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@



中际旭创 买入 40.00 研报
德邦股份 持有 -- 研报
圆通速递 买入 -- 研报
顺丰控股 买入 -- 研报
韵达股份 买入 -- 研报
国星光电 中性 -- 研报
海利尔 持有 -- 研报
广信股份 持有 -- 研报
扬农化工 买入 -- 研报
长青股份 买入 -- 研报
华泰证券 持有 -- 研报


中际旭创 0.00 0.70 研报
圆通速递 0.88 0.76 研报
顺丰控股 0.42 0.66 研报
韵达股份 0.18 0.18 研报
德邦股份 0 0 研报
国星光电 0.67 0.38 研报
广信股份 0 0 研报
海利尔 0 0 研报
长青股份 0.64 0.73 研报
扬农化工 0.85 1.03 研报
东方通 0 0 研报


中信证券 34 持有 持有
通威股份 32 买入 持有
贵州茅台 31 持有 买入
隆基股份 31 买入 持有
华泰证券 31 持有 持有
中信证券 30 持有 持有
伊利股份 30 持有 买入
万科A 30 买入 买入
上汽集团 29 持有 买入
格力电器 29 持有 买入
五粮液 29 持有 买入
三一重工 28 持有 中性
泸州老窖 28 持有 买入
当升科技 28 持有 持有
中顺洁柔 27 持有 买入
美的集团 26 持有 买入
中国国旅 24 持有 持有


电子信息 627 88 319
汽车制造 566 36 318
金融行业 505 28 220
建筑建材 474 52 216
电子器件 423 56 244
钢铁行业 406 28 176
化工行业 397 61 112
生物制药 364 51 181
机械行业 351 41 136
家电行业 323 12 138
房地产 309 30 219
煤炭行业 289 24 111
酿酒行业 283 16 111
服装鞋类 241 20 123
电力行业 240 31 74
交通运输 233 26 121
农林牧渔 207 24 81