Shandong Sunpaper
(002078 CH)
文化纸两度提价,需求复苏盈利有望改善
2022E earnings preview: profit prospects rise on double hikes in graphic paper prices, signaling a demand recovery
BUY (maintain) |
投资要点/Investment Thesis
投资要点/Investment Thesis
公司发布业绩快报,预计22Q4收入103.1亿,同增24.5%,归母净利5.1亿,同增170.5%;22全年收入399.5亿,同增24.9%,归母净利27.78亿,同减6.1%。收入增长得益于新增产能释放,相关纸制品及木浆的产、销量增加,利润端受原料成本、人工、管理成本影响承压。22年业绩符合预期,达成股权激励目标。
In-line 2022E results met incentive target; Q4E profit +171% yoy; 2022E -6% yoy
Sunpaper released preliminary earnings results with 22Q4E revenue at RMB10.31bn, up 24.5% yoy, and net profit at RMB510m, up 170.5% yoy; which brought 2022E revenue to RMB39.95bn, up 24.9% yoy, and net profit at RMB2.78bn, down 6.1% yoy. We attribute revenue growth to its incremental production capacity releases, higher production and sales in paper products and wood pulp. Profit was under pressure on the impact of raw material, labor and management costs. All in, 2022 performance was in line with analyst expectations and fulfilled the company’s equity incentive target.
受益下游需求改善,文化纸价格有望稳步提升。3月起逐步进入教辅材料招标季,公司将自2月15日起对所有涂布和非涂布文化纸价格提价100元/吨,同时自3月1日起,在上述调价基础上继续上调100元/吨,需求改善有望带动提价落地。成本端来看,据隆众资讯,2月17-23日针叶浆均价6993元/吨(较上周-50元/吨)、阔叶浆价格5821元/吨(较上周-164元/吨),智利Arauco公布23年3月份报盘,其中银星920美元/吨(较2月持平),金星770美元/吨(较2月持平),阔叶浆明星730美元/吨(较2月报价减少20美元/吨)。伴随浆价稳步回落,叠加后续提价落地,文化纸盈利空间或将修复。
Falling pulp costs and rising graphic paper prices in light of downstream recovery
As the auxiliary teaching materials market enters the bidding season in March, Sunpaper raised all prices of its coated and uncoated graphic papers by RMB100/t as of 15 Feb 2023 and by a further RMB100/t as of 1 March, on expectation of a demand recovery. Coniferous pulp cost averaged RMB6,993/t during 17-23 Feb, RMB50/t lower wow, while hardwood pulp was priced at RMB5,821/t, RMB164/t lower wow, according to Longzhong Information. Chile’s Arauco announced March 2023 price quotations with Silver Star at USD920/t (flat mom), Gold Star at USD770/t (flat mom) and Broadleaf Bright Star at USD730/t (USD20/t lower mom). Falling pulp prices and the implementation of higher paper prices look set to restore graphic paper profit margins.
原料自给率稳步提升,产品结构多元,经营稳健性凸显。目前公司纸、浆合计产能已突破1000万吨,其中纸品年产能在580wt,自制浆年产能435wt,漂白木浆自给率已经提升至60%左右。此外,浆价高企期间,带动公司溶解浆等木浆系产品景气度好转,22H1山东、老挝基地三条溶解浆生产线均实现产销量历史新高,多元化产品配置确保公司经营稳健。
Stabilization: rising raw materials self-sufficiency and diverse product structure
Sunpaper’s combined paper and pulp production capacity amounts to over 10m tpa, comprising 5.80m tpa paper products and 4.35m tpa self-produced pulp, with its bleached wood pulp self-sufficiency ratio rising to about 60%. When pulp prices are high, its dissolving pulp and other wood pulp products become more lucrative. The company’s three dissolving pulp production lines at its Shandong and Laos bases achieved record production and sales volumes in 22H1. The diversification of its product structure has increased operational stability.
坚持推进创新研发工作,差异化产品力引领行业发展方向。作为行业龙头,公司努力实现技术突破,溶解浆团队在天丝溶解浆研发方面已取得进展,醋酸纤维溶解浆、微晶纤维素等产品研发工作逐步推进。为满足不同客户需求,新品研发和原料替代方面均取得突破,高克重双胶纸实现批量生产、食品淋膜原纸在高端市场广受认可,差异化产品优势有望保持。
Committed to innovative R&D as industry growth requires product differentiation
Sunpaper strives for technological breakthroughs in its role as industry leader. Its dissolving pulp team made R&D progress in Tencel dissolving pulp, while R&D on cellulose acetate dissolving pulp, microcrystalline cellulose and other products are coming along. In order to fulfill the requirements of diverse customers, tech breakthroughs are necessary to drive new product development and raw material substitution. The company has achieved heavyweight offset paper mass production and its coated food-grade base paper is widely recognized in the high-end market. We expect Sunpaper will maintain its competitive advantage in product differentiation.
林浆纸一体化布局,提供长期增长动能。公司拥有山东、广西、老挝三大基地,截至22H1山东基地拥有45wt文化纸和7wt特种纸产能,不断升级生产设施;广西基地已形成北海+南宁双园区协同发展新格局,北海园区截至22H1拥有55wt文化纸、12wt生活用纸及配套100wt自制浆产能,并于22年开始实施15wt生活用纸项目,进一步优化该园区产品配置;广西基地南宁园区继续推进525wt林浆纸一体化项目,其中一期将建设年产220wt高档包装纸生产线、年产50wt本色化学浆产线、年产15wt漂白化学浆生产线(技改)。截至22H1,老挝基地已形成150wt纸、浆年产能,林地作为稀缺资源,公司将逐步扩大在老挝的林地建设面积,短期内实现每年新增1w公顷左右的种植计划,并逐步加大种植力度,有效提升生产原料自给率。
Integrated 3-pronged business of forestry, pulp and paper drives long-term growth
Sunpaper has three production bases in Shandong, Guangxi and Laos. Current production capacities at its Shandong base are 450kt of graphic paper and 70kt of special paper as of 22H1, while it continues to upgrade the production facilities.
Meanwhile, it initiated the coordinated development of the Beihai and Nanning industrial parks in its Guangxi base. The Beihai park has capacities for 550kt of graphic paper and 120kt of household paper, with support capacity for 1m tons of self-produced pulp. The company began to implement a 150kt household paper project in 2022 to optimize the park’s production configuration. The Nanning park is driving a 5.25m-ton integrated forest-pulp-paper project, for which the first phase will build a 2.2m tpa high-grade packaging paper production line, a 500ktpa natural chemical pulp production line and a 150ktpa bleached chemical pulp production line (on a technical restructure).
Paper and pulp production capacity at its Laos base amounts to 1.5m tpa. As forest land is a scarce resource, Sunpaper has short-ranging plans to increase its forest plantation land for production by about 10,000ha per year. This is part of its efforts to gradually increase plantation to improve its self-sufficient production ratio in raw materials.
投资建议/Investment Ideas
维持盈利预测,维持“买入”评级。公司作为国内林浆纸一体化造纸龙头,产品矩阵丰富,主要产品双胶纸、铜版纸、溶解浆、牛皮箱板纸等在国内市场市占率领先;新品研发及原料替代方面不断突破,技术壁垒有望持续增强;产能方面山东、广西和老挝三大基地协同发展,伴随下游需求修复、产能进一步扩张、成本端浆价稳步回落,预计公司23/24年归母净利分别为32.3亿、36.3亿,对应PE分别为11.2x/10.0x。
Valuation and risks
We maintain our profit forecast and BUY rating. Sunpaper leads the Chinese market with an integrated papermaking business that covers forestry, pulp and paper. Its rich matrix of products with dominant market shares includes offset paper, coated paper, dissolving pulp and kraft linerboard. Sunpaper continues to make breakthroughs in developing new products and raw materials substitution, even as tech barriers continue to rise in these markets. Synergistic capacity expansion of its three major production bases in Shandong, Guangxi and Laos have accompanied the downstream demand recovery and falling pulp cost prices. We forecast net profit of RMB3.23bn/3.63bn in 2023/24E, which correspond to 11.2/10.0x PE.
风险提示:业绩快报仅为初步核算结果,具体数据以公司正式发布的年报为准;市场竞争加剧;原材料价格波动;技术和产品创新滞后;项目实施进度或收益不及预期等风险。
Risks include: intensifying competition; fluctuating raw material prices; falling behind in technological and product innovations; slower project implementation progress; and weaker income than expected. Note: Sunpaper’s performance results are based on a preliminary report and the data is subject to the release of its final annual report.
Email: equity@tfisec.com
TFI research report website:
(pls scan the QR code)
之准确性负责。且天风国际集团不会就本文件所载任何资料、预测及/或意见的公平性、准确性、时限性、完整性或正确性,以及任何该等预测及/或意见所依据的基准作出任何明文或暗示的保证、陈述、担保或承诺而负责或承担任何法律责任。本文件中如有类似前瞻性陈述之内容,此等内容或陈述不得视为对任何将来表现之保证,且应注意实际情况或发展可能与该等陈述有重大落差。本文件并非及不应被视为邀约、招揽、邀请、建议买卖任何投资产品或投资决策之依据,亦不应被诠释为专业意见。阅览本文件的人士或在作出任何投资决策前,应完全了解其风险以及有关法律、赋税及会计的特点及后果,并根据个人的情况决定投资是否切合个人的投资目标,以及能否承担有关风险,必要时应寻求适当的专业意见。投资涉及风险。敬请投资者注意,证券及投资的价值可升亦可跌,过往的表现不一定可以预示日后的表现。在若干国家,传阅及分派本文件的方式可能受法律或规例所限制。获取本文件的人士须知悉及遵守该等限制。