Phillip Securities Group
Please note that the Day Light Saving of Europe and US will be effective on April 1st and March 11th respectively. The trading hours for those relevant contracts will be 1 hour earlier. Any questions, please contact us at 22776677.For details, please visit our foreign futures website or contact us at 22776677.Moreover,the spread of USD/JPY is low as one pip.Please click here for details
 
  Phillip Investor Notes

25-11-2020(Wed) 24-11-2020(Tue) 23-11-2020(Mon) 20-11-2020(Fri) 19-11-2020(Thu)
Page : 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 |
Investor Notes - Phillip Securities (HK) Ltd
Past Investor Notes  
Phillip Home Send to Friends Free Subscription Give Comments ¤¤¤åª©
25 Nov, 2020 (Wednesday)

            
WISDOM EDU INTL(6068)
Analysis¡G
For the school year 2019/2020, Wisdom Education (6068) had a total of 60,116 students enrolled in 14 boarding schools, representing an increase of 5,696 students or 10.5%. The Group`s total revenue increased by 6.6% to RMB1,792.7 million for the year ended 31 August 2020. Core net profit increased 30.5% to RMB595 million and gross profit margin increased from 44.1% for year ended 31 August 2019 to 48.4% for the year ended 31 August 2020. Going forward, the Group will continue to expand the capacity of its schools, open more new schools and plan to enter higher education business in China. Target Price to be revised upward from HK$3.6 to HK$4; Stop Profit : HK$3.5 (I do not hold the above stock)
Strategy¡G
Target Price: $4.00, Cut Loss Price: $3.50


YUEXIU PROPERTY(123)
Analysis¡G
YueXiu Property (123) announced that it will acquire 67% stake of Guangzhou Metro Environmental Engineering Co., Ltd. and 67% stake of Guangzhou Metro Property Management Co., Ltd. for RMB 282 million. The acquisitions are in line with the company`s ¡§Railway + Property¡¨ business strategy. After the acquisitions, the company will enlarge its portfolio of property management, by adding train depots and train stations to its current portfolio, which includes mainly residential properties and commercial properties. Further, the synergistic effect resulting from the Acquisition is believed to benefit both the business collaboration between the company and GZ Metro, which would be beneficial to the Possible Spin-Off.
Strategy¡G
Buy-in Price: $1.55, Target Price: $1.70, Cut Loss Price: $1.47



GDS (9698.HK) - The King of China's data center

Investment Summary

GDS ("the Company") is a third-party data center operator and service provider, mainly providing customers with data center, hosting and management services. Data centers are distributed in the core economic regions of China, with large scale, abundant power supply, high density and high efficiency. The Company is currently one of the leading high-performance data centers and IT infrastructure service providers in China.

Abundant land reserves and enjoy asset-based economic moat

The IDC industry is a heavy asset industry. The larger the scale, the lower financing costs and economies of scale. As of June 30, 2020, about 98% of the Company's self-developed data centers are located in first-tier markets, such as Shanghai, Beijing, Shenzhen, Guangzhou, Hong Kong, etc. Because these areas have the highest density of Internet users, a high proportion of data and applications are mission-critical and latency-sensitive. In order to meet the needs of clients from financial, industrial, commercial, and communications industries, the Company locates data centers close to major customers area. This makes the Company to be more competitive in serving customers in Tier 1 markets with our existing facilities. The abundant land reserves have laid a solid foundation for the Company's sustainable development, and gradually formed a strategic asset-based economic moat.

The core business benefit from cloud computing development

China is one of the largest and fastest growing digital economy globally. China's rapid adoption of new technologies such as cloud computing, 5G, artificial intelligence, big data, machine learning, blockchain, IoT, augmented and virtual reality, e-payment and digital currency is expected to increase exponentially the volume of data created, transmitted, processed and stored, much of which will take place within and between data centers. Customers from cloud services accounted for the Company's total contract area (71.8% as of June 30, 2020). According to data from iResearch, the size of China's cloud market is RMB 149 billion in 2019, and is expected to increase at a 34.1% CAGR to reach RMB 645.2 billion in 2024. Cloud computing is the Company's main source of income. Cloud vendors have extremely high data security requirements, so the partnership is stable. The contract period is generally 6-10 years. We expect the Company will directly benefit from the rapid development of cloud computing.

IDC with leading domestic technology

Data center hosting business requires operators to have sufficient power density, while GDS data center are largescale, highly reliable and efficient facilities that provides a flexible, modular and secure operating environment in which their customers can house, power and cool the computer systems and networking equipment that support their mission-critical IT systems. The Company installed high power density and optimize PUE, enabling the Company's customers to deploy their IT systems more efficiently and reduce their operating and capital costs. In addition, the management team of GDS has deep knowledge and professional skills in the IT service industry. Its technical level has been affirmed by the industry and has won awards from major institutions for many years.

Valuation and Investment Recommendation

As of the closing price on 23 November 2020, the Company's trailing enterprise value multiple(TTM) is 54.65x. We believe that based on the Company's sound fundamentals, the Company is the leader in the third-party IDC industry in China with strong business growth and high profitability. We give the Company a target enterprise value multiple of 38x in 2021.We estimate that the Company's adjusted EBITDA for 2020/2021/2022 will be RMB 2.733/3.708/4.931 billion, with twelve-month target price to be HK$108, corresponding to 2020/2021/2022 EV/EBITDA of 50.05x/38.00x/29.66x. We initiate with a BUY rating. (Exchange rate: 0.88 RMB/HKD) (Current price as of 23 November 2020)

Industry analytics

IDC (Internet Data Centre) is a specialized facility for the placement and delivery of mission-critical business applications, data and content servers, storage and network equipment.

The IDC industry chain is mainly composed of basic telecommunications operators, hardware equipment manufacturers, data centers, construction parties, etc.; data center infrastructure providers; retail data center service providers, value-added service providers (including IaaS service providers, IT outsourcing service providers) Etc.) and end users (such as Internet companies, financial institutions, government agencies, etc.).

Basic operators, hardware equipment manufacturers, software service developers, and data center construction parties mainly provide equipment or services for IDC construction. Data center infrastructure providers integrate basic resources to provide IDC rental services. Basic telecommunications operators provide Internet bandwidth resources and computer room resources. Retail data center service providers provide resale and value-added services by renting data centers. Cloud computing IaaS service providers also provide cloud services by leasing or self-built.

IT outsourcing service providers/system integrators provide end users with overall IT solutions, and data center services are delivered to end users as part of a package solution. End users include all enterprises, institutions, government agencies, etc. that need to store Internet content on the hosting server in the IDC computer room.

In recent years, as enterprises increasingly adopt cloud technology, they are facing greater technical challenges in hosting IT infrastructure. As compared with traditional enterprise customers, they require larger data centers with proportionately more power capacity, the ability to expand flexibly flexible, optimum operating efficiency and multi-market service presence. In view of the challenges facing the development and operation of such data center resources, cloud service providers have chosen to outsource a significant part of their requirement to specialist data center companies.

In addition, the PRC government promotes the concept of "new infrastructure", including largescale data centers, artificial intelligence and industrial Internet. Such policy orientation is ushering in new waves of investment at all levels of the economy, which will give rise to numerous opportunities benefiting the data center industry.

The explosive growth of data traffic drives domestic data center demand

In recent years, the demand for mobile applications, e-commerce, online games, and video streaming services has grown exponentially in the PRC, resulting in a significant growth in mobile communication data traffic in PRC. According to the Ministry of Industry and Information Technology, from 2014 to 2019, Internet access traffic increased from 2.06 billion GB to 122 billion GB, with a compound annual growth rate of 126%. The monthly average mobile Internet traffic also increased from 0.2GB per capita per month to 7.82GB per capita per month with a CAGR of 108%. The integration and innovation of online and offline services remained active, and various Internet applications accelerated their penetration to fourth- and fifth-tier cities and rural users, enabling mobile Internet access traffic consumption to maintain rapid growth. IDC is the infrastructure of the Internet industry such as data storage and cloud computing services, and its development will be highly positively correlated with traffic demand. According to International Data Corporation (IDC), with the commercialization of 5G, data generated by new applications such as IoT devices, big data, and artificial intelligence will accelerate growth. China's data volume will increase from 7.6ZB to 48.6ZB in 2018 to 2025, with a CAGR of 30.35%.

Data centers are the key infrastructure for industry digitization. With the rapid increase in network data volume, the rise of cloud computing, and the beginning of the 5G era, the demand for data centers will increase significantly. According to iResearch, from 2017 to 2019, the market size of the third-party data center industry for China's operator networks rose from RMB 11.1 billion to RMB18.8 billion, with a CAGR of 30.1%. IResearch predicts that from 2019 to 2024, the market size of China's operator network third-party data center industry will rise from RMB 18.8 billion to RMB 74.9 billion, with a CAGR of 31.8%.

Third-party IDC companies adopted differentiated operations to break through

The IDC market structure in China is dominated by the three major telecommunication operators (China Mobile, China Unicom, and China Telecom). According to the China Academy of Information and Communications Technology, its market share has accounted for 62.3%. Telecommunications operators have sufficient bandwidth resources and abundant downstream customer resources, ahead of third-party IDC companies, but they often rely on the operators` own networks to connect, and customers lack the flexibility to connect with other operators` networks. Compared with telecommunications operators, third-party IDC companies are neutral to operators and cloud service providers, so their customers can access all major telecommunications networks in China. Third-party IDC companies can achieve growth through differentiation, flexibility, and customization. For example, they can compete based on service quality, data center performance, and ability to respond to customer needs. With the continuous division of specialization, we believe that the development speed of third-party IDC companies can exceed the development speed of telecom operators` data centers.

With industry consolidation, market concentration will increase

The IDC industry has high entry barriers, including capital thresholds, technical thresholds, product design thresholds, etc. However, the third-party IDC market is fragmented, and a few leading data center service providers exist in several or all first-tier markets and each regional company competes in each market. According to data from iResearch, GDS is the leading operator of China's third-party IDC, with a market share of 21.9% in terms of revenue in 2019. As the market has higher requirements for data center services (for example, data centers must maintain continuous operation, monitoring and high security), operators with good operating records are the first choice of customers. In addition, global data centers are developing towards super-large scale. With the development of the industry, industry leaders can achieve expansion by acquiring companies with poor operating capabilities. For example, the international leader Equinix has been acquiring data centers to consolidate its leading position. Mergers and acquisitions can allow the Company to expand the scope of services and improve its technical level, which can avoid vicious price competition in the industry in the long run and create a Matthew effect.

Company profile

GDS was established in 2000. The Company is a third-party data center operator and service provider with a 19-year history of operation. It currently provides IT services such as data centers, colocation and management clouds for key businesses to more than 670 domestic enterprises. The Company was listed on NASDAQ (¡§GDS¡¨) in the United States on 2 November 2016 and listed on the Hong Kong Stock Exchange for the second time on 2 November 2020, with the stock code ¡§9698¡¨. The Company's revenue mainly comes from 1) Colocation services, 2) Management services, and 3) IT equipment sales.

The Company's data center has a largescale, high reliable, and highly efficiency facilities that provides a flexible, modular and secure operating environment in which our customers can house, power and cool the computer systems and networking equipment that support their mission-critical IT infrastructure. The Company's data centers are mainly concentrated in Beijing, Shanghai, the Pearl River Delta and surrounding areas. As of June 30, 2020, the Company's total net computer room area in operation is 260,000 square meters. The Company's self-developed data center portfolio (including operations, under construction and held for future development) is located in Beijing, Shanghai, and the Greater Bay Area. They accounted for 29.9%, 34.7% and 23.1% respectively.

1) Colocation services refer to the provision of space, power and cooling to customers for housing services and related IT equipment. The Company's customers have several choices for hosting their networking, servers, and storage equipment. They can place the equipment in a shared or private place that can be customized to their requirements. They offer power options customized to customer's individual power requirement.

2) Managed services include managed hosting and managed cloud services. The Company's managed hosting services comprise a broad range of value-added services, covering each layer of the data center IT value chain. Their suite of managed hosting services includes technical services, network management services, data storage services, system security services, database services and server middleware services. Their suite of managed cloud services includes direct private connection to leading public clouds, an innovative service platform for managing hybrid clouds and, where required, the resale of public cloud services.

3) IT equipment sales refer to the Company's provision of IT infrastructure, including sales of IT equipment and provision of consulting services.

Investment Highlights

Abundant land reserves and enjoy asset-based economic moat

The IDC industry is a heavy asset industry. The larger the scale, the lower financing costs and economies of scale. According to data from iResearch, in terms of revenue, the Company is China's largest third-party data center service provider in 2019, with a market share of 21.9%. As of June 30, 2020, about 98% of the Company's self-developed data centers are located in first-tier markets, such as Shanghai, Beijing, Shenzhen, Guangzhou, Hong Kong, etc. Because these areas have the highest density of Internet users, a high proportion of data and applications are mission-critical and latency-sensitive. In order to meet needs of clients from financial, industrial, commercial, and communications, the Company locates data centers close to major customers area. This makes the Company to be more competitive in serving customers in Tier 1 markets with our existing facilities.

The data center emphasizes on the regional layout. Due to the scarcity of land supply and power supply licenses in the first-tier markets, there is a shortage. The Company has actively obtained a large amount of land and buildings in the first-tier markets in early years. And reserve these lands and buildings for potential future development. As of June 30, 2020, the Company holds a net floor area of ​​320,000 Sqm(Square meters) for future development, which is double the room for development compared with the total net computer room area of ​​250,000 Sqm in operation. They are mainly distributed in Shanghai (122,082 Sqm), Beijing (64,830 Sqm), Mainland (74,156 Sqm), Hong Kong (7,440 Sqm) and Chengdu (54,506 Sqm), which makes the Company more capable of grasping the contracts of large enterprises. The abundant land reserves have laid a solid foundation for the Company's sustainable development, and gradually formed a strategic asset-based moat.

The core business benefit from cloud computing development

China is one of the largest and fastest growing digital economy globally. China's rapid adoption of new technologies such as cloud computing, 5G, artificial intelligence, big data, machine learning, blockchain, IoT, augmented and virtual reality, e-payment and digital currency is expected to increase exponentially the volume of data created, transmitted, processed and stored, much of which will take place within and between data centers. Customers from cloud services accounted for the Company's total contract area (71.8% as of June 30, 2020). According to data from iResearch, the size of China's cloud market is RMB 149 billion in 2019 and is expected to increase at a 34.1% CAGR to reach RMB 645.2 billion in 2024. Cloud computing is the Company's main source of income. Cloud vendors have extremely high data security requirements, so the partnership is stable. The contract period is generally 6-10 years. We expect the Company will directly benefit from the rapid development of cloud computing.

The data center is a large-scale construction, so it is very important whether the customer's mid-to-long-term application needs can support its construction, because once the data center is put into use, it will continue to be depreciated. GDS customers include hyperscale cloud service providers, Internet giants, financial institutions, telecommunications carriers and IT service providers, and large domestic private enterprises and multinational corporations. Among them, Internet giants Alibaba and Tencent accounted for 55% of their total contracted area (as of June 30, 2020). The Company had a very low incidence of sales agreements that expired without renewal or terminated early, as evidenced by In the Company's quarterly customer churn rate (ratio of quarterly service revenue from agreements which terminated or expired without renewal during the quarter to the total quarterly service revenue for the preceding quarter) averaged 2.1%, 0.9% and 0.5% and 0.6% for the years ended December 31, 2017, 2018 and 2019 and the six months ended June 30, 2020, respectively. The Company's service maintains a high contract renewal rate, which means that customers are satisfied with the Company's service level and bring stable income to the Company. In addition, GDS enjoyed a customer diversification profile, customers from different industries mean that the Company's data center can be customized according to their requirements. Through in-depth cooperation with hyperscale cloud service providers, Internet giants, and financial institutions, the company can grasp the needs of large customers for large-scale capacity and form a network effect around the company's managed enterprises and cloud service providers. In turn, attract new customers, increase market share, and increase revenue sources.

IDC with leading domestic technology

The data center colocation business requires operators to have sufficient power density. The Company's data center has a largescale, high reliable, and highly efficiency facilities that provides a flexible, modular and secure operating environment in which our customers can house, power and cool the computer systems and networking equipment that support their mission-critical IT infrastructure. The Company installed high power density and optimized PUE, enabling the Company's customers to deploy its IT systems more effectively and reduce its operating and capital costs. According to the Company's prospectus, high-performance data centers generally have the following characteristics:

1) High Availability: Over 90% of GDS` self-developed data center capacity in service and under construction is equipped with 2N redundant delivery paths for power, cooling and other critical systems. 2N redundancy entails significant additional up-front investment and decreases the yield of net floor area in building of a given size, which satisfies the requirements of customers for housing their mission-critical IT infrastructure.

2) High Power Density: (It refers to the ratio of power capacity to net floor area) GDS's self-developed data center capacity in service and under construction has an average density of approximately 2.2 kW/sqm, while the industry average was approximately 1 Kw/sqm. By installing high power density, they enable customers to deploy their IT infrastructure more efficiently and to optimize their IT infrastructure performance. This could reduce their IT investment and operating costs.

3) High Power Efficiency: GDS's self-developed data centers had around 1.25-1.4 times PUE on average in stabilized operation, while the industry average was approximately 1.7. High power efficiency reduces operating costs, for the benefit of the customers and the Company, and reduces carbon footprint.

The Company's technical level has always been affirmed by the industry and has won awards from major institutions for many years. For example, in November 2019, GDS won the 񓠃 Outstanding Data Center Scientific and Technological Achievement Award" with its "AI flexible data center energy saving" system with its refined, automated, and intelligent energy efficiency management features. Approved by the Office of Science and Technology Award, the ¡§Outstanding Award¡¨ is the highest award in the industry's top national science and technology award set up by the China Engineering Construction Standards Association. Currently, this technology can assist data center operators in 7¡Ñ24 hours of fully automatic energy efficiency management, Reduce PUE, thereby improving operational efficiency.

In addition, the management team of GDS has deep knowledge and professional skills in the IT service industry. GDS`S founder, chairman, CEO Huang Wei is a foresighted pioneer with 19 years of experience in the Chinese data center industry. The Company's senior management team has extensive experience working in leading multinational IT service providers.

Financial Analysis

Revenue analysis

The Company's revenue is mainly divided into two parts, including 1) IDC service revenue and 2) IT equipment sales. Among them, the Company's service revenue for 2017/2018/2019 was RMB 1.59/2.76/4.09 billion, accounting for 98.5%/98.8%/99.3% of the total revenue, with an average annual compound growth rate of 60.4%. The Company's data centers are mainly acquired through self-construction and mergers and acquisitions. The total area of data centers in first-tier cities will continue to maintain steady growth, and the expansion of data centers in second-tier cities will accelerate; we estimate that the total area in service of data centers will be about 319,000 square meters in 2020. The area utilized is 206,000 square meters, the total area in service in 2021 is expected about 424,000 square meters, and the utilized area is 278,000 square meters. In 2022, the total area in service is expected to be 534,000 square meters and the utilized area is 356,000 square meters. The utilization rate is maintained in the 65%-70% range. Based on our analysis of the Company in the previous article, we estimate that the Company's IDC service business revenue for 2020/2021/2022 will be RMB 5.71/7.71/10.3 billion, an increase of 39.1%/34.9%/32.8% year-on-year.

The Company's IT equipment sales revenue for 2017/2018/2019 were RMB 24.3/32.5/27.8 million, accounting for 1.50%/2.02%/1.72% of total revenue, respectively, with an average annual compound growth rate of 7.01%. We expect that the Company's 2020/2021/2022 IT equipment sales revenue will be RMB 28.1/28.4/28.7 million, an increase of 1.00%/1.00%/1.00% year-on-year. All in all, the Company's forecast total revenue for 2020/2021/2022 is RMB 5.7/7.7/10.2 billion respectively. The year-on-year increase was 39.1%/35.0%/32.9% respectively.

Costs and expenses analysis

The main cost of the Company is the cost of sales, and the main expenses are sales and marketing expenses, general and administrative expenses and research and development expenses. In 2019, they were RMB 3.08/0.13/0.41/0.02 billion, accounting for 74.7%/3%/10%/0.5% of revenue. In terms of cost of sales, as the business expands, the cost of sales will continue to increase, and we expect that electricity, costs, depreciation and amortization, and rental costs will continue to constitute the largest part of the cost of sales. We expect that in 2020-2022 the Company's cost of sales as a percentage of revenue will decline to a certain level because of economies of scale. They are 72.7%/68.0%/65.0%, which means that we expect the Company's gross profit margin in 2020-2022 to be 27.3%/32.0%/35.0%. As for sales and marketing expenses, R&D expenses, and general and administrative expenses, we believe that when the Company's brand continues to mature, its expense ratio will drop to a certain income ratio. Based on the above, we estimate that the operating costs and expenses of the Company in 2020-2022 will be RMB 4.86/6.03/7.51 billion.

Adjusted EBITDA margin analysis

The Company's adjusted operating profit margin has maintained steady growth in the past three years, rising from 31.7% in 2017 to 44.2% in 2019. Mainly because the Company has been strictly controlling operating costs and actively exploring new growth drivers. We expect the Company to benefit from the digital economy from 2020 to 2022. As the IDC industry leader, the Company will seize the opportunity to further increase its adjusted operating profit margin. We expect that the Company will continue to improve in 2020-2022, and they are 47.7%/47.9%/48.0%, respectively.

Valuation and Investment recommendation

As of the closing price on 23 November 2020, the Company's trailing enterprise value multiple (TTM) is 54.65x. We believe that based on the Company's sound fundamentals, the Company is the leader in the third-party IDC industry in China, with strong business growth and high profitability. We give the Company a target enterprise value multiple of 38x in 2021.We estimate that the Company's adjusted EBITDA for 2020/2021/2022 will be RMB 2.733/3.708/4.931 billion, corresponding Enterprise value is RMB 141.7 billion with twelve-month target price to be HK$108, corresponding to 2020/2021/2022 EV/EBITDA of 50.05x/38.00x/29.66x. We initiate with a BUY rating. (Exchange rate: 0.88 RMB/HKD) (Current price as of 23 November 2020)

Risks

1) Customer demand for data centers has slowed down

2) The Company's debt level is too high, making the Company's floating-rate debt face interest rate risk

3) The Company may not be able to obtain a high renewal rate

Financial statements

Click Here for PDF format...




Recommendation on 25-11-2020
RecommendationBUY
Price on Recommendation Date$ 85.600
Suggested purchase priceN/A
Target Price$ 108.000
Writer Info
Parker Chan
(Research Analyst)
Tel: +852 2277 1527
Email:
parkerchan@phillip.com.hk

Local Index
       Index    Change   Change%

World Index
       Index    Change   Change%
  

A-H spread
Stock Code H share
Price
A share
Price
H share
discount


Oversea Research Reports


Investment Service Centre



Enquiry : 2277 6666 OR investornotes@phillip.com.hk
If you cannot read this e-mail in the proper format, please click here to view the web version.

Information contained herein is based on sources that Phillip Securities (Hong Kong) Limited and/or its affiliates ( the ¡§Group¡¨) believe to be accurate. The Group does not bear responsibility for any loss occasioned by reliance placed upon the contents hereof. The Group (or its employees) may have interests in relevant investment products. For details of different products¡¦ risks, please view the Risk Disclosures Statement on http://www.phillip.com.hk.

If you DO NOT wish to receive further marketing emails from us, please click HERE to opt-out.

ª©Åv©Ò¦³¡A ½¦L¥²¨s¡C

Copyright(C) 2020 Phillip Securities (HK) Ltd. All Rights Reserved.


Copyright © 2011 Phillip Securities Group. All Rights Reserved [ Risk Disclosures Statement ] [ Terms and Conditions ] [ Personal Data Policy ]