66
家电行业 185 14 117
煤炭行业 184 31 83
商业百货 170 33 97
酒店旅游 152 19 50