consecutivebaidu
www.baidu.com.cn 时间:2021-02-13 阅读:()
6June2014Page|1Rating:NeutralKingdeeInt'lSoftware((((268.
HK))))CostcontrolmoreimportantthanrevenuegrowthHONGKONG|SOFTWARE|COMPANYANALYSISMaintainedatNeutralKingdee's2013turnoverwasRMB1.
602billion,down9.
3%yoy.
GrossprofitfortheyearwasRMB1.
206billion,raisedby5.
1%yoy.
OperatingprofitandprofitattributabletoshareholdersturnaroundtoprofitasRMB239millionandRMB126millionrespectively.
Benefitedfromrecentgovernmentpolicyonsupportingthesoftwareindustry,andtheconcernsforthenetworkinformationsecurity,Kingdee'srevenueonsoftwareandsolutionimplementationservicesareexpectedtoreturntogrowth.
ThecompanywastransformingitsbusinessfromtraditionalERPbusinesstocloudservice.
Inthefutureitwillincreaseinvestmentinthedevelopmentofcloudservices.
TheGroup'srevenuefromcorebusinesswasinsufficienttopayallcostsandexpenses.
Ontheotherhand,theimpactofgoodcostcontroltoprofitabilitymayhaveevenmoreimpressiveresultthantherevenueincrease.
WemaintainKingdee"neutral"rating,withbusinessvaluationofHK$2.
36pershareandcashvalueofHK$0.
41pershare,targetpriceHK$2.
77.
KingdeeInternationalSoftwareGroupCo.
,Ltd.
wasfoundedin1993,whichwasabusinessmanagementsoftwareandInternetserviceproviderthatservedoveronemillionSMEsinChinaandtheAsiaPacificregion.
Itsenterpriseresourceplanning(ERP)softwarewasaleadingbrandfortheSMEmarketinChina.
Otherproductsincludedcloudservices,Youshang.
com,Kuaidi100mobileplatformandapplication,middlewaresoftwarebusinessandKingdeemedicalandhealthcaresoftware.
FinancialHighlightsKingdee's2013turnoverwasRMB1.
602billion(asbelow),down9.
3%yoy.
Amongthatthesalesofsoftwarefellby11.
8%toRMB770million;therevenueofsoftwareimplementationserviceswasRMB431million,dropped11.
4%yoy;andsoftwaresolutionconsultingservicesandothersdecreasedslightlyby1.
1%toRMB400million.
Duetothedecreaseincostofsales,grossprofitfortheyearwasRMB1.
206billion,raisedby5.
1%yoy,whilethegrossprofitmarginalsoincreasedsignificantlyfrom65%to75.
3%.
OperatingprofitandprofitattributabletoshareholdersturnaroundtoprofitasRMB239millionandRMB126millionrespectively.
Inaddition,itssubsidiaryKingdeeChinaannouncedfinancialfiguresforthefirstquarterof2014,whichturnoverwasRMB274million,up6.
18%yoy,whilethenetlosswasRMB18.
98million,narrowedfrom2012'sRMB68.
32millionloss.
InvestmentActionInconclusion,thefinancialstatementsshowedquitenegativefigures,thatthecompany'scorebusinesswastemporarilyunabletorecordpositiveearnings.
WeexpectKingdeerevenuegrowthwillreturnthisyear,particularlyforitscloudbusiness.
However,ifthegroupcannoteffectivelycontrolitscostsandexpenses,particularlyforthesellingexpenseswhicharedirectlylinkedtoturnover,therevenuegrowthwillbeoffsetbyitsexpenses.
Therefore,wemaintainKingdee"neutral"rating,withbusinessvaluationofHK$2.
36pershareandcashvalueofHK$0.
41pershare,targetpriceHK$2.
77.
Businessvaluationis28xofthe2015forecastedearnings.
KINGDEEINTLSFTRating3.
00Neutral-PreviousRating3.
00NeutralTargetPrice(HKD)2.
77-PreviousTargetPrice(HKD)3ClosingPrice(HKD)2.
66ExpectedCapitalGains(%)4.
1%ExpectedDividendYield(%)0.
0%ExpectedTotalReturn(%)4.
1%MarketCap.
(HKDmn)6,815EnterpriseValue(HKDmn)7,5593MAverageDailyT/O(mn)39.
252weekrange(HKD)1.
28-3.
69ClosingPricein52weekrangeKeyFinancialSummaryFYEMARFY13FY14EFY15EFY16ERevenue(RMBmn)1,6021,7741,9632156NetProfit,reported(RMBmn)127149179238EPS,adj.
(HKDcents)6.
207.
078.
4311.
28P/E(X)42.
837.
831.
423.
6P/B(X)3.
13.
02.
72.
4DPS(RMBcents)0.
00.
00.
02.
2DivYield(%)0.
0%0.
0%0.
0%0.
8%Source:Bloomberg,PSRest.
ValuationMethodPEResearchAnalystKayNgkayng@phillip.
com.
hk+852227767510%50%100%0204060801001201401601800.
000.
501.
001.
502.
002.
503.
003.
504.
00Jun-13Aug-13Oct-13Dec-13Feb-14Apr-14Jun-14Volume,mn(RHS)268.
HKEquity(LHS)HSI(LHS)0%50%100%KingdeeInt'lSoftware(268.
HK)6June2014Page|2Underthegovernmentsupportivepolicies,turnoverisexpectedtoreturntogrowthAsubsidiaryofKingdeewasrecognizedas"2013-2014nationalimportantsoftwareenterprises"andwasentitledtomaintainpreferentialenterpriseincometaxrateof10%.
Inaddition,theCompanywashonoredas"TheNo1MarketShareLeaderinChina'sSMEMarket"byIDCforthenineconsecutiveyears,whichindicateditsstrongrecognitioninthemainlandmarket.
Earlylastmonth,PRCGovernmentprohibitedthestatedepartmentsfrominstallationofMicrosoft'sWindows8operatingsystem.
Also,theGovernmentwasconsideringtheimpactonthenationalinformationsecurityofIBMserversandthusencouragingcommercialbankstoswitchtodomesticservers.
TherewasalsomarketnewsonGovernment'sscheduleonimplementationofinternetsecurityexaminationsystemtosafeguardthenationalnetworksecurity.
Benefitedfromrecentgovernmentpolicyonsupportingthesoftwareindustry,andtheaboveseriesofactionsforthenetworkinformationsecurity,Kingdee'srevenueonsoftwareandsolutionimplementationservicesareexpectedtoreturntogrowth.
Fig1Fig1Fig1Fig1RevenueMixEstimateRevenueMixEstimateRevenueMixEstimateRevenueMixEstimateSource:PSR,CompanyreportsCloudservicesstartedtoplayanimportantroleAccordingtotheGroup'smanagement,thecompanywastransformingitsbusinessfromtraditionalERPbusinesstocloudservice.
InthefutureitwillincreaseinvestmentinthedevelopmentofcloudservicesinordertoattractInternetusersinadditiontocorporatecustomers.
Cloudserviceiscurrentlyonlyconsistedof4%ofthetotalrevenue,whichisexpectedtoturnintohalfin2018,thesameasthetraditionalERPbusiness.
InMarch,thecompanyhadsetupamobileservicesplatform"BizChat"fortheVankeGroup,justsimilarto"theenterpriseWeChat".
IthadalsoactivelyworkingwithmajorInternetgiants.
Currently,Kingdee's"Kuaidi100"andBaiducarriesoutaseriesofcooperationinmobileservices,anditsfinancialsoftwareworkswithAlibaba'sTaobaotoprovideintegratedTaobao,TmallandAlipaydataservicestosellers.
FortheInternetfinancing,theGroupiscurrentlyplanningtocooperatewithmajorbankgroupstodevelopamobileapplicationtohelptheirbankcustomersinwealthmanagement.
KingdeeInt'lSoftware(268.
HK)6June2014Page|3CorerevenuewasnotenoughtocoverthecostsandexpendituresDespitethelossturnaroundintoprofit,revenueandexpenditurestructureshowedthattheGroup'srevenuefromcorebusinesswasinsufficienttopayallcostsandexpenses.
WhiletheannualturnoverwasRMB1.
602billion,thetotalcostplusexpensesreachedRMB1.
662billion,aRMB60milliongap.
Thoughitalreadynarrowedfromthegapsin2011and2012,asRMB235millionandRMB424millionrespectively.
Infact,thecompanyhadjuststartedtochangeitsdistributionmodel,makingsellingandmarketingexpensesdroppedsignificantlyby28.
2%yoytoRMB828million.
Sellingexpensestorevenueratiofellfrom65.
4%to51.
7%.
However,itwasstillaccountedformorethanhalfofthecompany'srevenuewhichwouldprobablyhadnegativeimpactonthefutureprofit.
Ontheotherhand,theimpactofgoodcostcontroltoprofitabilitymayhaveevenmoreimpressiveresultthantherevenueincrease.
Fig2Fig2Fig2Fig2CostsCostsCostsCoststotototorevenueestimatrevenueestimatrevenueestimatrevenueestimatesesesesSource:PSR,CompanyreportFig3Fig3Fig3Fig3CostsaspercentageofrevenueestimatesCostsaspercentageofrevenueestimatesCostsaspercentageofrevenueestimatesCostsaspercentageofrevenueestimatesSource:PSR,CompanyreportCurrentlytheGroupreliedonlyonnoncoreincome,suchasinvestmentonpropertiestomaintainprofitability.
Thoughthecorebusinessisexpectedtobreakeventhisyear,significantpositiveearningsoncorebusinessmayonlyappearin2016orlater.
Alsonotethat,sincetheatmosphereofthemainlandpropertymarketisnolongerpositive,ifthereisasubstantialadjustmentonthepropertyprice,itmaycausethefairvalueoftheGroup'spropertiestoreduceandthustheearnings.
KingdeeInt'lSoftware(268.
HK)6June2014Page|4Financialexpensesincreasedsignificantlyby67.
9%yoytoRMB111millionlastyear,mainlyastheinterestexpenseduetoincreaseincurrentliabilities.
Withstabilizedcurrentliabilitiesandobviousdecreaseinnon-currentliabilities,theinterestexpensewillgraduallyreduce.
Besides,theGroupkeepsinissuingconvertiblebonds,andgrantingstockoptionstoitsemployeesthroughshare-basedbonusscheme,theremaybringdilutiveeffecttothestockinthefuture.
ValuationInconclusion,thefinancialstatementsshowedquitenegativefigures,thatthecompany'scorebusinesswastemporarilyunabletorecordpositiveearnings.
WeexpectKingdeerevenuegrowthwillreturnthisyear,particularlyforitscloudbusiness.
However,ifthegroupcannoteffectivelycontrolitscostsandexpenses,particularlyforthesellingexpenseswhicharedirectlylinkedtoturnover,therevenuegrowthwillbeoffsetbyitsexpenses.
Therefore,wemaintainKingdee"neutral"rating,withbusinessvaluationofHK$2.
36pershareandcashvalueofHK$0.
41pershare,targetpriceHK$2.
77.
Businessvaluationis28xofthe2015forecastedearnings.
PotentialRisksThegrowthonCloudbusinessisnotasexpected;Costuncontrolled;Thedilutiveeffectfromstockoptionsandconvertiblebonds.
KingdeeInt'lSoftware(268.
HK)6June2014Page|5FY12FY13FY14EFY15EFY16EValuationRatiosP/E(X)(38.
5)42.
837.
831.
423.
6P/B(X)3.
43.
13.
02.
72.
4EV/EBITDA(X)(73.
4)31.
726.
424.
721.
7DividendYield(%)0.
0%0.
0%0.
0%0.
0%0.
8%Persharedata(HKD)EPS(0.
07)0.
060.
070.
080.
11DPS0.
000.
000.
000.
000.
02BVPS0.
780.
860.
900.
991.
10OutstandingShares(basic,mn)2,516.
342,523.
742,621.
802,621.
802,621.
80Growth&Margins(%)GrowthRevenue-12.
7%-9.
3%10.
7%10.
7%9.
8%EBIT-154.
1%-331.
8%19.
8%7.
0%13.
8%MarginsGrossprofitmargin65.
0%75.
3%75.
3%76.
0%76.
3%EBTmargin-9.
2%8.
5%10.
8%11.
4%12.
9%NetProfitMargin-7.
9%7.
9%8.
4%9.
1%11.
0%KeyRatiosROE(%)-8.
8%7.
2%7.
8%8.
6%10.
3%ROA(%)-3.
5%3.
2%3.
7%4.
2%5.
3%IncomeStatement(RMBmn)FY12FY13FY14EFY15EFY16ERevenue1,7651,6021,7741,9632,156Costofrevenue(619)(396)(438)(471)(511)Grossprofit1,1471,2061,3361,4921,645Selling&Marketingexpenses(1,154)(828)(841)(903)(940)Administrativeexpenses(217)(205)(227)(251)(263)R&Dexpenses(200)(233)(268)(308)(339)Otherincome,net260297290290280Fairvalueadjustmentsoninvestmentproperties611(5)(15)(35)Operatingprofit(103)239286306348Financeincome79111316Financeexpense(66)(111)(105)(95)(86)Associates&JVs00000EBT(162)137192224278Taxation(2)(17)(22)(22)(20)ProfitAfterTax(164)120170202258Minorityinterest247(21)(23)(20)NetProfit(140)127149179238EPS(0.
056)0.
0500.
0570.
0680.
091Source:Company,PSRKingdeeInt'lSoftware(268.
HK)6June2014Page|6PHILLIPRESEARCHSTOCKSELECTIONSYSTEMSWedonotbaseourrecommendationsentirelyontheabovequantitativereturnbands.
Weconsiderqualitativefactorslike(butnotlimitedto)astock'sriskrewardprofile,marketsentiment,recentrateofsharepriceappreciation,presenceorabsenceofstockpricecatalysts,andspeculativeundertonessurroundingthestock,beforemakingourfinalrecommendationGENERALDISCLAIMERThispublicationispreparedbyPhillipSecurities(HongKong)Ltd("PhillipSecurities").
Byreceivingorreadingthispublication,youagreetobeboundbythetermsandlimitationssetoutbelow.
Thispublicationshallnotbereproducedinwholeorinpart,distributedorpublishedbyyouforanypurpose.
PhillipSecuritiesshallnotbeliableforanydirectorconsequentiallossarisingfromanyuseofmaterialcontainedinthispublication.
TheinformationcontainedinthispublicationhasbeenobtainedfrompublicsourceswhichPhillipSecuritieshasnoreasontobelieveareunreliableandanyanalysis,forecasts,projections,expectationsandopinions(collectivelythe"Research")containedinthispublicationarebasedonsuchinformationandareexpressionsofbeliefonly.
PhillipSecuritieshasnotverifiedthisinformationandnorepresentationorwarranty,expressorimplied,ismadethatsuchinformationorResearchisaccurate,completeorverifiedorshouldberelieduponassuch.
AnysuchinformationorResearchcontainedinthispublicationissubjecttochange,andPhillipSecuritiesshallnothaveanyresponsibilitytomaintaintheinformationorResearchmadeavailableortosupplyanycorrections,updatesorreleasesinconnectiontherewith.
InnoeventwillPhillipSecuritiesbeliableforanyspecial,indirect,incidentalorconsequentialdamageswhichmaybeincurredfromtheuseoftheinformationorResearchmadeavailable,evenifithasbeenadvisedofthepossibilityofsuchdamages.
Anyopinions,forecasts,assumptions,estimates,valuationsandpricescontainedinthismaterialareasofthedateindicatedandaresubjecttochangeatanytimewithoutpriornotice.
Thismaterialisintendedforgeneralcirculationonlyanddoesnottakeintoaccountthespecificinvestmentobjectives,financialsituationorparticularneedsofanyparticularperson.
Theproductsmentionedinthismaterialmaynotbesuitableforallinvestorsandapersonreceivingorreadingthismaterialshouldseekadvicefromafinancialadviserregardingthesuitabilityofsuchproducts,takingintoaccountthespecificinvestmentobjectives,financialsituationorparticularneedsofthatperson,beforemakingacommitmenttoinvestinanyofsuchproducts.
Thispublicationshouldnotberelieduponasauthoritativewithoutfurtherbeingsubjecttotherecipient'sownindependentverificationandexerciseofjudgment.
Thefactthatthispublicationhasbeenmadeavailableconstitutesneitherarecommendationtoenterintoaparticulartransactionnorarepresentationthatanyproductdescribedinthismaterialissuitableorappropriatefortherecipient.
Recipientsshouldbeawarethatmanyoftheproductswhichmaybedescribedinthispublicationinvolvesignificantrisksandmaynotbesuitableforallinvestors,andthatanydecisiontoenterintotransactionsinvolvingsuchproductsshouldnotbemadeunlessallsuchrisksareunderstoodandanindependentdeterminationhasbeenmadethatsuchtransactionswouldbeappropriate.
Anydiscussionoftheriskscontainedhereinwithrespecttoanyproductshouldnotbeconsideredtobeadisclosureofallrisksoracompletediscussionofsuchrisks.
Nothinginthisreportshallbeconstruedtobeanofferorsolicitationforthepurchaseorsaleofasecurity.
Anydecisiontopurchasesecuritiesmentionedinthisresearchshouldtakeintoaccountexistingpublicinformation,includinganyregisteredprospectusinrespectofsuchsecurity.
DisclosureofInterestAnalystDisclosure:Neithertheanalyst(s)preparingthisreportnorhisassociatehasanyfinancialinterestinorservesasanofficerofthelistedcorporationcoveredinthisreport.
Firm'sDisclosure:PhillipSecuritiesdoesnothaveanyinvestmentbankingrelationshipwiththelistedcorporationcoveredinthisreportnoranyfinancialinterestof1%ormoreofthemarketcapitalizationinthelistedcorporation.
Inaddition,noexecutivestaffofPhillipSecuritiesservesasanofficerofthelistedcorporation.
AvailabilityTheinformation,toolsandmaterialpresentedhereinarenotdirected,intendedfordistributiontooruseby,anypersonorentityinanyjurisdictionorcountrywheresuchdistribution,publication,availabilityorusewouldbecontrarytotheapplicablelaworregulationorwhichwouldsubjectPhillipSecuritiestoanyregistrationorlicensingorotherrequirement,orpenaltyforcontraventionofsuchrequirementswithinsuchjurisdiction.
InformationcontainedhereinisbasedonsourcesthatPhillipSecurities(HongKong)Limited("PSHK")believedtobeaccurate.
PSHKdoesnotbearresponsibilityforanylossoccasionedbyrelianceplaceduponthecontentshereof.
PSHK(oritsaffiliatesoremployees)mayhavepositionsinrelevantinvestmentproducts.
Fordetailsofdifferentproduct'srisks,pleasevisittheRiskDisclosuresStatementonhttp://www.
phillip.
com.
hk.
2014PhillipSecurities(HongKong)LimitedTotalReturnRecommendationRatingRemarks>+20%Buy1>20%upsidefromthecurrentprice+5%to+20%Accumulate2+5%to+20%upsidefromthecurrentprice-5%to+5%Neutral3Tradewithin±5%fromthecurrentprice-5%to-20%Reduce4-5%to-20%downsidefromthecurrentprice20%downsidefromthecurrentpriceKingdeeInt'lSoftware(268.
HK)6June2014Page|7ContactInformation(RegionalMemberCompanies)SINGAPOREPhillipSecuritiesPteLtdRafflesCityTower250,NorthBridgeRoad#06-00Singapore179101Tel:(65)65336001Fax:(65)65356631Website:www.
poems.
com.
sgMALAYSIAPhillipCapitalManagementSdnBhdB-3-6BlockBLevel3MeganAvenueII,No.
12,JalanYapKwanSeng,50450KualaLumpurTel(603)21628841Fax(603)21665099Website:www.
poems.
com.
myHONGKONGPhillipSecurities(HK)LtdExchangeParticipantoftheStockExchangeofHongKong11/FUnitedCentre95QueenswayHongKongTel(852)22776600Fax(852)28685307Websites:www.
phillip.
com.
hkJAPANPhillipCapitalJapanK.
K.
Nagata-choBldg.
,8F,2-4-3Nagata-cho,Chiyoda-ku,Tokyo100-0014Tel(81-3)35953631Fax(81-3)35953630Website:www.
phillip.
co.
jpINDONESIAPTPhillipSecuritiesIndonesiaANZTowerLevel23B,JlJendSudirmanKav33AJakarta10220–IndonesiaTel(62-21)57900800Fax(62-21)57900809Website:www.
phillip.
co.
idCHINAPhillipFinancialAdvisory(Shanghai)Co.
LtdNo436HengfengRoad,GreentechUnit604,Postalcode200070Tel(86-21)51699400Fax(86-21)63532643Website:www.
phillip.
com.
cnTHAILANDPhillipSecurities(Thailand)PublicCo.
Ltd15thFloor,VorawatBuilding,849SilomRoad,Silom,Bangrak,Bangkok10500ThailandTel(66-2)6351700/22680999Fax(66-2)22680921Websitewww.
phillip.
co.
thFRANCEKing&ShaxsonCapitalLimited3rdFloor,35RuedelaBienfaisance75008ParisFranceTel(33-1)45633100Fax(33-1)45636017Website:www.
kingandshaxson.
comUNITEDKINGDOMKing&ShaxsonCapitalLimited6thFloor,CandlewickHouse,120CannonStreet,London,EC4N6ASTel(44-20)74265950Fax(44-20)76261757Website:www.
kingandshaxson.
comUNITEDSTATESPhillipFuturesInc141WJacksonBlvdSte3050TheChicagoBoardofTradeBuildingChicago,IL60604USATel+1.
312.
356.
9000Fax+1.
312.
356.
9005AUSTRALIAPhillipCapitalAustraliaLevel12,15WilliamStreet,Melbourne,Victoria3000,AustraliaTel(613)96188238Fax(613)92002272Website:www.
phillipcapital.
com.
au
HK))))CostcontrolmoreimportantthanrevenuegrowthHONGKONG|SOFTWARE|COMPANYANALYSISMaintainedatNeutralKingdee's2013turnoverwasRMB1.
602billion,down9.
3%yoy.
GrossprofitfortheyearwasRMB1.
206billion,raisedby5.
1%yoy.
OperatingprofitandprofitattributabletoshareholdersturnaroundtoprofitasRMB239millionandRMB126millionrespectively.
Benefitedfromrecentgovernmentpolicyonsupportingthesoftwareindustry,andtheconcernsforthenetworkinformationsecurity,Kingdee'srevenueonsoftwareandsolutionimplementationservicesareexpectedtoreturntogrowth.
ThecompanywastransformingitsbusinessfromtraditionalERPbusinesstocloudservice.
Inthefutureitwillincreaseinvestmentinthedevelopmentofcloudservices.
TheGroup'srevenuefromcorebusinesswasinsufficienttopayallcostsandexpenses.
Ontheotherhand,theimpactofgoodcostcontroltoprofitabilitymayhaveevenmoreimpressiveresultthantherevenueincrease.
WemaintainKingdee"neutral"rating,withbusinessvaluationofHK$2.
36pershareandcashvalueofHK$0.
41pershare,targetpriceHK$2.
77.
KingdeeInternationalSoftwareGroupCo.
,Ltd.
wasfoundedin1993,whichwasabusinessmanagementsoftwareandInternetserviceproviderthatservedoveronemillionSMEsinChinaandtheAsiaPacificregion.
Itsenterpriseresourceplanning(ERP)softwarewasaleadingbrandfortheSMEmarketinChina.
Otherproductsincludedcloudservices,Youshang.
com,Kuaidi100mobileplatformandapplication,middlewaresoftwarebusinessandKingdeemedicalandhealthcaresoftware.
FinancialHighlightsKingdee's2013turnoverwasRMB1.
602billion(asbelow),down9.
3%yoy.
Amongthatthesalesofsoftwarefellby11.
8%toRMB770million;therevenueofsoftwareimplementationserviceswasRMB431million,dropped11.
4%yoy;andsoftwaresolutionconsultingservicesandothersdecreasedslightlyby1.
1%toRMB400million.
Duetothedecreaseincostofsales,grossprofitfortheyearwasRMB1.
206billion,raisedby5.
1%yoy,whilethegrossprofitmarginalsoincreasedsignificantlyfrom65%to75.
3%.
OperatingprofitandprofitattributabletoshareholdersturnaroundtoprofitasRMB239millionandRMB126millionrespectively.
Inaddition,itssubsidiaryKingdeeChinaannouncedfinancialfiguresforthefirstquarterof2014,whichturnoverwasRMB274million,up6.
18%yoy,whilethenetlosswasRMB18.
98million,narrowedfrom2012'sRMB68.
32millionloss.
InvestmentActionInconclusion,thefinancialstatementsshowedquitenegativefigures,thatthecompany'scorebusinesswastemporarilyunabletorecordpositiveearnings.
WeexpectKingdeerevenuegrowthwillreturnthisyear,particularlyforitscloudbusiness.
However,ifthegroupcannoteffectivelycontrolitscostsandexpenses,particularlyforthesellingexpenseswhicharedirectlylinkedtoturnover,therevenuegrowthwillbeoffsetbyitsexpenses.
Therefore,wemaintainKingdee"neutral"rating,withbusinessvaluationofHK$2.
36pershareandcashvalueofHK$0.
41pershare,targetpriceHK$2.
77.
Businessvaluationis28xofthe2015forecastedearnings.
KINGDEEINTLSFTRating3.
00Neutral-PreviousRating3.
00NeutralTargetPrice(HKD)2.
77-PreviousTargetPrice(HKD)3ClosingPrice(HKD)2.
66ExpectedCapitalGains(%)4.
1%ExpectedDividendYield(%)0.
0%ExpectedTotalReturn(%)4.
1%MarketCap.
(HKDmn)6,815EnterpriseValue(HKDmn)7,5593MAverageDailyT/O(mn)39.
252weekrange(HKD)1.
28-3.
69ClosingPricein52weekrangeKeyFinancialSummaryFYEMARFY13FY14EFY15EFY16ERevenue(RMBmn)1,6021,7741,9632156NetProfit,reported(RMBmn)127149179238EPS,adj.
(HKDcents)6.
207.
078.
4311.
28P/E(X)42.
837.
831.
423.
6P/B(X)3.
13.
02.
72.
4DPS(RMBcents)0.
00.
00.
02.
2DivYield(%)0.
0%0.
0%0.
0%0.
8%Source:Bloomberg,PSRest.
ValuationMethodPEResearchAnalystKayNgkayng@phillip.
com.
hk+852227767510%50%100%0204060801001201401601800.
000.
501.
001.
502.
002.
503.
003.
504.
00Jun-13Aug-13Oct-13Dec-13Feb-14Apr-14Jun-14Volume,mn(RHS)268.
HKEquity(LHS)HSI(LHS)0%50%100%KingdeeInt'lSoftware(268.
HK)6June2014Page|2Underthegovernmentsupportivepolicies,turnoverisexpectedtoreturntogrowthAsubsidiaryofKingdeewasrecognizedas"2013-2014nationalimportantsoftwareenterprises"andwasentitledtomaintainpreferentialenterpriseincometaxrateof10%.
Inaddition,theCompanywashonoredas"TheNo1MarketShareLeaderinChina'sSMEMarket"byIDCforthenineconsecutiveyears,whichindicateditsstrongrecognitioninthemainlandmarket.
Earlylastmonth,PRCGovernmentprohibitedthestatedepartmentsfrominstallationofMicrosoft'sWindows8operatingsystem.
Also,theGovernmentwasconsideringtheimpactonthenationalinformationsecurityofIBMserversandthusencouragingcommercialbankstoswitchtodomesticservers.
TherewasalsomarketnewsonGovernment'sscheduleonimplementationofinternetsecurityexaminationsystemtosafeguardthenationalnetworksecurity.
Benefitedfromrecentgovernmentpolicyonsupportingthesoftwareindustry,andtheaboveseriesofactionsforthenetworkinformationsecurity,Kingdee'srevenueonsoftwareandsolutionimplementationservicesareexpectedtoreturntogrowth.
Fig1Fig1Fig1Fig1RevenueMixEstimateRevenueMixEstimateRevenueMixEstimateRevenueMixEstimateSource:PSR,CompanyreportsCloudservicesstartedtoplayanimportantroleAccordingtotheGroup'smanagement,thecompanywastransformingitsbusinessfromtraditionalERPbusinesstocloudservice.
InthefutureitwillincreaseinvestmentinthedevelopmentofcloudservicesinordertoattractInternetusersinadditiontocorporatecustomers.
Cloudserviceiscurrentlyonlyconsistedof4%ofthetotalrevenue,whichisexpectedtoturnintohalfin2018,thesameasthetraditionalERPbusiness.
InMarch,thecompanyhadsetupamobileservicesplatform"BizChat"fortheVankeGroup,justsimilarto"theenterpriseWeChat".
IthadalsoactivelyworkingwithmajorInternetgiants.
Currently,Kingdee's"Kuaidi100"andBaiducarriesoutaseriesofcooperationinmobileservices,anditsfinancialsoftwareworkswithAlibaba'sTaobaotoprovideintegratedTaobao,TmallandAlipaydataservicestosellers.
FortheInternetfinancing,theGroupiscurrentlyplanningtocooperatewithmajorbankgroupstodevelopamobileapplicationtohelptheirbankcustomersinwealthmanagement.
KingdeeInt'lSoftware(268.
HK)6June2014Page|3CorerevenuewasnotenoughtocoverthecostsandexpendituresDespitethelossturnaroundintoprofit,revenueandexpenditurestructureshowedthattheGroup'srevenuefromcorebusinesswasinsufficienttopayallcostsandexpenses.
WhiletheannualturnoverwasRMB1.
602billion,thetotalcostplusexpensesreachedRMB1.
662billion,aRMB60milliongap.
Thoughitalreadynarrowedfromthegapsin2011and2012,asRMB235millionandRMB424millionrespectively.
Infact,thecompanyhadjuststartedtochangeitsdistributionmodel,makingsellingandmarketingexpensesdroppedsignificantlyby28.
2%yoytoRMB828million.
Sellingexpensestorevenueratiofellfrom65.
4%to51.
7%.
However,itwasstillaccountedformorethanhalfofthecompany'srevenuewhichwouldprobablyhadnegativeimpactonthefutureprofit.
Ontheotherhand,theimpactofgoodcostcontroltoprofitabilitymayhaveevenmoreimpressiveresultthantherevenueincrease.
Fig2Fig2Fig2Fig2CostsCostsCostsCoststotototorevenueestimatrevenueestimatrevenueestimatrevenueestimatesesesesSource:PSR,CompanyreportFig3Fig3Fig3Fig3CostsaspercentageofrevenueestimatesCostsaspercentageofrevenueestimatesCostsaspercentageofrevenueestimatesCostsaspercentageofrevenueestimatesSource:PSR,CompanyreportCurrentlytheGroupreliedonlyonnoncoreincome,suchasinvestmentonpropertiestomaintainprofitability.
Thoughthecorebusinessisexpectedtobreakeventhisyear,significantpositiveearningsoncorebusinessmayonlyappearin2016orlater.
Alsonotethat,sincetheatmosphereofthemainlandpropertymarketisnolongerpositive,ifthereisasubstantialadjustmentonthepropertyprice,itmaycausethefairvalueoftheGroup'spropertiestoreduceandthustheearnings.
KingdeeInt'lSoftware(268.
HK)6June2014Page|4Financialexpensesincreasedsignificantlyby67.
9%yoytoRMB111millionlastyear,mainlyastheinterestexpenseduetoincreaseincurrentliabilities.
Withstabilizedcurrentliabilitiesandobviousdecreaseinnon-currentliabilities,theinterestexpensewillgraduallyreduce.
Besides,theGroupkeepsinissuingconvertiblebonds,andgrantingstockoptionstoitsemployeesthroughshare-basedbonusscheme,theremaybringdilutiveeffecttothestockinthefuture.
ValuationInconclusion,thefinancialstatementsshowedquitenegativefigures,thatthecompany'scorebusinesswastemporarilyunabletorecordpositiveearnings.
WeexpectKingdeerevenuegrowthwillreturnthisyear,particularlyforitscloudbusiness.
However,ifthegroupcannoteffectivelycontrolitscostsandexpenses,particularlyforthesellingexpenseswhicharedirectlylinkedtoturnover,therevenuegrowthwillbeoffsetbyitsexpenses.
Therefore,wemaintainKingdee"neutral"rating,withbusinessvaluationofHK$2.
36pershareandcashvalueofHK$0.
41pershare,targetpriceHK$2.
77.
Businessvaluationis28xofthe2015forecastedearnings.
PotentialRisksThegrowthonCloudbusinessisnotasexpected;Costuncontrolled;Thedilutiveeffectfromstockoptionsandconvertiblebonds.
KingdeeInt'lSoftware(268.
HK)6June2014Page|5FY12FY13FY14EFY15EFY16EValuationRatiosP/E(X)(38.
5)42.
837.
831.
423.
6P/B(X)3.
43.
13.
02.
72.
4EV/EBITDA(X)(73.
4)31.
726.
424.
721.
7DividendYield(%)0.
0%0.
0%0.
0%0.
0%0.
8%Persharedata(HKD)EPS(0.
07)0.
060.
070.
080.
11DPS0.
000.
000.
000.
000.
02BVPS0.
780.
860.
900.
991.
10OutstandingShares(basic,mn)2,516.
342,523.
742,621.
802,621.
802,621.
80Growth&Margins(%)GrowthRevenue-12.
7%-9.
3%10.
7%10.
7%9.
8%EBIT-154.
1%-331.
8%19.
8%7.
0%13.
8%MarginsGrossprofitmargin65.
0%75.
3%75.
3%76.
0%76.
3%EBTmargin-9.
2%8.
5%10.
8%11.
4%12.
9%NetProfitMargin-7.
9%7.
9%8.
4%9.
1%11.
0%KeyRatiosROE(%)-8.
8%7.
2%7.
8%8.
6%10.
3%ROA(%)-3.
5%3.
2%3.
7%4.
2%5.
3%IncomeStatement(RMBmn)FY12FY13FY14EFY15EFY16ERevenue1,7651,6021,7741,9632,156Costofrevenue(619)(396)(438)(471)(511)Grossprofit1,1471,2061,3361,4921,645Selling&Marketingexpenses(1,154)(828)(841)(903)(940)Administrativeexpenses(217)(205)(227)(251)(263)R&Dexpenses(200)(233)(268)(308)(339)Otherincome,net260297290290280Fairvalueadjustmentsoninvestmentproperties611(5)(15)(35)Operatingprofit(103)239286306348Financeincome79111316Financeexpense(66)(111)(105)(95)(86)Associates&JVs00000EBT(162)137192224278Taxation(2)(17)(22)(22)(20)ProfitAfterTax(164)120170202258Minorityinterest247(21)(23)(20)NetProfit(140)127149179238EPS(0.
056)0.
0500.
0570.
0680.
091Source:Company,PSRKingdeeInt'lSoftware(268.
HK)6June2014Page|6PHILLIPRESEARCHSTOCKSELECTIONSYSTEMSWedonotbaseourrecommendationsentirelyontheabovequantitativereturnbands.
Weconsiderqualitativefactorslike(butnotlimitedto)astock'sriskrewardprofile,marketsentiment,recentrateofsharepriceappreciation,presenceorabsenceofstockpricecatalysts,andspeculativeundertonessurroundingthestock,beforemakingourfinalrecommendationGENERALDISCLAIMERThispublicationispreparedbyPhillipSecurities(HongKong)Ltd("PhillipSecurities").
Byreceivingorreadingthispublication,youagreetobeboundbythetermsandlimitationssetoutbelow.
Thispublicationshallnotbereproducedinwholeorinpart,distributedorpublishedbyyouforanypurpose.
PhillipSecuritiesshallnotbeliableforanydirectorconsequentiallossarisingfromanyuseofmaterialcontainedinthispublication.
TheinformationcontainedinthispublicationhasbeenobtainedfrompublicsourceswhichPhillipSecuritieshasnoreasontobelieveareunreliableandanyanalysis,forecasts,projections,expectationsandopinions(collectivelythe"Research")containedinthispublicationarebasedonsuchinformationandareexpressionsofbeliefonly.
PhillipSecuritieshasnotverifiedthisinformationandnorepresentationorwarranty,expressorimplied,ismadethatsuchinformationorResearchisaccurate,completeorverifiedorshouldberelieduponassuch.
AnysuchinformationorResearchcontainedinthispublicationissubjecttochange,andPhillipSecuritiesshallnothaveanyresponsibilitytomaintaintheinformationorResearchmadeavailableortosupplyanycorrections,updatesorreleasesinconnectiontherewith.
InnoeventwillPhillipSecuritiesbeliableforanyspecial,indirect,incidentalorconsequentialdamageswhichmaybeincurredfromtheuseoftheinformationorResearchmadeavailable,evenifithasbeenadvisedofthepossibilityofsuchdamages.
Anyopinions,forecasts,assumptions,estimates,valuationsandpricescontainedinthismaterialareasofthedateindicatedandaresubjecttochangeatanytimewithoutpriornotice.
Thismaterialisintendedforgeneralcirculationonlyanddoesnottakeintoaccountthespecificinvestmentobjectives,financialsituationorparticularneedsofanyparticularperson.
Theproductsmentionedinthismaterialmaynotbesuitableforallinvestorsandapersonreceivingorreadingthismaterialshouldseekadvicefromafinancialadviserregardingthesuitabilityofsuchproducts,takingintoaccountthespecificinvestmentobjectives,financialsituationorparticularneedsofthatperson,beforemakingacommitmenttoinvestinanyofsuchproducts.
Thispublicationshouldnotberelieduponasauthoritativewithoutfurtherbeingsubjecttotherecipient'sownindependentverificationandexerciseofjudgment.
Thefactthatthispublicationhasbeenmadeavailableconstitutesneitherarecommendationtoenterintoaparticulartransactionnorarepresentationthatanyproductdescribedinthismaterialissuitableorappropriatefortherecipient.
Recipientsshouldbeawarethatmanyoftheproductswhichmaybedescribedinthispublicationinvolvesignificantrisksandmaynotbesuitableforallinvestors,andthatanydecisiontoenterintotransactionsinvolvingsuchproductsshouldnotbemadeunlessallsuchrisksareunderstoodandanindependentdeterminationhasbeenmadethatsuchtransactionswouldbeappropriate.
Anydiscussionoftheriskscontainedhereinwithrespecttoanyproductshouldnotbeconsideredtobeadisclosureofallrisksoracompletediscussionofsuchrisks.
Nothinginthisreportshallbeconstruedtobeanofferorsolicitationforthepurchaseorsaleofasecurity.
Anydecisiontopurchasesecuritiesmentionedinthisresearchshouldtakeintoaccountexistingpublicinformation,includinganyregisteredprospectusinrespectofsuchsecurity.
DisclosureofInterestAnalystDisclosure:Neithertheanalyst(s)preparingthisreportnorhisassociatehasanyfinancialinterestinorservesasanofficerofthelistedcorporationcoveredinthisreport.
Firm'sDisclosure:PhillipSecuritiesdoesnothaveanyinvestmentbankingrelationshipwiththelistedcorporationcoveredinthisreportnoranyfinancialinterestof1%ormoreofthemarketcapitalizationinthelistedcorporation.
Inaddition,noexecutivestaffofPhillipSecuritiesservesasanofficerofthelistedcorporation.
AvailabilityTheinformation,toolsandmaterialpresentedhereinarenotdirected,intendedfordistributiontooruseby,anypersonorentityinanyjurisdictionorcountrywheresuchdistribution,publication,availabilityorusewouldbecontrarytotheapplicablelaworregulationorwhichwouldsubjectPhillipSecuritiestoanyregistrationorlicensingorotherrequirement,orpenaltyforcontraventionofsuchrequirementswithinsuchjurisdiction.
InformationcontainedhereinisbasedonsourcesthatPhillipSecurities(HongKong)Limited("PSHK")believedtobeaccurate.
PSHKdoesnotbearresponsibilityforanylossoccasionedbyrelianceplaceduponthecontentshereof.
PSHK(oritsaffiliatesoremployees)mayhavepositionsinrelevantinvestmentproducts.
Fordetailsofdifferentproduct'srisks,pleasevisittheRiskDisclosuresStatementonhttp://www.
phillip.
com.
hk.
2014PhillipSecurities(HongKong)LimitedTotalReturnRecommendationRatingRemarks>+20%Buy1>20%upsidefromthecurrentprice+5%to+20%Accumulate2+5%to+20%upsidefromthecurrentprice-5%to+5%Neutral3Tradewithin±5%fromthecurrentprice-5%to-20%Reduce4-5%to-20%downsidefromthecurrentprice20%downsidefromthecurrentpriceKingdeeInt'lSoftware(268.
HK)6June2014Page|7ContactInformation(RegionalMemberCompanies)SINGAPOREPhillipSecuritiesPteLtdRafflesCityTower250,NorthBridgeRoad#06-00Singapore179101Tel:(65)65336001Fax:(65)65356631Website:www.
poems.
com.
sgMALAYSIAPhillipCapitalManagementSdnBhdB-3-6BlockBLevel3MeganAvenueII,No.
12,JalanYapKwanSeng,50450KualaLumpurTel(603)21628841Fax(603)21665099Website:www.
poems.
com.
myHONGKONGPhillipSecurities(HK)LtdExchangeParticipantoftheStockExchangeofHongKong11/FUnitedCentre95QueenswayHongKongTel(852)22776600Fax(852)28685307Websites:www.
phillip.
com.
hkJAPANPhillipCapitalJapanK.
K.
Nagata-choBldg.
,8F,2-4-3Nagata-cho,Chiyoda-ku,Tokyo100-0014Tel(81-3)35953631Fax(81-3)35953630Website:www.
phillip.
co.
jpINDONESIAPTPhillipSecuritiesIndonesiaANZTowerLevel23B,JlJendSudirmanKav33AJakarta10220–IndonesiaTel(62-21)57900800Fax(62-21)57900809Website:www.
phillip.
co.
idCHINAPhillipFinancialAdvisory(Shanghai)Co.
LtdNo436HengfengRoad,GreentechUnit604,Postalcode200070Tel(86-21)51699400Fax(86-21)63532643Website:www.
phillip.
com.
cnTHAILANDPhillipSecurities(Thailand)PublicCo.
Ltd15thFloor,VorawatBuilding,849SilomRoad,Silom,Bangrak,Bangkok10500ThailandTel(66-2)6351700/22680999Fax(66-2)22680921Websitewww.
phillip.
co.
thFRANCEKing&ShaxsonCapitalLimited3rdFloor,35RuedelaBienfaisance75008ParisFranceTel(33-1)45633100Fax(33-1)45636017Website:www.
kingandshaxson.
comUNITEDKINGDOMKing&ShaxsonCapitalLimited6thFloor,CandlewickHouse,120CannonStreet,London,EC4N6ASTel(44-20)74265950Fax(44-20)76261757Website:www.
kingandshaxson.
comUNITEDSTATESPhillipFuturesInc141WJacksonBlvdSte3050TheChicagoBoardofTradeBuildingChicago,IL60604USATel+1.
312.
356.
9000Fax+1.
312.
356.
9005AUSTRALIAPhillipCapitalAustraliaLevel12,15WilliamStreet,Melbourne,Victoria3000,AustraliaTel(613)96188238Fax(613)92002272Website:www.
phillipcapital.
com.
au
- consecutivebaidu相关文档
- VOLwww
- www.baidu.com.cn给几个好一点的学习网站
- 证券www
享有云：美国BGP云服务器低至20元/月起,首月打折;香港2核2G2M仅50元/月起
享有云怎么样?享有云是一家新的国内云服务器商家，目前提供国内、香港及海外地区的云服务器，拥有多线路如：BGP线路、CN2线路、高防等云服务器，并且提供稳定、安全、弹性、高性能的云端计算服务，实时满足您的多样性业务需求。目前，美国bgp云服务器,5M带宽,低至20元/月起,270元/年起,首月打折;香港2核2G2M仅50元/月起,450元/年起！点击进入：享有云官方网站地址享有云优惠活动：一、美国B...
Sharktech鲨鱼服务器商提供洛杉矶独立服务器促销 不限流量月99美元
Sharktech（鲨鱼服务器商）我们还是比较懂的，有提供独立服务器和高防服务器，而且性价比都还算是不错，而且我们看到有一些主机商的服务器也是走这个商家渠道分销的。这不看到鲨鱼服务器商家洛杉矶独立服务器纷纷促销，不限制流量的独立服务器起步99美元，这个还未曾有过。第一、鲨鱼机房服务器方案洛杉矶机房，默认1Gbps带宽，不限流量，自带5个IPv4，免费60Gbps / 48Mpps DDoS防御。C...
10gbiz：香港/洛杉矶CN2直连线路VPS四折优惠,直连香港/香港/洛杉矶CN2四折
10gbiz怎么样?10gbiz在本站也多次分享过，是一家成立于2020的国人主机商家，主要销售VPS和独立服务器，机房目前有中国香港和美国洛杉矶、硅谷等地，线路都非常不错，香港为三网直连，电信走CN2，洛杉矶线路为三网回程CN2 GIA，10gbiz商家七月连续推出各种优惠活动，除了延续之前的VPS产品4折优惠，目前增加了美国硅谷独立服务器首月半价的活动，有需要的朋友可以看看。10gbiz优惠码...
www.baidu.com.cn为你推荐
-
iphone5解锁苹果5手机怎么屏幕解锁eset最新用户名密码eset smart security3.0.621.0最新用户名和密码怎么找开机滚动条电脑开机有滚动条的画面xp系统停止服务XP系统为什么要停止服务？ejb开发什么是EJB？它是干什么的？和JAVA，JSP有关系吗？他们各有什么特点和用途？mate8价格手机华为mat8售价多少虚拟专用网安卓手机的虚拟专用网设置是什么东西?怎么用?三星s8什么时候上市三星s8什么时候首发怎么把网页的字变大怎样把网页的字变大一点小米什么时候抢购小米手机抢购时间是什么时候 每周几次？？