3Q21 review
In line with consensus
• For 3Q21, LONGi Green Energy Technology (LONGi) reported revenue of CNY21.1bn (+54% YoY) and net profit attributable to owners of the parent of CNY2.56bn (+14% YoY).
• Gross margin was 19% (-6.9%p YoY, -3.4%p QoQ), and net margin was 12% (-4.2%p YoY, -0.8%p QoQ).
• For the first nine months of 2021, revenue was CNY56.2bn (+66% YoY), and net profit attributable to owners of the parent was CNY7.55bn (+19% YoY).
• Gross margin was 21% (-6.5%p YoY), and net margin was 13% (-5.3%p YoY).
• Both top line and bottom line are growing on the back of a strong global PV market, but rising prices of polysilicon (raw material) are continuing to pressure margins.
• Wafer external sales have declined as a result of utilization cuts by cell/module manufacturers. Internal supplies (in-house module production) are increasing, but this has led to overall margin contraction (2020 gross margin: 30% for wafers vs. 21% for modules).
Investment points
Reiterate Buy and raise TP by 8.7% to CNY125
• We adjust up our 2022 and 2023 net profit estimates by 9.4% and 6.1%, respectively, reflecting slight upward revisions to wafer/module ASP.
• Our target price equates to a P/E of 40x our 2022F EPS.
• We believe the rise in raw material prices is unsustainable and expect massive capacity ramp-ups to help stabilize prices from 2H22.
• While near-term uncertainties exist, we believe LONGi is better positioned than its peers to withstand challenges given its superior cost advantages and vertically integrated model.
• Such strong fundamentals should enable the company to further expand its market share by investing in capacity expansions and technology development. LONGi is targeting market shares of 50% for mono-Si wafers and 30% for mono-Si modules over the medium and long term.
• We continue to have a bullish outlook on the global solar PV market and believe LONGi will be the biggest beneficiary. However, we recommend investors take a long-term approach in light of current share prices, which are at a historic high.
FY (Dec) | 2018 | 2019 | 2020 | 2021F | 2022F | 2023F |
---|---|---|---|---|---|---|
Revenue (CNYmn) | 21,988 | 32,897 | 54,583 | 89,336 | 116,528 | 133,621 |
OP (CNYmn) | 2,205 | 6,223 | 9,168 | 12,620 | 18,098 | 21,143 |
OP margin (%) | 10.0 | 18.9 | 16.8 | 14.1 | 15.5 | 15.8 |
NP (CNYmn) | 2,558 | 5,280 | 8,552 | 11,714 | 16,546 | 19,231 |
EPS (CNY) | 0.74 | 1.40 | 2.27 | 2.22 | 3.13 | 3.64 |
ROE (%) | 16.5 | 23.4 | 26.8 | 28.3 | 29.8 | 26.1 |
P/E (x) | 19.0 | 17.7 | 40.7 | 45.2 | 32.0 | 27.5 |
P/B (x) | 2.9 | 3.3 | 9.8 | 11.2 | 8.3 | 6.3 |
Source: Company data, Mirae Asset Securities Research estimates |
**** Please see the attached files for details.