CITS:Top pick and our conviction Buy

类别:公司研究 机构:德意志银行 研究员:Tallan Zhou,Karen Tang 日期:2017-11-16

Consensus may not fully capture company's growth, short term and long term

    We raise our target price for CITS by 37.5% to RMB55, from RMB40.Management has publicly guided that its duty-free business is likely to seegrowth of over 60% yoy for FY2017. Also, we believe consensus hasn’tfactored in profit from Beijing Airport, the potential opening of a downtownduty-free store and the consolidation of duty-free in Shanghai Airport. Given itsrobust and sustainable growth, high barriers to entry and attractive valuation,CITS has become our conviction Buy for 2018.

    Profit from BCIA should be higher than the consensus estimate

    We expect RMB6.6bn duty-free sales from BCIA (T2& T3) in 2018. We believethe market is overly concerned with the high concessionaire rate from BeijingAirport: 1) during the transitional 12m, CITS will pay the original concessionairerate agreed with Sunrise, and 2) there is still room for GM improvement, giventhe size-up (CITS’ duty-free GP margin was only c.45% vs. Dufry’s 60% in2016). We estimate RMB623m profit contribution for 2017and RMB349m for2018. We believe this has not been factored into WIND/Bloomberg consensus.

    Haitang Bay’s robust growth may continue all the way to 2020

    We have grown more confident on Haitang Bay duty-free sales after our recentchannel checks. We expect duty-free sales to hit RMB6.55bn in 2017, yoygrowth of 43%, and to grow another 28% in 2018. Our channel check foundthat there are two new additions of luxury hotel resorts (new supply of 800-1,000rooms) in Haitang Bay every year to meet the strong demand fromdomestic travelers. We also believe Atlantis and Haichang Ocean Park, two inprogresstheme parks could add another 5-6m travelers to Haitang Bay. Allthese incremental travelers should benefit duty-free sales’ long-term growth.

    Two more significant catalysts may double current profit – not priced in yet

    We believe the current share price hasn’t fully factored in two near-mid-termcatalysts: a downtown duty-free store and consolidation of duty-free businessin Shanghai Pudong/Hongqiao Airports. These two events are likely to bring afurther c.RMB1.2bn in earnings to CITS, which is 35% on top of our 2018E.

    Valuation and risks

    Our TP of RMB55implies a forward PER of 24x on our 2018earningsforecasts, which we believe is very attractive, given that the duty-free businessis protected and enjoys barriers to entry in China. We derive our TP based onDCF (8.1% WACC, 9% cost of equity, beta of 0.9and 3.0% TGR, unchanged).Key downside risks include 1) unfavorable government policy, 2) ecommercecompetition, 3) delays in lifting shopping quota, and 4) competition from OTAs.

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)
601888 @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