Huace Film&TV:Buy on dip,new stock incentive plan to drive earnings in the next three years

类别:公司研究 机构:德意志银行 研究员:Tallan Zhou,Karen Tang 日期:2017-07-18

Three-year stock option incentive plan is a boost to earnings.

    Huace has announced a stock option incentive plan for its management andsenior staff. Total options will be 40 million, accounting for 2.29% of total shares,which will be exercised within the next 36 months by portion of 40%/30%/30%.

    Meanwhile, the company also announced its guaranteed profit for the next threeyears. Net profit for 2017 will be no less than RMB 650m and revenue will be noless than RMB 5.2bn.

    TV drama ASP "mix up" to drive earnings growth in 2017E and 2018E.

    As the leader in TV drama production in China, we believe Huace will continue todrive its earnings through high-quality TV drama. Huace has announced a totalof 31 pipeline TV dramas for 2017, and management also guided that mixed ASPfor TV dramas will increase in 2017; for example, they will increase the volume ofTV drama with a per episode price of over RMB 10m and will decrease the outputof TV drama with a per episode price of between RMB 4-8m. We are expectingTV drama revenue to grow 20%, mainly due to the ASP increase.

    Earnings are likely to lean more towards 2H17.

    Management guided that 1H17 is not likely to reflect the growth guidance forthe full year (RMB 650m implies full-year growth of 36% yoy) because some ofthe TV drama revenue/profit recognition will be delayed in 2H17. As a result,more revenue/profit will be recognized in 2H17. Looking at the full year of 2017,management seems to be confident of delivering earnings of RMB 650m, asguided in its stock incentive plan.

    More prudent on movie/entertainment show investment.

    2016's movie market was tough for upstream content providers. Huace jointlyparticipated in the distribution/production of nine movies in 2016. We believethe company will be more prudent on the distribution/content investment inthe movie segment in 2017. In addition, the entertainment show sector is verycompetitive in China and a high audience rate doesn't necessarily guarantee profit(only 7% gross margin in 2016). Therefore, management also guided down onthe earnings contribution of the entertainment show business in 2017E. We onlyfactored in 20% and 15% growth for the movie and entertainment show business,respectively, in 2017E.

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)
300133 @nn@ @n@ @c@ @cc@ @v@ @t@



华泰证券 买入 -- 研报
海通证券 持有 -- 研报
中信证券 买入 -- 研报
山西汾酒 买入 -- 研报
舍得酒业 买入 -- 研报
贵州茅台 买入 -- 研报
顺鑫农业 买入 -- 研报
五粮液 买入 -- 研报
泸州老窖 持有 -- 研报
光华科技 持有 -- 研报
景嘉微 中性 -- 研报


当升科技 0.25 0.07 研报
利亚德 0.71 0.65 研报
回天新材 1.11 0.87 研报
金禾实业 1.28 1.30 研报
皖维高新 0.40 0.51 研报
埃斯顿 0 0 研报
晶盛机电 2.45 2.11 研报
赢合科技 0 0 研报
北方华创 1.31 0.94 研报
徐工机械 1.92 1.44 研报
精测电子 0 0 研报


贵州茅台 35 持有 买入
万科A 34 买入 持有
五粮液 34 持有 买入
中信证券 31 持有 买入
海天味业 30 持有 买入
通威股份 27 持有 买入
万科A 27 买入 持有
三一重工 26 持有 持有
伊利股份 26 持有 买入
隆基股份 26 买入 买入
泸州老窖 25 持有 持有
保利地产 24 买入 买入
上汽集团 24 持有 中性
中国国航 24 持有 持有
格力电器 24 持有 买入
宋城演艺 24 持有 买入
中信证券 23 持有 买入


电子信息 540 93 312
建筑建材 488 48 207
化工行业 454 52 156
钢铁行业 406 30 177
机械行业 388 50 160
汽车制造 360 39 202
金融行业 355 32 125
电子器件 307 52 181
生物制药 301 53 194
家电行业 283 17 152
煤炭行业 276 30 142
交通运输 267 29 116
酿酒行业 258 17 119
房地产 254 26 152
电力行业 224 31 96
食品行业 205 23 87
农林牧渔 194 28 78