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@



新城控股 买入 42.49 研报
光大嘉宝 买入 7.59 研报
绿地控股 买入 9.28 研报
蓝光发展 买入 8.19 研报
金地集团 持有 15.12 研报
华夏幸福 买入 41.60 研报
新湖中宝 买入 4.18 研报
保利地产 买入 16.80 研报
世联行 买入 5.52 研报
滨江集团 买入 5.85 研报
荣盛发展 买入 13.20 研报


蓝光发展 0.24 0 研报
荣盛发展 0.75 1.04 研报
绿地控股 0.55 0.30 研报
新城控股 0 0 研报
光大嘉宝 0.60 0 研报
世联行 0.84 0.62 研报
大悦城 0.30 0.27 研报
阳光城 0.98 0.90 研报
金科股份 1.15 1.24 研报
中南建设 0.80 0.99 研报
金融街 0.64 0.72 研报


五粮液 36 持有 买入
隆基股份 31 买入 买入
泸州老窖 31 持有 买入
万科A 30 买入 买入
长安汽车 30 买入 买入
伊利股份 29 持有 买入
宋城演艺 29 持有 持有
中国国旅 28 持有 买入
比亚迪 28 持有 持有
三一重工 27 持有 持有
晶盛机电 27 持有 中性
中信证券 26 持有 中性
中国太保 26 持有 中性
格力电器 26 买入 买入
当升科技 26 持有 买入
万华化学 25 买入 持有
贵州茅台 25 持有 买入


电子信息 479 76 294
电子器件 373 51 235
汽车制造 349 35 187
建筑建材 297 47 171
金融行业 296 25 145
机械行业 292 39 118
生物制药 267 38 183
酿酒行业 248 16 128
化工行业 221 44 101
房地产 211 21 159
交通运输 194 24 92
食品行业 180 25 70
家电行业 174 15 118
钢铁行业 169 30 86
商业百货 167 29 96
其它行业 143 14 86
有色金属 142 37 55