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@



楚江新材 中性 -- 研报
新城控股 买入 -- 研报
华夏幸福 买入 -- 研报
保利地产 买入 -- 研报
招商蛇口 买入 -- 研报
万科A 买入 -- 研报
中国电影 买入 -- 研报
长江传媒 买入 -- 研报
顺网科技 买入 -- 研报
游族网络 买入 -- 研报
精工钢构 买入 4.20 研报


楚江新材 0.26 0.22 研报
华夏幸福 2.23 2.13 研报
招商蛇口 0 0 研报
新城控股 0 0 研报
保利地产 1.11 1.17 研报
万科A 0.84 1.03 研报
长江传媒 0.25 0.30 研报
游族网络 0.03 0.10 研报
中国电影 0 0 研报
姚记扑克 0.75 1.03 研报
当代明诚 0.28 0 研报


贵州茅台 35 持有 中性
万科A 34 买入 买入
五粮液 34 持有 买入
中信证券 32 持有 持有
海天味业 30 持有 买入
通威股份 27 持有 买入
伊利股份 27 持有 持有
万科A 27 买入 买入
三一重工 26 持有 买入
隆基股份 26 买入 买入
泸州老窖 26 持有 买入
中信证券 24 持有 持有
保利地产 24 买入 买入
上汽集团 24 持有 买入
首旅酒店 24 持有 买入
中国国航 24 持有 买入
格力电器 24 持有 持有


电子信息 553 96 324
建筑建材 493 48 207
化工行业 486 53 160
钢铁行业 416 30 195
机械行业 393 50 161
汽车制造 368 38 203
金融行业 364 32 127
生物制药 320 54 213
电子器件 313 53 184
煤炭行业 299 30 147
家电行业 294 17 150
交通运输 287 30 130
房地产 265 27 164
酿酒行业 257 17 120
电力行业 228 32 97
食品行业 203 21 88
酒店旅游 194 19 75