China CYTS Tours:Growth slowing down and no catalyst ahead,d/g to Hold

类别:公司研究 机构:德意志银行 研究员:Tallan Zhou,Karen Tang 日期:2017-10-11

All lines miss, disappointing 1H17results

    CYTS's core earnings were flat in 1H17, while its top line was down 4.3% yoy. Thisis below consensus and our expectations. While Wuzhen and Gubei sustaineddouble-digit growth in both earnings and top line, exhibition business revenue/earnings fell 17%/30% yoy. We adjust down our full-year 2017core earnings by17% and 2018earnings by 19% on the back of the earnings miss. In addition,as we believe the exhibition business is unstable and unpredictable, we reduceour growth assumption for this business in 2017to negative 17%, from 12%previously. We downgrade CYTS to Hold with a new target price of RMB20, downfrom RMB26previously.

    Gubei's growth trend starting to slow down

    Gubei Town's total traffic in 1H17was 1.2million, up 28% yoy. Total revenue wasRMB434m , up 43% yoy. We believe Gubei's highest traffic growth was seen lastyear, at 56% yoy. Given that total tourist traffic is approaching total capacity, webelieve growth will be driven more by ASP than by tourist traffic. With our 2017Etraffic growth of 30% yoy unchanged, we now forecast 2017E ASP growth of11.5% yoy (vs. previous 8%) to match its 1H17ASP growth (11.5%).

    Wuzhen traffic seems to have reached a bottleneck

    Wuzhen Town's total traffic in 1H17was 5.12million, up 7.28% yoy. Totalrevenue was RMB784m, up 11.4% yoy. We believe Wuzhen's traffic is alreadyapproaching its bottleneck, which we estimate to be c. 10million every year.ASP changes will largely depend on total hotel room capacity in the West Zone(more people choosing to stay there should lift the ASP mix). We now forecastWest Zone 2017E traffic growth of 6%, vs. our previous 15%, to reflect a trafficslowdown in 1H17(+7.7% yoy in 1H17vs. +17% yoy in 1H16).

    Downgrading to Hold on rich valuation

    We derive our target price from a DCF-based valuation. Our key assumptionsremain unchanged, with a WACC of 8.1%, beta of 0.91, CoE of 9.0%, and terminalgrowth rate of 3%. We believe the current risk/reward profile for CYTS is notjustified. CYTS is trading at 32x/27x our 2017/18E PER, which we believe isrich given its slowing growth (its peers average 26x/21x 2017/18E PER). Keyupside risks include faster-than-expected growth of travellers. Key downside risksinclude a tourism industry slowdown and delays/uncertainties in ancient townnew projects. See page 5for details.

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)
600138 @nn@ @n@ @c@ @cc@ @v@ @t@



海信家电 持有 -- 研报
盛达矿业 中性 -- 研报
飞科电器 中性 -- 研报
广联达 中性 -- 研报
万华化学 买入 53.00 研报
爱柯迪 买入 -- 研报
恒瑞医药 买入 -- 研报
华东医药 买入 -- 研报
丽珠集团 持有 -- 研报
爱尔眼科 买入 -- 研报
天坛生物 买入 -- 研报


海信家电 0.38 0.36 研报
盛达矿业 1.04 0.75 研报
飞科电器 0 0 研报
广联达 1.09 0.91 研报
万华化学 0.92 1.01 研报
丽珠集团 1.51 1.48 研报
华东医药 0.92 1.10 研报
恒瑞医药 0.88 0.88 研报
爱柯迪 0 0 研报
爱尔眼科 0.51 0.50 研报
天坛生物 0.46 0.52 研报


贵州茅台 38 买入 买入
完美世界 34 持有 持有
保利地产 33 买入 持有
五粮液 31 买入 买入
比亚迪 31 持有 中性
伊利股份 30 持有 买入
完美世界 30 持有 持有
广联达 28 持有 中性
瀚蓝环境 27 持有 买入
通威股份 27 买入 买入
新宙邦 27 持有 买入
中信证券 26 持有 中性
上汽集团 26 买入 买入
万华化学 26 持有 买入
万科A 26 买入 买入
三一重工 25 持有 买入
瀚蓝环境 25 持有 买入


电子信息 615 81 328
汽车制造 447 34 269
电子器件 412 53 236
钢铁行业 405 28 253
建筑建材 374 44 194
化工行业 367 46 159
金融行业 345 24 167
生物制药 314 57 161
房地产 271 25 197
机械行业 270 52 121
煤炭行业 259 28 111
食品行业 258 22 108
酿酒行业 237 17 124
家电行业 226 14 140
商业百货 197 32 105
酒店旅游 192 20 62
有色金属 187 38 61