Songcheng Performance:New "revenue share"model starts to contribute to earnings;Buy

类别:公司研究 机构:德意志银行 研究员:Tallan Zhou,Karen Tang 日期:2017-07-24

Songcheng is ramping up its "revenue share" business for performance shows.

    Following Songcheng's first "revenue share" performance show of NingxiangTanhe (in Hunan Province) launched in 2016, for which the company will chargean initial franchise fee of RMB260m and 20% revenue share in the next fiveyears, the company has recently signed another two new revenue share shows:1) Mingyue; and 2) Xiqiaoshan. We are expecting Songcheng to receive aninitial franchise fee of RMB270m/260m in 2018 and 2020, and revenue share ofRMB40m/60m in 2017/18. We like Songcheng's new revenue share model in that:1) it is asset-light; 2) demand is strong with sufficient pipeline from many localtourism-oriented governments. Songcheng is guiding to add one revenue shareeach year in the long term; and 3) margin is much higher than for Songcheng'sself-owned performance shows. We reiterate our Buy on Songcheng for its longtermgrowth and expansion in China via its new revenue share business model.

    1H17 preview - Hangzhou growth has recovered but Jiuzhai is struggling.

    We believe Hangzhou-based tourist traffic in 2017 will match the 2015 level (15%of traffic growth). This is mainly due to the impact of G20 in the same periodlast year. We increase our traffic growth forecast for Hangzhou to 15% (from theprevious 5%) for 2017. However, the Jiuzhai performance show was negativelyimpacted by the recent tightening regulation on local travel agencies by theChina Tourism Bureau (Jiuzhai's tourist traffic was down by 14% in 1H17). As aresult, we cut our 2017E traffic growth forecast for Jiuzhai to negative 14% (fromprevious 15%). We also adjust our 2017E Lijiang business growth to 15% (fromthe previous 30%) to match 15% growth of Lijiang tourist traffic in both 1H17 and2016. Therefore, our 2017E earnings are slightly down by 0.5%.

    Show business expansion continues.

    Given its clear strategy of adding two self-owned projects and one revenueshare model every year, we believe that Songcheng is on track for its nationalexpansion (another five self-owned projects in the pipeline, including the recentXi'an project), and the company is actively building a well-rounded eco-systemfor both its online and offline businesses.

    Valuation and risks.

    We derive a TP of RMB33 based on DCF (WACC 7.7%, TGR of 4%, given stronggrowth outlook for performance show business). The stock currently trades at29.6x our 2017E core earnings. Downside risks: a decline in domestic tourism,rising competition, safety incidents and delays in new project development.

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)
300144 @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
汤臣倍健 1.73 1.40 研报
三全食品 0.77 0.75 研报
安琪酵母 1.13 1.08 研报
元祖股份 0 0 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