Excerpts from CGS-CIMB report

Analysts: LIM Siew Khee & Izabella TAN


Carved out basis, cash rich, yield play
■ With the successful spin-off of YZJFH, investors’ grouse of ‘shadow banking’ from its debt investments should dissipate, re-rating the stock.


Share price: 


■ We adjust our model to ‘carve-out’ YZJFH, arriving at a new TP of S$1.63 (10x CY23F P/E and implied 1.7x FY22F P/BV, supported by its 15% ROE).

■ Strong cash conversion cycle should put YZJ in Rmb4.9bn net cash by endFY22F. We pencil in a DPS of 5 Scts (39% payout) for FY22F, a 5.7% yield.

■ Key investment thesis in YZJ now lies on its strong shipbuilding execution, attractive valuations of 6x CY23F P/E, and potential higher dividend payout.

YZJ propel
Comfortable room for higher dividend
We adjust our valuation model for YZJ, now based on a ‘carve-out’ model which excludes its debt securities entity YZJ Financial Holding (YZJFH). We estimate the dividend payout of YZJ’s historical shipbuilding to be in the range of 23-35% or 1.65-2.63 Scts.

Heavy discount

"Considering its earnings visibility through to FY24F, YZJ is heavily discounted, in our view."


We estimate FCF of Rmb0.94bn and net cash of Rmb4.9bn by end-FY22F.

This means a comfortable higher dividend payout of 39%, or Rmb0.24 or 5 Scts, is possible, in our view.

We estimate that given its strong order book of US$8.5bn as at Feb 22 and healthy cash conversion cycle (30 days), YZJ should generate FCF of Rmb1bn/Rmb2.7bn in FY22F/FY23F. YZJ could still end FY22F with Rmb9bn cash even with a 50% dividend payout (upside potential).

We have factored in a sustainable 40% payout for FY23F or DPS of Rmb0.31 (6.5Scts; dividend yield: 7%), backed by net cash of Rmb6.4bn in FY23F.

Rising steel costs potentially covered for
Average steel spot price in China has risen 8% YTD, according to the CDSPHRAV Index.

Although steel cost constitutes a sizeable portion (c.20%) of shipbuilding costs, w e believe YZJ has factored in these costs into its contract negotiations. YZJ secured US$7.41bn w orth of contracts in FY21, recording a higher average contract value/TEU in 2H22 (c.US$10.48k) than 1H21 (c.US$7.50k), a rise of c.40%.

This could have captured the c.10% rise in average steel prices in 2H21 to c.Rmb5,744/tonne vs. c.Rmb5,219/tonne in 1H21.

Some of its contracts clinched in FY21 w ere based on steel costs assumption of Rmb6k-7k/tonne. Most of the orders secured in FY21 are scheduled for delivery in FY23-24, w hich means steel procurement could start in 2H22F.

We have factored in GPM of 12.5%/16.5%/18% for FY22F/23F/24F (GPM averaged 19% in FY14-20).

Premium margin, 15% ROE but undervalued
LimSiewKhee2020Lim Siew Khee, analystConsidering its earnings visibility through to FY24F, YZJ is heavily discounted, in our view.

It trades at 5.5x CY23F P/E and 0.96x CY22F P/BV. The most recent merger in the sector, i.e. betw een KEP and SMM on 27 Apr 2022, valued KEP O&M at 3.8x FY21 P/BV based on SMM’s closing price of S$0.12.

YZJ is also cheaper than the Korean yards which trade at c.1.4x CY22F P/BV with relatively patchy margin records – gross loss positions in FY21 and GPMs mostly below 10% of pre-Covid levels (Fig 3).

Our TP is now based on 10x CY23F P/E, 2-year average, or an implied CY22F P/BV of 1.7x (supported by 15% ROE).

Full report here


Share Prices

Counter NameLastChange
AEM Holdings4.280-0.030
Avi-Tech Electronics0.320-
Broadway Ind0.186-0.001
China Sunsine0.440-
Food Empire0.535-
Fortress Minerals0.420-0.025
Geo Energy Res0.440-
Golden Energy0.750-
GSS Energy0.060-
ISDN Holdings0.545-0.005
IX Biopharma0.172-0.002
Jiutian Chemical0.109-
KSH Holdings0.350-
Leader Env0.059-0.001
Medtecs Intl0.189-0.004
Meta Health0.038-0.001
Moya Asia0.055-
Nordic Group0.4050.010
Oxley Holdings0.1770.002
REX International0.2900.010
Sinostar PEC0.230-
Southern Alliance Mining0.620-0.005
Straco Corp.0.400-0.020
Sunpower Group0.4050.005
The Trendlines0.104-
Totm Technologies0.142-0.004
UG Healthcare0.225-
Uni-Asia Group1.060-0.070
Wilmar Intl4.100-
Yangzijiang Shipbldg0.900-0.005

NextInsight RSS

rss_2 NextInsight - Latest News

Online Now

We have 2402 guests and no members online