《【公司研究】珠江啤酒-深耕华南市场结构加速升级-2020200630[33页].pdf》由会员分享,可在线阅读,更多相关《【公司研究】珠江啤酒-深耕华南市场结构加速升级-2020200630[33页].pdf(33页珍藏版)》请在三个皮匠报告上搜索。
1、 / CR5201263.5% 201871.6% 2012-2018 15.88%6.90%-4.49% 9%31% 220/ 2018 36.70% 0 3+N 201946.84%6.29pct 3219/3.17% + IP 2020-2022EPS0.230.26 0.292020-2022PE41X/37X/33X11.7 2018A 2019A 2020E 2021E 2022E 4,039 4,244 4,269 4,585 4,825 (+/-)% 7.33% 5.06% 0.60% 7.41% 5.23% 366 497 516 570 634 (+/-)% 97.68%
2、35.77% 3.69% 10.52% 11.17% 0.17 0.22 0.23 0.26 0.29 57.62 42.44 40.94 37.04 33.32 2.55 2.45 2.31 2.17 2.04 (%) 4.46% 5.80% 5.67% 5.90% 6.16% (%) 0.00% 0.00% 0.00% 0.00% 0.00% () 2,213 2,213 2,213 2,213 2,213 2020/6/24 6 11.70 9.54 12 5.4010.29 21,115 2,213 A 2,213 B/H 0/0 19 -16% -3% 10% 23% 36% 49%
3、 2019/72019/102020/12020/4 % 1M 3M 12M 17% 47% 53% 9% 33% 46% -20200626 -20200614 -20200608 S0550515060001 S0550518120001 qi_ S0550119080009 S0550518120001 qi_ 002461 2020-06-30 2 / 33 1. . 5 1.1. . 5 1.2. . 6 1.3. . 8 2. . 10 2.1. . 10 2.2. . 15 2.2.1. . 16 2.
4、2.2. . 17 3. . 19 3.1. . 19 3.2. . 21 3.2.1. . 21 3.2.2. . 22 3.3. . 23 4. . 24 4.1. . 24 4.2. . 26 4.3. . 28 5. . 29 3 / 33 1 . 6 2 . 7 3 . 7 4 . 8 5 . 8 6 . 9 7 . 9 8 . 10 9 .11 10CR5 . 12 11 . 12 12CR5 . 14 1324%. 15 14. 15 152013 . 15 16 . 15 17 . 16 18. 17 194235 . 17 202012-2018CAGR15.88% . 17
5、 21EBITDA . 19 22. 20 23 . 20 24 . 21 25. 21 26/ . 21 27. 21 28 . 22 29 . 23 30. 23 31. 23 32. 24 33 . 24 34. 25 35GDP. 25 36 . 25 37 . 26 38 . 27 39 . 27 40 . 28 41 . 28 42-. 28 4 / 33 43. 29 1 . 5 22020 . 6 3 . 12 42012-2018 . 18 52012-2018 . 18 6 . 19 7 . 25 8 . 29 9 . 30 5 / 33 1. 1.1. 2010818 2
6、2030% 1985 1993 1 1982 1985 5 1986 5 1989 1993 1999 2002 1.6 24% 2003 ALE 2004 “” 2005 100 2009 2010 002461.SZ 2017 15.9 29.99% 2018 2019 Wind 201731 243.12 29.99% 6 / 33 1 Wind 22020 31.98% 7077813 29.99% 66377.72 31528.39 23.74% 52535.14 0.54% 1200.00 556.09 0.54% 1200.00 0.49% 1080.30 273.84 2 0.
7、43% 953.10 0.43% 951.62 0.31% 680.89 0.25% 551.01 Wind 1.2. 15201942.44 5.06% 201932193.17% 7 / 33 2 Wind 3 Wind 201940.494.77% 2726.985.47%338.82 87.94%7132.052.18% 20182.07%0.11% 8 / 33 4 Wind 201940.30 5%94.96%2.14 5.04% 5 Wind 1.3. 20152017 2019 6.3pct46.84% 9 / 33 6 Wind 201518%13.4% 8.2% 7 Win
8、d 20194.9735.8% 76.28%7.58 10 / 33 8 Wind 2. 2.1. 40 21 10 11 / 33 9 CR5201263.5%201871.6% 8.1pct25.1 %17.3%16.4% 8.1%4.4% 1000 World Brand Lab 20195001637.22 16 12 / 33 10CR5 Euromonitor 11 Euromonitor 3 13.58% 49.00% 5.00% 46.00% 51.50% 9.50% 39.00% 67.00% 15.00% 16.00% 13 / 33 10.65% 42.00% 6.50%
9、 50.50% 7.00% 18.00% 73.00% 46.00% 23.50% 16.50% 29.50% 54.50% 27.50% 43.00% 22.50% 5.84% 20.20% 79.80% 80.00% 32.00% 39.00% 49.00% 10.00% 41.00% 5.00% 34.80% 60.20% 11.86% 30.00% 70.00% 79.00% 7.50% 7.50% 6.00% 14.00% 81.00% 84.50% 10.50% 12.00% 38.00% 40.00% 24.50% 3.00% 5.00% 92.00% 52.50% 21.00%
10、 25.00% 29.00% 24.50% 23.00% 10.00% 25.00% 28.00% 7.00% 58.00% 18.00% 22.00% 33.56% 5.00% 79.50% 10.50% 21.00% 58.00% 15.00% 31.00% 21.00% 31.00% 72.00% 17.00% 11.00% 54.00% 38.00% 8.00% 19.70% 70.50% 15.00% 78.00% 14 / 33 12CR5 2018 4553.824% 1.1368% 2018CR358.8%CR5 71.6% 15-20pct 15 / 33 1324% 14
11、Euromonitor Euromonitor 2.2. 2013 50002017 20184408.20.29% 2018922.7 8.86% 152013 16 Euromonitor Euromonitor 16 / 33 1GDP% 2% Wind Wind 1 2 2.2.1. 33.0/ 40%4.2% 100/, 17 EuromonitorWind 301.41.6 17 / 33 35 42 33.0/ 18 1942 35 CIA Factbook Euromonitor 2.2.2. 28/14-28/14 /.2448.3 CAGR15.88
12、%20123.79%8.90% CAGR6.90%-4.49% 202012-2018CAGR15.88% Euromonitor 20181756.01862.5 2064.430.9%32.8%36.3% 18 / 33 9%31% 42012-2018 2012 2013 2014 2015 2016 2017 2018 54609.5 73903.5 92612.0 120211.9 139158.8 156737.1 175,597.8 YOY 35% 35% 25% 30% 16% 13% 12% 46268.4 59489.9 69957.7 88826.7 102235.8 1
13、13833.0 125,512.2 YOY 29% 29% 18% 27% 15% 11% 10% 8341.2 14413.6 22654.3 31385.2 36923.0 42904.1 50,085.6 YOY 78% 73% 57% 39% 18% 16% 17% 107046.7 120399.4 129487.6 138800.5 157282.8 170117.9 186,248.8 YOY 9% 12% 8% 7% 13% 8% 9% 235938.8 246483.4 246030.1 230710.0 212869.6 209842.6 206,442.2 YOY 6%
14、4% 0% -6% -8% -1% -2% Euromonitor 52012-2018 2012 2013 2014 2015 2016 2017 2018 185.2 232.09 269.7 336.58 378.14 412.57 4483.2 YOY 25% 25% 16% 25% 12% 9% 9% 174.37 214.62 242.28 296.55 330.06 356.47 3839.1 YOY 23% 23% 13% 22% 11% 8% 8% 10.83 17.47 27.42 40.03 48.08 56.1 644.1 YOY 71% 61% 57% 46% 20%
15、 17% 15% 633.75 681.46 703.26 725.06 817.87 880.84 9459.7 YOY 1% 1% -3% -8% -10% -4% 7% 4063.16 4122.14 4004.19 3669.32 3316.91 3200.56 30835.9 YOY 3% 3% -1% -5% -5% 0% -4% Euromonitor 19 / 33 6 2010 2013 25 (15-25) 1664 50 2017 3. 3.1. 300 2017612630%564.44 79.96EBITDA39% 21EBITDA 20 / 33 150 HoptH
16、iball 22 23 21 / 33 .87%34.49% 20146.42%13.34% 30%-40% 2017921/1373 /835/987/ 785/765/ 2011-2017 20177.3% 6.2%1.1% 24 25 -40% -20% 0% 20% 40% 60% 80% 0 10,000 20,000 30,000 40,000 50,000 60,000 2001520162017 YOYYOY Bloomberg Bloomberg 26/ 27 Bloomberg Bloomberg 3.2. 3.2.1. 1863
17、 170 22 / 33 250HeinekenAmstel DesperadosStrongbowSolAffligem 6 43% 28 3.2.2. 2017219.08 5.4%2.1%22.47 7.1%3604.5% 201763 3201740 HeinekenTiger 80%7% 2016 201783006680 23 / 33 29 30 -40% -30% -20% -10% 0% 10% 20% 30% 0 5,000 10,000 15,000 20,000 25,000 30,000 2001520162017 YOYYOY Bloomber
18、g Bloomberg 31 0 200 400 600 800 1,000 1,200 1,400 1,600 2001520162017 Bloomberg 201811 7 202010 0291.HKCBL40%23.5 CBL60%40% 3.3. 1847 140CarlsbergTuborg1664 Kronenbourg 1664 2010-2017 24 / 33 16%15pct31% 32 33 Bloomberg Bloomberg 4. 4.1. 30%2018 31.60%36.70% 2.953.50%43.90% 3.83.6 25 / 3
19、3 34 Wind 35GDP 36 Wind Wind 220 130 7 130 85 30 30 20 25 20 10 10 10 26 / 33 10 10 5 5 10 10 20 25 20 10 Wind 37 Wind 4.2. 0 3+N 201990%2018 85%5pct38% 201946.84%6.29pct 3219/3.17% 27 / 33 38 Wind 0 39 Wind 28 / 33 40 4.3. IP + IPIP T2 41 42- 29 / 33 + + 2B 43 5. 8 2017 2018 2019 2020E 2021E 2022E
20、3,620.24 3,864.74 4,049.12 4061.27 4353.68 4567.01 yoy 5.7% 6.8% 4.8% 0.3% 7.2% 4.9% 2244.93 2358.01 2208.61 2197.15 2337.93 2429.65 1,375.31 1,506.73 1,840.51 1,864.12 2,015.75 2,137.36 38.0% 39.0% 45.5% 45.9% 46.3% 46.8% 54.22 63.21 71.32 72.75 83.66 96.21 yoy 24.4% 16.6% 12.8% 2.0% 15.0% 15.0% 26.09 30.57 31.28 32.01 36.81 42.33 28.13 32.64 40.04 40.74 46.85 53.88 51.9% 51.6% 56.1% 56.0% 56.0% 56.0% 30 / 33 22.61 25.85 27.27 28.77 30.70 32.48 yoy 5.1% 14.3% 5.5% 5.5% 6.7% 5.8% 22.61 25.85 27.27 28.77 30.70 32.48 100.0% 100.0% 10