YG Entertainment (122870)
|
|
- Rose Stafford
- 5 years ago
- Views:
Transcription
1 Company Note August 29, M rating BUY (Maintain) 12M TP W69, from W69, Up/downside +11% Stock Data KOSPI (Aug 28, pt) 1,916 Stock price (Aug 28, KRW) 62,2 Market cap (USD mn) 561 Shares outstanding (mn) 1 52-Week high/low (KRW) 98,/37,5 6M avg. daily turnover (USD mn) 6.3 Free float / Foreign ownership (%) 54./7.2 Major shareholders (%) Hyeon-Seok Ryang and 2 others 41.8 Samsung Investment Trust Management Co., Ltd 8.3 Performance 1M 6M 12M Absolute (%) Relative to KOSPI (%p) MF PER trend (X) 12MF PER (LHS) price (RHS). Sep-7 Sep-8 Sep-9 Sep-1 Sep-11 Source: WISEfn consensus (KRW) 7, 6, 5, 4, 3, 2, 1, YG Entertainment (12287) Focus on earnings after 2Q12, improvement to continue Earnings improvement to continue in 213, maintain BUY We maintain BUY and a TP of W69,. We derived our TP by applying a 12MF PE of 18.4x. While the upside to our TP is relatively small, we maintain BUY on the following. Earnings estimates do not include Psy s overseas promotion, increased merchandise distribution and a joint venture with Cheil Industries. We plan to reflect these after detailed plans are set in 213. Shares may slip over the near term following the 2Q12 earnings release, especially given the 33% rally since the release of Psy s sixth album, but we consider any pullbacks buying opportunities. 2Q12 OP slid 25% YoY on one-off expense 2Q12 sales dropped 13.7% YoY to W22.8bn. There were no domestic concerts held, and an accounting change in concert revenue from Japan to royalty revenue following a deal with AVEX in Jul 211 led to the sales decline. OP also fell 25.1% YoY to W4.1bn, missing our estimate (W5.4bn) on higher production costs and a one-off expense (W1.3bn). Stripping out the one-off, OP would have been in line with our expectations. Earnings improvement to continue after 2Q12 2H12 sales and OP should rise 124% YoY and 168% YoY, respectively. In 3Q12, Big Bang s Japan Tour will be reflected in earnings as well as domestic concerts by 2NE1 and Psy. Furthermore, Big Bang and 2NE1 s concert are currently underway, and domestic and overseas (including Japan) album sales revenue from 2NE1, Psy and Big Bang should be reflected in 3Q12. Going forward, 213 sales and OP should jump 35% YoY and 79% YoY, respectively. We expect overseas revenue at W51.4bn in 212 and W76.8bn in 213. Expectations for the new group remain high, and YG should use its brand power to expand into other businesses as well as merchandise distribution. Monitor Psy-effect over long term Psy s Gangnam Style has topped 66mn views on YouTube. And, the sales contribution from Psy should be about 9% this year 212. However, Psy is a scouted artist, and has a low profit contribution. Profit contribution should increase on active overseas promotions and expanded merchandise sales. Furthermore, earnings may climb with the promotion of Psy in the US and Japanese markets. Shiwoo Kim swkim@truefriend.com Yr to Sales OP EBT NP EPS % chg EBITDA P/E EV/EBITDA P/B ROE Dec (W bn) (W bn) (W bn) (W bn) (won) (YoY) (W bn) (x) (x) (x) (%) 21A , NA NA NA A , F ,375 (28.5) F , F , Note: Net profit and EPS are based on figures attributed to controlling interest
2 YG Entertainment (12287) Quarterly earnings review 2Q12P Growth 212F (W bn, %, %p) Estimates Actual Diff. Consensus QoQ YoY KIS Consensus Sales (1.3) NA 27.5 (13.7) OP (24.1) NA 15.1 (25.1) OPM (%) EBT (26.7) NA 31. (7.4) 32.9 NP (34.) NA 15.4 (11.8) , FnGuide Annual earnings trend (W bn) F 213F Sales Recorded music & Digital music Recorded music Digital music Concert revenue Advertisement Royalty Others (MD, CF, TV & Radio, etc) COGS SG&A Operating profit Earnings before profit Net profit (%, margin) OP margin NP margin Quarterly earnings trend (W bn) 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12P 3Q12F 4Q12F Sales Recorded music & Digital music Recorded music Digital music Concert revenue Advertisement Royalty Others (MD, CF, TV & Radio, etc) COGS SG&A Operating profit Earnings before profit Net profit (%, margin) OP margin NP margin
3 YG Entertainment (12287) Sales breakdown: royalty revenue to jump on higher promotions in Japan OPM to improve (W bn) Records Concerts Royalties Digital music Ad appearances Others (W bn) (%) 18 Sales (LHS) 16 Operating profit (LHS) 14 Net profit (LHS) OP margin (RHS) F 213F F 213F 1 5 Album sales in Japan by artist Concert audiences in Japan by artist 1, (' records) Big Bang 2NE1 Gummy Se7en PSY Others (' audiences) Big Bang 2NE1 Gummy Se7en YG Family Psy F 213F F 213F Monthly album sales on Oricon Chart by artist Monthly album sales on Gaon Chart by artist 3 (' records) (' records) Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan-11 May-11 Sep-11 Jan-12 May-12 Note: Oricon Chart shows album sales of top 5 artists and therefore actual album sales may be different Source: Oricon Chart, Korea Investment & Securities Note: Gaon Chart shows album sales of top 5 artists and therefore actual album sales may be different Source: Gaon, Korea Investment & Securities 3
4 YG Entertainment (12287) 12MF PE band 9, 8, 7, 6, 5, 4, 3, 2, 1, (KRW) x2 x18 x16 x14 x F Concert schedules of major artists Period Artist Region Audiences 2Q11 Big Bang Japan 8, 3Q11 2NE1 Japan 7, 1Q12 YG Family Japan 15, 2Q12 Big Bang Japan 15, 3Q12 Big Bang World tour (China, SE Asia) Psy Domestic 3, 2NE1 World tour (Domestic, US, SE Asia) 4Q12 Big Bang World tour (SE Asia, US, S. America, Europe, Japan) 1, 2NE1 World tour (Japan) 15, Big Bang or YG Family Domestic Source: Company data, news articles, Korea Investment & Securities 4
5 YG Entertainment (12287) Album sales of major artists Period Artist Album type Region Copies sold 1Q11 Big Bang Full-length Japan 11,725 2NE1 Full-length Japan 3,86 Big Bang Single album Domestic 139,14 2NE1 Single album Domestic 13,176 GD&TOP Full-length Domestic 23,4 Victory Single album Domestic 41,32 2Q11 Big Bang Full-length Japan 122,472 Big Bang Full-length Domestic 1,852 Big Bang Single album Domestic 29,35 2NE1 Single album Domestic 2,11 GD&TOP Full-length Domestic 3,929 GD Full-length Domestic 3,379 3Q11 Big Bang Full-length Japan 4,783 2NE1 Full-length Japan 43,35 Big Bang Single album Domestic 2,84 2NE1 Single album Domestic 82,418 Taeyang Full-length Domestic 2,29 GD&TOP Full-length Domestic 7,821 GD Full-length Domestic 8,96 4Q11 Big Bang Full-length Japan 39,74 2NE1 Full-length Japan 5,74 2NE1 Single album Japan 13,581 2NE1 Single album Domestic 25,658 Tablo Full-length Domestic 8,324 1Q12 Big Bang Full-length Japan 73,76 2NE1 Full-length Japan 22,224 Se7en Full-length Japan 13,723 2NE1 Single album Japan 5,896 Big Bang Full-length Domestic 257,431 2NE1 Single album Domestic 6,88 Se7en Single album Domestic 15,28 2Q12 Big Bang Full-length Japan 42,12 3Q12 2NE1 Full-length Japan 7,776 Se7en Single album Japan 8,32 Big Bang Full-length Domestic 8,26 2NE1 Single album Domestic 2,718 Big Bang (Special edition) Single album Japan GD Digital music Domestic Psy Full-length Domestic 4Q12 Tablo (Epik High) Full-length Domestic Gummy Undecided Japan 2NE1 Undecided Japan New girl group (Oct-Dec) Undecided Domestic Source: Company data, news articles, Korea Investment & Securities 5
6 YG Entertainment (12287) Balance sheet FY-ending Dec. (W bn) 21A 211A 212F 213F 214F Current assets Cash & cash equivalent Accounts & other receivables Inventory Non-current assets Investment assets Tangible assets Intangible assets Total assets Current liabilities Accounts & other payables ST debt & bond Current portion of LT debt Non-current liabilities 1 Debentures LT debt & financial liabilities Total liabilities Controlling interest Capital stock Capital surplus Capital adjustments Retained earnings Minority interest () () () Shareholders' equity Income statement FY-ending Dec. (W bn) 21A 211A 212F 213F 214F Sales Gross profit SG&A expense Other operating gains () (1) Operating profit Financial income Interest income Financial expense Interest expense Other non-operating profit Gains (Losses) in associates, subsidiaries and JV 1 () Earnings before tax Income taxes Net profit Net profit of controlling interest Other comprehensive profit Total comprehensive profit Total comprehensive profit of controlling interest EBITDA Cash flow FY-ending Dec. (W bn) 21A 211A 212F 213F 214F C/F from operating Net profit Depreciation Amortization Net incr. in W/C (1) (14) 4 (14) Others (1) 1 (1) 1 (1) C/F from investing (5) (33) (2) (36) (25) CAPEX (3) (2) (5) (5) (5) Decr. in fixed assets Incr. in investment (2) (25) (1) (16) (7) Net incr. in intangible assets () (6) (4) (4) (5) Others (1) (11) (8) C/F from financing 41 Incr. in equity 41 Incr. in debts Dividends Others C/F from others Increase in cash 5 24 (2) 2 25 Key financial data FY-ending Dec. 21A 211A 212F 213F 214F per share data (KRW) EPS 2,615 3,322 2,375 4,127 5,158 BPS 5,442 15,32 9,927 14,36 19,891 DPS Growth (%) Sales growth OP growth NP growth EPS growth (28.5) EBITDA growth Profitability (%) OP margin NP margin EBITDA margin ROA ROE Dividend yield..... Stability Net debt (W bn) (11) (64) (69) (98) (13) Debt/equity ratio (%)..... Valuation (X) PER NA PBR NA PSR NA EV/EBITDA NA Note: Based on K-IFRS (consolidated) 6
7 YG Entertainment (12287) Changes to recommendation and price target Company (Code) Date Recommendation Price target YG Entertainment Inc. (12287) BUY W85, BUY W69, 12, 1, 8, 6, 4, 2, Aug-1 Dec-1 Apr-11 Aug-11 Dec-11 Apr-12 7
8 YG Entertainment (12287) Guide to Korea Investment & Securities Co., Ltd. stock ratings based on absolute 12-month forward share price performance BUY: Expected to give a return of +15% or more Hold: Expected to give a return between -15% and 15% Underweight: Expected to give a return of +15% or less Guide to Korea Investment & Securities Co., Ltd. sector ratings for the next 12 months Overweight: Recommend increasing the sector s weighting in the portfolio compared to its respective weighting in the Kospi (Kosdaq) based on market capitalization. Neutral: Recommend maintaining the sector s weighting in the portfolio in line with its respective weighting in the Kospi (Kosdaq) based on market capitalization. Underweight: Recommend reducing the sector s weighting in the portfolio compared to its respective weighting in the Kospi (Kosdaq) based on market capitalization. Analyst Certification I/We, as the research analyst/analysts who prepared this report, do hereby certify that the views expressed in this research report accurately reflect my/our personal views about the subject securities and issuers discussed in this report. I/We do hereby also certify that no part of my/our compensation was, is, or will be directly or indirectly related to the specific recommendations or views contained in this research report. Important Disclosures As of the end of the month immediately preceding the date of publication of the research report or the public appearance (or the end of the second most recent month if the publication date is less than 1 calendar days after the end of the most recent month), Korea Investment & Securities Co., Ltd., or its affiliates does not own 1% or more of any class of common equity securities of YG Entertainment Inc.. There is no actual, material conflict of interest of the research analyst or Korea Investment & Securities Co., Ltd., or its affiliates known at the time of publication of the research report or at the time of the public appearance. Korea Investment & Securities Co., Ltd., or its affiliates has not managed or co-managed a public offering of securities for YG Entertainment Inc. in the past 12 months; Korea Investment & Securities Co., Ltd., or its affiliates has not received compensation for investment banking services from YG Entertainment Inc. in the past 12 months; Korea Investment & Securities Co., Ltd., or its affiliates does not expect to receive or intends to seek compensation for investment banking services from YG Entertainment Inc. in the next 3 months. Korea Investment & Securities Co., Ltd., or its affiliates was not making a market in YG Entertainment Inc. s securities at the time that the research report was published. Korea Investment & Securities Co., Ltd. does not own over 1% of YG Entertainment Inc. shares as of August 29, 212. Korea Investment & Securities Co., Ltd. has not provided this report to various third parties. Neither the analysts covering these companies nor their associates own any shares of as of August 29, 212. Prepared by: Shiwoo Kim This report was written by Korea Investment & Securities Co., Ltd. to help its clients invest in securities. This material is copyrighted and may not be copied, redistributed, forwarded or altered in any way without the consent of Korea Investment & Securities Co., Ltd. This report has been prepared by Korea Investment & Securities Co., Ltd. and is provided for information purposes only. Under no circumstances is it to be used or considered as an offer to sell, or a solicitation of any offer to buy. We make no representation as to its accuracy or completeness and it should not be relied upon as such. The company accepts no liability whatsoever for any direct or consequential loss arising from any use of this report or its contents. The final investment decision is based on the client s judgment, and this report cannot be used as evidence in any legal dispute related to investment decisions. 8
Korea Zinc (010130) Company Note. 1Q12 preview: Not over until it s over. BUY (Maintain)
Company Note April 1, 212 Korea Zinc (113) 12M rating BUY (Maintain) 12M TP W6, from W6, Up/downside +57% Stock Data KOSPI (Apr 9, pt) 1,997 Stock price (Apr 9, KRW) 381,5 Market cap (USD mn) 6,286 Shares
More informationYG Entertainment (122870)
Company Note February 23, 2017 YG Entertainment (122870) 12M rating Value Stock Data Hold (Downgrade) Growth Turn around Issue KOSPI (Feb 22, pt) 2,107 Stock price (Feb 22, KRW) 27,850 Market cap (USD
More informationFila Korea (081660) Widespread growth potential
Fila Korea (8166) BUY (Maintain), TP: W98, (Maintain) Stock price (Apr 26, KRW) 83,5 Yr to Sales OP EBT NP EPS % chg EBITDA P/E EV/EBITDA P/B ROE Market cap (USD mn) 697 Dec (W bn) (W bn) (W bn) (W bn)
More informationSM Entertainment (041510)
Company Note October 21, 213 SM Entertainment (4151) 12M rating BUY (Maintain) 12M TP W54, from W54, Up/downside +45% Stock Data KOSPI (Oct 18, pt) 2,52 Stock price (Oct 18, KRW) 37,3 Market cap (USD mn)
More informationDaewoong Pharmaceutical (069620)
Earnings Review July 31, 2014 12M rating BUY (Maintain) 12M TP W85,000 from W85,000 Up/downside +44% Stock Data KOSPI (Jul 30, pt) 2,083 Stock price (Jul 30, KRW) 58,900 Market cap (USD mn) 666 Shares
More informationS-Oil (010950) Healthier revenue structure already reflected in valuations
S-Oil (010950) Hold (Initiate) Stock price (Sep 15, KRW) 46,000 Market cap (USD mn) 4,989 Shares outstanding (mn) 113 52W High/Low (KRW) 81,200/43,500 6M avg. daily turnover (USD mn) 15.4 Free float (%)
More informationHyundai Steel (004020)
Earnings Review February 1, 213 12M rating BUY (Maintain) 12M TP W111, from W111, Hyundai Steel (42) Astonishing earnings in many aspects Above In line Below Up/downside +34% Stock Data KOSPI (Jan 31,
More informationDuksan Hi-Metal (077360)
Company Note March 14, 2014 Duksan Hi-Metal (077360) 12M rating BUY (Maintain) 12M TP W24,000 from W24,000 Up/downside +32% Stock Data KOSPI (Mar 13, pt) 1,934 Stock price (Mar 13, KRW) 18,250 Market cap
More informationVieworks (100120) Earnings Review. Competitiveness to sustain growth. BUY (Maintain)
Earnings Review August 21, 214 12M rating BUY (Maintain) 12M TP W39, from W34, Up/downside +27% Stock Data KOSPI (Aug 2, pt) 2,73 Stock price (Aug 2, KRW) 3,8 Market cap (USD mn) 38 Shares outstanding
More informationSilicon Works (108320)
Earnings Review August 14, 2017 12M rating BUY (Maintain) 12M TP W50,000 from W50,000 Up/downside +44% Stock Data KOSPI (Aug 11, pt) 2,320 Stock price (Aug 11, KRW) 34,700 Market cap (USD mn) 494 Shares
More informationDongsung Finetec (033500)
Earnings Review November 15, 213 12M rating BUY (Maintain) 12M TP W13, from W13, Dongsung Finetec (335) Full-bore turnaround Above In line Below Up/downside +2% Stock Data KOSPI (Nov 14, pt) 1,968 Stock
More informationWonik Materials (104830)
Company Note July 17, 213 Wonik Materials (1483) 12M rating BUY (Maintain) 12M TP W52, from W44, Up/downside +44% Stock Data KOSPI (Jul 16, pt) 1,866 Stock price (Jul 16, KRW) 36,1 Market cap (USD mn)
More informationCrucialTec (114120) BUY (Maintain) Company Note. Robust growth to continue. TP: W70,000 (Up)
Company Note February 22, 2011 CrucialTec (114120) BUY (Maintain) TP: W70,000 (Up) KOSPI (Feb 21) 2,005 Stock price (Feb 21) 46,300 Shares outstanding (mn) 8.4 Market cap (USD mn) 349 52-Week Low/High
More informationSilicon Works (108320)
Company Note June 8, 2018 12M rating BUY (Maintain) OLED growth starts with Silicon Works 12M TP W56,000 Up/downside +38% from W56,000 2Q18 OP to surge 165% YoY to W8.4bn Despite disappointing 1Q18 results,
More informationLG Innotek (011070) Company Note. Concerns unjustified, 3Q14 results to beat consensus. BUY (Maintain)
Company Note August 29, 214 LG Innotek (117) 12M rating BUY (Maintain) 12M TP W17, from W17, Up/downside +29% Stock Data KOSPI (Aug 28, pt) 2,76 Stock price (Aug 28, KRW) 132, Market cap (USD mn) 3,22
More informationKorean Air (003490) Company Note. Timely relisting. Hold (Maintain)
Company Note September 16, 2013 12M rating Hold (Maintain) Timely relisting Stock Data KOSPI (Sep 13, pt) 1,994 Stock price (Sep 13, KRW) 28,200 Market cap (USD mn) 1,890 Shares outstanding (mn) 59 52-Week
More informationHalla Visteon Climate Control (018880)
Halla Visteon Climate Control (1888) Hold (Reinstate) Stock price (Mar 31, KRW) 48,6 Market cap (USD mn) 4,873 Shares outstanding (mn) 17 52W High/Low (KRW) 48,6/27,2 6M avg. daily turnover (USD mn) 6.8
More informationDaewoo E&C (047040) Company Note. Asia conference feedback; Contrarian thinking
Company Note February 10, 2012 Daewoo E&C (047040) 12M rating BUY (Maintain) 12M TP W17,000 from W17,000 Up/downside +45% Stock Data KOSPI (Feb 8, pt) 2,004 Stock price (Feb 8, KRW) 11,750 Market cap (USD
More informationLotte Confectionery (004990)
Company Note May 9, 211 Lotte Confectionery (499) BUY (Maintain) TP: W2,, (Up) KOSPI (May 6) 2,147 Stock price (May 6) 1,67, Shares outstanding (mn) 1.4 Market cap (USD mn) 2,19 52-Week Low/High (won)
More informationWonik Materials (104830)
Company Note January 19, 2012 Wonik Materials (104830) 12M rating 12M TP Up/downside Stock Data NM NA NM KOSPI (Jan 18, pt) 1,892 Stock price (Jan 18, KRW) 37,350 Market cap (USD mn) 189 Shares outstanding
More informationCosmax (192820) Company Note. Smooth transition, third growth phase. BUY (Initiate)
Company Note April 7, 2014 (192820) 12M rating BUY (Initiate) 12M TP W75,000 Up/downside +23% Stock Data(Pre-separation data) KOSPI (Apr 4, pt) 1,988 Stock (Apr 4, KRW) 60,000 Market cap (USD mn) 774 Shares
More informationHyundai Wia (011210)
Hyundai Wia (011210) BUY (Reinstate), TP: W206,000 Stock price (Mar 31, KRW) 171,000 Market cap (USD mn) 4,132 Shares outstanding (mn) 26 52W High/Low (KRW) 199,500/127,000 6M avg. daily turnover (USD
More informationCheil Industries (028260)
Company Note May 27, 2015 Cheil Industries (028260) 12M rating BUY (Maintain) 12M TP W255,000 from W200,000 Up/downside +36% Stock Data KOSPI (May 26, pt) 2,144 Stock price (May 26, KRW) 188,000 Market
More informationEarnings to stay on growth trajectory
1 November 214 (3671 KS) Earnings to stay on growth trajectory BUY (MAINTAIN) Price (Nov 7) W1,5 Target Price W13, % variance 29.4% YoungChan Kim (82-2) 3772-1595 youngkim@shinhan.com KOSPI 1,939.87p KOSDAQ
More informationGS E&C (006360) Earnings Review
Earnings Review April 30, 2014 GS E&C (006360) Above In line Below 12M rating Hold (Maintain) Earnings direction shifts, now focus on recovery pace Stock Data KOSPI (Apr 29, pt) 1,965 Stock price (Apr
More informationP/E EV/EBITDA P/B ROE
FILA Korea (8166) BUY (Maintain), TP: W86, (Up) Stock price (Apr 4, KRW) 67,2 Market cap (USD mn) 594 Shares outstanding (mn) 1 52W High/Low (KRW) 89,9/57,5 6M avg. daily turnover (USD mn) 4.4 Free float
More informationPER EV/EBITDA PBR ROE
December 19, 213 (3671 KS) Focus on turnaround in 214 BUY (UPGRADE) Price (Dec. 18) W6,38 Target Price W8, % variance 25.4% YoungChan (82-2) 3772-1595 Kim youngkim@shinhan.com KOSPI 1,974.63p KOSDAQ 485.65p
More informationCJ CGV (079160) Company Note. China site visit: Rapid growth confirmed. BUY (Maintain)
Company Note September 30, 2013 12M rating BUY (Maintain) CJ CGV (079160) China site visit: Rapid growth confirmed 12M TP W70,000 from W70,000 Up/downside +23% Stock Data KOSPI (Sep 27, pt) 2,012 Stock
More informationLG International ( KS)
April 15, 214 (112 KS) Clearer visibility on long-term earnings growth BUY (MAINTAIN) Price (Apr. 14) W3,15 Target Price W38, % variance 26.% MinHo Hur (82-2) 3772-2183 hiroo79@shinhan.com KOSPI 1,997.2p
More informationHyundai E&C (000720)
Earnings Review January 27, 2014 12M rating BUY (Maintain) 12M TP W75,000 from W75,000 Hyundai E&C (000720) Steady earnings despite hard times Above In line Below Up/downside +28% Stock Data KOSPI (Jan
More informationSemiconductor equipment
Sector Note February 18, 214 Semiconductor equipment Overweight Objective view on 3D NAND investment Company Rating TP (KRW) Eugene Technology BUY 28, Wonik IPS BUY 11,5 Semiconductor equipment shares
More informationHankook Tire ( KS)
June 11, 214 (16139 KS) Global top 3 for profitability BUY (MAINTAIN) Price (Jun. 1) W64,2 Target Price W78, % variance 21.5% Eric Choi (82-2) 3772-1552 eric.choi@shinhan.com KOSPI 2,11.8p KOSDAQ 532.64p
More informationHugel (145020) Earnings Review. Record earnings but concerns over botulinum toxin strain origins
Earnings Review October 27, 216 12M rating BUY (Maintain) 12M TP W615, from W615, Up/downside +84% Stock Data KOSPI (Oct 26, pt) 2,14 Stock price (Oct 26, KRW) 334,1 Market cap (USD mn) 968 Shares outstanding
More informationDaewoong Pharmaceutical ( KS)
June 11, 214 (6962 KS) Shares and earnings touch bottom BUY (UPGRADE) Price (Jun. 1) W58,8 Target Price W74, % variance 25.9% KiDal Bae (82-2) 3772-1554 kdbae@shinhan.com EungHyun Kim (82-2) 3772-1568
More informationYG Entertainment ( KQ)
(122870 KQ) Share issues to create near-term downside pressures Entertainment Results Comment May 19, 2014 (Maintain) Buy Target Price (12M, W) 58,000 Share Price (5/16/14, W) 48,150 Expected Return 20%
More informationLG Innotek ( KS)
Company Report Apr 6, 215 LG Innotek (117 KS) With uncertainties priced in, time to shed light on positives Electronics/parts BUY (M) TP: W135, (M) Share price (won, Apr 3) 11,5 Paid-in capital (Wbn) 118
More informationFILA Korea (081660) Company Note. NDR takeaways: Collective efforts fuel brand power. BUY (Maintain)
Company Note November 20, 2013 FILA Korea (081660) 12M rating BUY (Maintain) 12M TP W100,000 from W100,000 Up/downside +28% Stock Data KOSPI (Nov 19, pt) 2,032 Stock price (Nov 19, KRW) 78,300 Market cap
More informationSK Innovation (096770)
SK Innovation (096770) Hold (Initiate) Stock price (Oct 8, KRW) 146,000 Market cap (USD mn) 12,573 Shares outstanding (mn) 92 52W High/Low (KRW) 182,000/128,500 6M avg. daily turnover (USD mn) 44.3 Free
More informationSimmtech ( KS)
Sep 7, 218 Electronics/parts DRAM upgrade begins 2H18 earnings likely to turn around strongly, with OP estimated at W31.5bn Rating Target price BUY (M) W21,6 (M) Current price (Sep 4) W9,51 Upside potential
More informationSilicon Works ( KS)
January 18, 217 (1832 KS) 4Q16 preview: Better than expected BUY (MAINTAIN) Price (Jan. 17) W3,4 Target Price W36, % variance 2.% YoungSik Yoon (82-2) 3772-153 youngsik.yoon@shinhan.com JoonDoo Ha (82-2)
More informationHyundai Mipo Dockyard (010620)
Hyundai Mipo Dockyard (010620) Company Brief / Shipbuilding & Machinery April 19, 2010 BUY (Maintain) Price target (12M): W190,000 Stock Data KOSPI (Apr 15) 1,744 Stock price (Apr 15, won) 154,000 Shares
More informationSM Entertainment ( KQ)
Company Report (041510 KQ) Entertainment Rosy earnings outlook for 2Q and beyond Trim TP to W57,400 to reflect EPS dilution; Maintain Buy call We maintain our Buy call on. Although we trim our target price
More informationHanssem (009240) Market consolidation begins
Hanssem (924) BUY (Initiate), TP W133, Stock price (Aug 23, KRW) 18, Market cap (USD mn) 2,541 Shares outstanding (mn) 23.5 52W High/Low (KRW) 18,/34,5 6M avg. daily turnover (USD mn) 6.6 Free float (%)
More informationi-sens (099190) Not rated Small-cap Company Note July 3, 2014 Growth potential stemming from a high-quality customer base
Small-cap Company Note July 3, 214 i-sens (9919) Not rated Stock Data KOSPI (Jul 2, pt) 2,15 Stock price (Jul 2, KRW) 53,1 Market cap (USD mn) 476 Shares outstanding (mn) 9 52-Week high/low (KRW) 58,4/33,6
More informationHotel Shilla ( KS)
Company Report Nov 16, 215 Hotel Shilla (877 KS) Our take on Seoul, Busan downtown duty-free license awards Retail/leisure BUY (M) TP: W153, (D) Share price (won, Nov 13) 13, Paid-in capital (Wbn) 2 Market
More informationSK Telecom ( KS)
Company Report Mar 13, 215 SK Telecom (1767 KS) Possible scenario for SK Group telecom subsidiary restructuring Telecom services BUY (M) TP: W38, (M) Share price (won, Mar 12) 27, Paid-in capital (Wbn)
More informationPER EV/EBITDA PBR ROE
4 January 2018 (004800 KS) Valuation discount to dissipate on holdco conversion BUY (MAINTAIN) Price (Jan 3) W147,500 Target Price W180,000 % variance 22.0% Eung-Ju Lee (82-2) 3772-1559 eungju.lee@shinhan.com
More informationHyundai Wia (IPO) Another Mobis is coming BUY (Initiate)
Hyundai Wia (IPO) Company Brief / Autos February 7, 211 Another Mobis is coming BUY (Initiate) Price target (12M): W85, Stock Data KOSPI (Feb 1) 2,72.3 IPO stock price (won) 65, Shares outstanding (mn)
More informationDonga ST (170900) Company Visit Note. BUY (Maintain)
June 24, 2013 Donga ST (170900) Positive Neutral Negative 12M rating BUY (Maintain) 12M TP W235,000 from W235,000 Up/downside +111% Stock Data KOSPI (Jun 21, pt) 1,823 Stock price (Jun 21, KRW) 111,500
More informationSimmtech (222800) Focus on 2H earnings WHAT S THE STORY?
Company Update Simmtech (222800) Focus on 2H earnings Simmtech yesterday reported disappointing 4Q results, which compels us to cut our 2018 operating profit forecast by 10% to KRW52.9b and 12-month target
More informationSamsung Engineering (028050)
Company Note August 19, 2013 12M rating Hold (Maintain) Samsung Engineering (028050) Visiting Houston, the most promising market Stock Data KOSPI (Aug 16, pt) 1,920 Stock price (Aug 16, KRW) 86,800 Market
More informationPharmaceuticals & Biotech.
Sector Note July 14, 211 Overweight Company Rating TP (KRW) Green Cross BUY 215, Yuhan BUY 218, LG Life Sciences Hold 55, Daewoong Pharm. BUY 55, Hanmi Pharm Hold 98, Dong-A Pharm. BUY 151, Pharmaceuticals
More informationLG International (001120) Poor 3Q expected to be just a blip WHAT S THE STORY? SUMMARY OF 3Q RESULTS
Company Update LG International (112) Poor 3Q expected to be just a blip Jaeseung Baek Analyst jaeseung.baek@samsung.com 822 22 7794 LG International (LGI) yesterday reported that its consolidated sales
More informationYG Entertainment ( KQ)
(122870 KQ) Uncertainties lie ahead Entertainment Results Comment February 23, 2018 (Downgrade) Trading Buy Target Price (12M, W) 32,000 Share Price (02/22/18, W) 28,700 Expected Return 11% OP (17P, Wbn)
More informationLotte Hi-Mart ( KS)
(071840 KS) Margins to improve in 2H Retail Results Comment May 12, 2014 (Maintain) Buy Target Price (12M, W) 89,000 Share Price (5/9/14, W) 72,300 Expected Return 23% OP (, Wbn) 187 Consensus OP (, Wbn)
More informationSM Entertainment ( KQ)
(041510 KQ) Time to buy Entertainment Results Comment November 14, 2016 (Maintain) Buy Target Price (12M, W) 40,000 Share Price (11/11/16, W) 29,050 Expected Return 38% OP (16F, Wbn) 28 Consensus OP (16F,
More informationGS E&C (006360) April blossom. BUY (Maintain) April 20, 2012
Company Brief / Construction April 2, 212 12M rating BUY (Maintain) 12M TP W158, from W158, Up/downside +67% Stock Data KOSPI (Apr 18, pt) 2,5 Stock price (Apr 18, KRW) 94,6 Market cap (USD mn) 4,386 Shares
More informationKolon Industries (120110)
KOREA November 25, 2011 Company Analysis Kolon Industries (120110) BUY (maintain) Undervalued Even in Worst-case Scenario Dongkun Kim Analyst / Hybrid Chemicals 82-2-2003-2907 dongkun.kim@hdsrc.com Daeyong
More informationNew merchandise to prop up results
Korea/Pharmaceuticals Daewoong Pharmaceutical Earnings preview BUY 12 July 2010 BUY BUY BUY 4 May 2010 16 Apr 2010 23 Mar 2010 Ji-Won Shin, Korea Pharmaceuticals Analyst, +82 2 3774 2176 jwshin@miraeasset.com
More informationIntroMedic (150840) Not rated. Small-cap Company Note June 10, Promising capsule endoscope maker
Small-cap Company Note June 10, 2014 IntroMedic (150840) Not rated Stock Data Kospi (Jun 9, pt) 1,990 Stock price (Jun 9, KRW) 14,100 Market cap (USD mn) 97 Shares outstanding (mn) 7 52-Week high/low (KRW)
More informationHansae (105630) Make in SEA, sell in adv. markets. BUY (Initiate) May 20, 2014
Company Brief / Apparel May 20, 2014 12M rating BUY (Initiate) 12M TP W27,000 Up/downside +24% Stock Data KOSPI (May 19, pt) 2,015 Stock price (May 19, KRW) 22,300 Market cap (USD mn) 873 Shares outstanding
More informationDaewoo E&C ( KS) WHAT S THE STORY?
Company Update (047040 KS) All-round margin improvements WHAT S THE STORY? Event: yesterday after market close reported that its parentbased operating profit hit KRW107.6b in 3Q, vs the consolidated consensus
More informationTCL Communication (2618 HK) Painful transition period. Buy (Maintain) Target Price HK$2.33 Up/downside +28.5% Current price HK$1.
Securities Analysis (Equity) TCL Communication (218 HK) Painful transition period 1H12 profit warning. TCL Com announced profit warning on 15 Jul and expected to record a significant drop in 2Q12 net profit
More informationCJ CGV ( KS) Strong popularity of Masquerade likely to drive 4Q earnings. Entertainment. November 1, 2012 Company Report.
Company Report (079160 KS) Entertainment Strong popularity of Masquerade likely to drive 4Q earnings Chinese and Vietnamese movie markets expected to grow rapidly According to PricewaterhouseCoopers (PwC),
More informationSM Entertainment ( KQ)
(041510 KQ) A Chinese entertainment play Entertainment Results Comment February 18, 2016 (Maintain) Buy Target Price (12M, W) 59,000 Share Price (02/17/16, W) 38,500 Expected Return 53% OP (15F, Wbn) 36
More informationLuk Fook (590 HK) Hold (downgraded) Target price: HK$ HFY18 results beat, but downgrade from Accumulate to Hold on rich valuation
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold (downgraded) Target price: HK$34.80 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong) Brokerage
More informationSamsung C&T (000830)
Company Comment March 29, 2013 Samsung C&T (000830) BUY TP W97,000 Stock(Mar 28) W68,500 Wins Australia s Roy Hill project; previous bidding system no longer valid News: Samsung C&T wins W6.5trn mine project
More informationCJ CGV ( KS) Chinese operations to turn around in 3Q15 BUY (M) TP: W100,000 (U) Company Report May 12, 2015
Company Report May 12, 15 Chinese operations to turn around in 3Q15 Media/entertainment BUY (M) TP: W, (U) Share price (won, May 8) 81,6 Paid-in capital (Wbn) 11 Market cap (Wbn) 1,727 BPS (won),715 Net
More informationChow Tai Fook (1929 HK)
Equity Research Consumer Discretionary Chow Tai Fook (1929 HK) Accumulate Target price: HK$11.60 3QFY15 sales disappoint SSS plunge 21% YoY in HK and Macau The sluggish sales was attributable to protest
More informationGoodbaby (1086 HK) Buy (maintained) Target price: HK$ H16 results miss, but margin expansion continues. Equity Research Consumer Discretionary
Equity Research Consumer Discretionary Goodbaby (1086 HK) Buy (maintained) Target price: HK$4.20 1H16 results miss, but margin expansion continues Maintain Buy Net profit rose 21% YoY to HK$107m in 1H16,
More informationHyundai E&C ( KS)
Company Report (72 KS) Construction OP margin to bottom in 2Q but pick up in Q Maintain Buy call with TP of W15, We maintain our Buy call on with a target price of W15,. The company received overseas orders
More informationChow Tai Fook (1929 HK)
Equity Research Consumer Discretionary Hold (maintained) Target price: HK$8.50 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong) Brokerage Limited 29-30/F,
More informationKC Tech ( KS) CMP slurry market share to increase. Display. Buy (Maintain) Raise TP by 9% to W12,000 (vs. current share price of W7,560)
March 21, 211 (2946 KS) Korea-Equity Research Display Jonathan Hwang +822-768-414 j.hwang@dwsec.com Brian Oh +822-768-4135 brian.oh@dwsec.com CMP slurry market share to increase Raise TP by 9% to W12,
More informationDaewoo E&C (047040) Localization in Africa to bear fruit. BUY (Maintain) November 21, 2012
Company Brief / Construction November 21, 212 12M rating BUY (Maintain) 12M TP W13, Up/downside +47% Stock Data from W13, KOSPI (Nov 19, pt) 1,878 Stock price (Nov 19, KRW) 9,8 Market cap (USD mn) 3,29
More informationHankook Tire ( KS)
(16139 KS) Aggressive expansion to enhance global presence Auto Results Comment October 29, 213 (Maintain) Buy Target Price (12M, W) 78, Share Price (1/28/13, W) 65,4 Expected Return 19% OP (13F, Wbn)
More informationLG Innotek ( KS)
(117 KS) LED earnings to improve in 4Q14 Technology Results Comment (Maintain) Buy Target Price (12M, W) 114, Share Price (1/27/14, W) 86, Expected Return 33% OP (13P, Wbn) 136 Consensus OP (13F, Wbn)
More informationBUY. Equity Research. PT Link Net, Tbk. 3 rd April 2018 Trading, Advertising Printing and Media. Investment Consideration
3/31/217 4/3/217 5/31/217 6/3/217 7/31/217 8/31/217 9/3/217 1/31/217 11/3/217 12/31/217 1/31/218 2/28/218 PT Link Net, Tbk Equity Research BUY 3 rd April 218 Trading, Advertising Printing and Media Price
More informationCoway (021240) Company In-depth Household products. Global presence revs up with water and air
Coway (2124) Company In-depth Household products February 26, 218 Global presence revs up with water and air Recommend BUY and TP W11, We upgrade Coway to BUY with a TP of W11, (21x 12MF PE, threeyear-trailing
More informationSingyes Solar (00750.HK/750 HK)
Singyes Solar (00750.HK/750 HK) Margin decline not a concern for earnings growth HK$12.64 Outperform Maintained 1 Huei-chen Flannery 2 852.2878.4270 3 hueichen.flannery@kgi.com Company update Estimate
More informationSM Entertainment ( KQ)
(041510 KQ) SMTown Coex Artium on track to become a major tourist attraction Entertainment Company Update January 16, 2015 (Maintain) Buy Target Price (12M, W) 50,000 Share Price (1/15/15, W) 39,200 Expected
More informationHOLD BUY. China Singyes Solar Technologies [0750.HK] Outlook improving but positives largely priced in after recent share price rally
September February 27, 1, 2015 2016 China Singyes Solar Technologies [0750.HK] Outlook improving but positives largely priced in after recent share price rally Singyes s 1H16 earnings growth of 42% YoY
More informationWijaya Karya (WIKA IJ)
Equity Indonesia Construction Wijaya Karya (WIKA IJ) BUY (Unchanged) Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp2,900 Rp2,900 Rp1,745 Upside/downside (%) +66.2 Sharesoutstanding (m) 8,970
More informationKOLAO Holdings ( KS)
Company Report (900140 KS) Retail New businesses need to deliver 1Q12 Review: Record earnings and stronger-than-expected margins Based on 1Q preliminary results, continued to set record earnings with revenues
More informationCoway ( KS) Good start to China water-purifier market entry. Korea Research KRW121,000 KRW103,000. Event. Impact. Action and recommendation
Korea Research This research report is a product of (Korea) Flashnote Korea / Consumer 1 June 2016 BUY Target price Last price (31 May 2016) KRW121,000 KRW103,000 Upside/downside (%) 17.5 KOSPI 1,983.40
More informationBupa Arabia for Cooperative Insurance Co. Insurance BUPA ARABIA 8210.SE
Jan-17 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Bupa Arabia for Cooperative Insurance Co. Recommendation Overweight Current Price (SAR) 91.95 Target Price (SAR)
More informationMando (060980) BUY. Company Comment. Solution to corporate governance problem
Company Comment April 8, 2014 (060980) BUY TP W184,000 Stock (Apr 7) W135,000 Solution to corporate governance problem To adopt holding company structure via spin-off On April 7, announced it would execute
More informationMegastudy (072870/BUY )
(7287/BUY ) RESULTS NOTE 3Q numbers down y-y but in line with estimates Target price KRW2, Upside/downside +19.8% Current price KRW166,9 3Q earnings disappoint on weak high school online division performance
More informationJYP Entertainment ( KQ)
(035900 KQ) Strong growth of global platform revenue Entertainment Results Comment November 13, 2018 (Maintain) Buy Target Price (12M, W) 46,500 Share Price (11/12/18, W) 31,050 Expected Return 50% OP
More informationSands China [1928.HK] Q Market Share Gainer our TP raised by 59%
Sands China [1928.HK] Q3 13 - Market Share Gainer our TP raised by 59% Q3 adjusted property EBITDA up 6.7% YoY, 19.4% QoQ to US$784.3m, on: 1) continued ramp-up of Sands Cotai Central (SCC) with US$224.3m
More informationBalkrishna Industries
India I Equities Auto Result Update Change in Estimates Target Reco 13 February 2017 Balkrishna Industries All-round performance, margin guidance reduced; Hold Seventy-five percent of the products of Balkrishna,
More informationColgate-Palmolive (India)
Result Update Colgate-Palmolive (India) 27 July 218 Reuters: COLG.BO; Bloomberg: CLGT IN Tough Times Continue Colgate-Palmolive (India) or CLGT reported a mixed earnings performance in. Volume and revenue
More informationAnhui Conch [0914.HK]
Anhui Conch [0914.HK] Due to high base effect in 1H14 and weak cement price trend year-to-date, we forecast Anhui Conch s 1H15 recurring net profit to decline 41% year-on-year (YoY) to RMB3.45bn. As a
More informationLG Innotek ( KS)
(117 KS) Coming out with flying colors Technology Results Comment (Maintain) Buy Target Price (12M, W) 14, Share Price (1/27/15, W) 17, Expected Return 31% OP (14F, Wbn) 314 Consensus OP (14F, Wbn) 319
More informationWijaya Karya Beton (WTON IJ)
Equity Research Result Notes Thursday,30 November 2017 BUY Maintain Last price (IDR) 600 Target Price (IDR) 800 Upside/Downside +33.3% Previous Target Price (IDR) 1,100 Stock Statistics Sector Bloomberg
More informationPharmaceuticals & Biotech
j Sector Note March 18, 211 Overweight Company Rating TP (KRW) Daewoong Pharm. BUY 55, Hanmi Pharm Hold 98, Yuhan BUY 218, Dong-A Pharm. BUY 151, Green Cross BUY 184, LG Life Sciences Hold 55, Pharmaceuticals
More informationExhibit 1 : Financial Highlights. Source : TINS, Ciptadana Estimates
BUY TP: Rp910 (+18.2%) Timah Strong 2Q18 performance on higher volume Sector Bloomberg Ticker Share Price Performance Metals TINS IJ Last price (Rp) 770 Avg. daily T/O (Rpbn/USDmn) 14.6/1.0 3m 6m 12m Absolute
More informationBinggrae ( KS)
(518 KS) Operating profit to improve in 2H Food & Beverage Results Comment August 16, 213 (Maintain) Trading Buy Target Price (12M, W) 115, Share Price (8/14/13, W) 12, Expected Return 13% OP (13F, Wbn)
More informationHOLD. Deleveraging story playing out RAMCO CEMENTS. Target Price: Rs 503. Q4 performance
RAMCO S HOLD Target Price: Rs 503 Deleveraging story playing out Ramco Cements total debt reduced by a massive Rs 5 bn to Rs 22 bn in FY16. The company generated total EBITDA of Rs 11.5 bn in FY16 and
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Buy (maintained) Target price: HK$18.50 Strong FY14 results; order book momentum maintained FY14 results above expectation Net profit jumped
More informationTelkom (TLKM IJ) HOLD (from Buy) Recovery mostly priced-in. Equity Indonesia Telecommunication. Company Update. 28 November 2018
Equity Indonesia Telecommunication Telkom (TLKM IJ) HOLD (from Buy) Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp4, Rp4,1 Rp3,72 Upside/downside (%) +7.5 Sharesoutstanding (m) 99,62 Marketcap.
More information