ComfortDelGro - Phillip Securities 2021-11-14: Restructuring Whimper But Cash Rolling-In


ComfortDelGro - Restructuring Whimper But Cash Rolling-In

  • ComfortDelGro (SGX:C52)'s 3Q21 earnings was below expectations. 9M21 revenue and PATMI was 70%/60% of our FY21e forecast respectively. Taxi rebates in 3Q21 resulted in operating losses.
  • Downtown Line (DTL) transitioning to NRFF 2 resulted in a net S$15mil saving. But new bus contract extension may lower future operating earnings by S$34mil.
  • The downside protection of earnings from NRFF 2 was lower than expected. At the peak of the restrictions last year, savings was only around S$15mil. Any shortfall in takings is limited to the license fee payable to authorities.
  • We lower our FY21e PATMI forecast for ComfortDelGro by 8%. Our DCF target price for ComfortDelGro (WACC 8%) is lowered modestly to S$1.80. The downside in revenue is offset by lower than expected capital expenditure.
  • Operating cash-flows for ComfortDelGro remains healthy, coupled with record cash levels. ComfortDelGro is our transport proxy for Singapore’s reopening and normalisation of social and work activities.

The Positive

Healthy cash-flow.

  • FCF generated during the quarter was around S$95.2mil (3Q20: S$137.7m). ComfortDelGro's net cash has bulked up to S$458mil (3Q20: S$116mil), including finance lease.
  • Despite the weak operating performance, ComfortDelGro's operating cash-flows has been healthy. 9M21, cash from operations is S$582mil (9M20: S$428mil). Capital expenditure is around S$200mil p.a. against the S$350mil pre-pandemic.

The Negatives

Taxi rebate still bite.

  • Due to the continuation of restrictions in Singapore, there was a rebate of 25% given in taxi rentals. It will continue until November. As a result, taxi operations suffered S$8mil operating losses in 3Q21 excluding government relief. Losses have widened from the S$2.1mil in the prior quarter.


  • With social restrictions and borders still largely closed, we expect muted earnings for 4Q21. The transition to New Rail Financing Framework version 2 (NRFF2) was a disappointment (see Appendix1 in report attached below). We had expected higher cover for the losses experienced in DTL. However, the losses are limited to service charge payable and computation of the shortfall was combined or offset with NEL and SPLRT. Furthermore, advertisement revenue has to be returned to the authorities.
  • Another negative surprise was the new bus contracts. Whilst the contract period has been extended, competition has driven down the service fee earned by S$34mil (see Appendix2 in report attached below). It is not disclosed if the extension could drive economies of scale or savings in other areas. Details of the contract are not fully disclosed.
  • Separately, the planned listing of the Australian subsidiary has been halted due to challenging market conditions.

Maintain BUY with a lower target price of S$1.80 (previously S$1.83)

Paul Chew Phillip Securities Research | https://www.stocksbnb.com/ 2021-11-14
SGX Stock Analyst Report BUY MAINTAIN BUY 1.80 DOWN 1.830