DAIRY FARM INT'L HOLDINGS LTD (SGX:D01)
Dairy Farm International - Awaiting The Recovery Play
- Dairy Farm's FY20 net profit was ahead at ~120%/114% of our/consensus’ forecasts; aided by higher 2H20 government grants and Maxim’s associate earnings.
- While we pencil in 7% EPS growth in FY21F; we think it will still be lower than FY19’s EPS as Dairy Farm’s respective countries have yet to open their borders.
- We reiterate our ADD call on Dairy Farm with a slightly lower target price of US$5.40, still based on 22x FY22F P/E as we view Dairy Farm as a medium-term recovery play.
A year to be forgotten; Dairy Farm's FY20 net profit down by 14.1%
- Dairy Farm International (SGX:D01)’s FY20 group EBIT fell ~8.8% y-o-y despite being aided by government grants, rental rebates and good EBIT performance of its grocery retail ( > 300% y-o-y) and home furnishing segments (+65.1% y-o-y). This was largely due to significantly weak
- health and beauty (-77.8% y-o-y) with the lack of tourists in HK and Macau, and
- convenience segments (-30.7% y-o-y) due to movement restrictions in Dairy Farm’s operational cities.
- FY20 contribution from associates was also down (-32.8% y-o-y), largely hit by Maxim’s restaurant business that incurred losses in 1H20 and saw full-year associate contribution shrink 55.7% y-o-y.
- Dairy Farm's FY20 core net profit fell 14.1% y-o-y to US$275.7m.
- A final dividend of US$0.115 was announced; taking Dairy Farm's FY20 full-year dividend to US$0.165 per share (-21.4% y-o-y).
Transformation still ongoing, fine-tune Dairy Farm's FY21-22F EPS forecasts.
- Dairy Farm guided that it is in the 2nd phase of its multi-year transformation plan and believes that it is on track. Dairy Farm said that it is committed to
- growing in China (it opened 200 7-11 convenience stores and has completed the optimisation plan for Mannings in FY20),
- maintaining its HK strength (imputing demographic range optimisation plan for Mannings and improving fresh supply chain for the food business),
- growing its IKEA franchise (2 new stores expected in Indonesia for FY21F);
- refreshing the grocery retail business and developing a new format for health & beauty in South East Asia, and
- driving digital innovation as e-commerce was more widely adopted in FY20.
- We tweak our Dairy Farm's FY21-22F EPS forecasts by 1.9-2.5% on the back of lower associate contribution. We conservatively assume Dairy Farm's FY21F net profit could still be lower than FY19’s net profit of US$323.8m as international borders have yet to open and movement controls may only be eased in 2H21F with the wider roll-out of vaccines.
Reiterate ADD call for Dairy Farm on valuation grounds
- As Dairy Farm's share price is trading below its long-term average mean, we find Dairy Farm attractive for medium-term investors who are looking to revisit recovery plays and willing to ride out the volatilities of the stock (due to HK uncertainties; uneven recovery in COVID-19 cases and in its Southeast Asia business).
- We reiterate our ADD call on Dairy Farm with a lower target price of US$5.40, still based on 22x FY22F P/E (close to -0.5 s.d. from its 13-year average mean).
- See Dairy Farm Share Price; Dairy Farm Target Price; Dairy Farm Analyst Reports; Dairy Farm Dividend History; Dairy Farm Announcements; Dairy Farm Latest News.
- Re-rating catalysts are a swifter-than-expected resolution to COVID-19; no reemergence of significant HK protests, better sales growth and margin expansion.
- Downside risks are a slow resolution of COVID-19, continued HK protests, weaker sales/margins and lower dividend payouts.
Cezzane SEE
CGS-CIMB Research
|
https://www.cgs-cimb.com
2021-03-12
SGX Stock
Analyst Report
5.40
DOWN
5.500