Maintain Buy
Gross margin to contract due to intensifying competition; cut TP
• We adjusted down our 2021-23 EPS forecasts for Midea Group (Midea) by an average of 12%, reflecting margin compression.
• We cut our target price to CNY120 (from CNY150), which is based on a P/E of 30x our 2022F EPS.
• Market expectations appear to have been sufficiently adjusted downward, with the stock down 26% YTD. As such, we believe valuation has become attractive.
Key updates
Home appliances: Back on pre-pandemic growth trajectory
• For 2021, we forecast home appliance revenue to grow 13.3%, with HVAC and consumer appliance revenue rising 13.5% and 13.0%, respectively.
• Demand for home appliances should rise steadily on the back of government support and upcoming replacement cycles.
• We see Midea’s home appliance revenue expanding at a CAGR of 10.6% in 2021-23, supported by its strong market dominance and brand reputation.
Robotics: Yet to gain ground in China
• Midea’s robotics business (Kuka) has yet to gain meaningful share in the Chinese market.
• We expect 2021 order growth to be slower than that of rival Fanuc (+42% YoY for Midea vs. +99% YoY for Fanuc).
• In Europe and North America, the company appears to be losing share to Fanuc and ABB.
• We think it will take time for the company to see meaningful acquisition synergies in China.
Revising down earnings estimates on margin erosion
• Margin contraction seems inevitable, given increasing competition in the home appliance market. We expect the company to partially offset the impact through strong cost discipline.
• We revise down our 2021-23 gross margin and SG&A expense ratio estimates by 3.7%p and 2.4%p, respectively.
Risk factors
• 1) Increasing competition in the home appliance market; 2) softening home appliance demand due to sluggish consumer spending; and 3) decline in robotics demand due to dwindling capex
FY ( Dec.) | 2018 | 2019 | 2020 | 2021F | 2022F | 2023F |
---|---|---|---|---|---|---|
Revenue (CNYbn) | 261.8 | 279.4 | 285.7 | 327.9 | 367.1 | 398.3 |
OP (CNYbn) | 22.8 | 27.3 | 26.5 | 29.4 | 33.6 | 36.7 |
OP margin (%) | 8.7 | 9.8 | 9.3 | 9.0 | 9.1 | 9.2 |
NP (CNYbn) | 20.2 | 24.2 | 27.2 | 24.7 | 27.8 | 29.8 |
EPS (CNY) | 3.05 | 3.58 | 3.90 | 3.51 | 3.95 | 4.23 |
ROE (%) | 23.1 | 24.2 | 23.5 | 18.8 | 19.0 | 18.3 |
P/E (x) | 12.1 | 16.0 | 25.4 | 20.8 | 18.5 | 17.3 |
P/B (x) | 2.6 | 3.6 | 5.6 | 3.7 | 3.3 | 3.0 |
Note: Under GAAP Source: Company data, Mirae Asset Securities Research estimates |
**** Please see the attached files for details.