china/hk gold & jewellery...

13
Deutsche Bank Markets Research Asia China Consumer Industry China/HK Gold & Jewellery Retailers Date 22 July 2015 Industry Update Record-low gold price does not trigger gold rush so far Buy CTF ________________________________________________________________________________________________________________ Deutsche Bank AG/Hong Kong Deutsche Bank does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. DISCLOSURES AND ANALYST CERTIFICATIONS ARE LOCATED IN APPENDIX 1. MCI (P) 124/04/2015. Anne Ling Research Analyst (+852) 2203 6177 [email protected] Top picks Chow Tai Fook (1929.HK),HKD8.05 Buy Source: Deutsche Bank Companies Featured Chow Tai Fook (1929.HK),HKD8.05 Buy 2015A 2016E 2017E P/E (x) 19.3 15.9 13.9 EV/EBITDA (x) 14.6 11.1 9.7 Price/book (x) 2.1 1.9 1.7 Source: Deutsche Bank With the recent gold price hitting a five-year low of USD1096.68/oz on 20 July, investors wonder if the gold rush could occur again as in 2013. We would like to reiterate our view that 1) historical data shows that there are more factors causing a gold rush than just gold price volatility; 2) demand of gold and jewelry items are more co-related to economic cycles as shown in Figures 8 and 9. While short-term gold and jewelry retailers in HK/China will still experience weak SSS growth and operating deleverage especially in HK, we expect performance to improve from 4Q15 on a low base. Within the space, we like CTF due to its strong brand equity on a 12-month view. Deutsche Bank expects gold price to be USD1172/oz in 2015 The gold price was at a five-year low of USD1096.68/oz on 20 July, with expectation of a strong USD and China’s gold reserve below expectation. Deutsche Bank expects the gold price in 3Q15/4Q15 to be USD1150/USD1125 per ounce, a 3.8%/5.9% decline from its 2Q15 level of USD1195. No gold rush yet from retail customers in both HK and China According to statistics of World Gold Council (WGC), consumer demand of gold in Greater China tumbled 8% to 290.4 tonnes in 1Q15 (vs. -3% globally). While among the total consumption, jewelry demand slid 11% to 228.6 tonnes in Greater China. Despite a five-year low gold price these past few days, there is no sign of a gold rush in HK and China, according to CTF. In fact, gold price trend is not the key reason that drives consumer demand The historical gold rush in China shows that it is more than just gold price movement that guides consumer demand. Three out of four gold rushes happened when the gold price was on the rise, as consumers anticipate gold will hedge inflation or there is real demand. If we take the gold and jewelry sales trend together, we note that its sales performance has more correlation with GDP as shown in Figure 8 and Figure 9. Sensitivity of CTF to every 10% decline in gold sales 6.9% drop in NP In the case of CTF, every 10% decline in gold sales will result in a 5.4% decline in sales and a 6.9% decline in NP. While gold sales account for 53.2% of sales in FY15, it has a GPM of only ~15% (vs. group level of 29.7%). Thus, we estimate that gold products accounted for only ~28% of GP as of FY15. We favor gold and jewelry sector in HK/China in mid to long term In the mid to long term, we like the gold and jewelry sector in HK/China thanks to the emergence of a middle-income class. Demand for gem-set jewelry set to increase over time, as seen in other markets. We also like the sector because new players need a long time to build their brand equity and ensure consistent raw material sourcing, such as diamonds, which is not easy. Valuation and risks We use DCF, P/E-to-growth, and relative P/E to value the sector. DCF captures the future cash flow of consumer companies, while PE/G and relative P/E show a company’s relative value vs. peers. Downside risks: higher-than-expected raw material prices, SSS growth failing to pick up, and intense competition. Upside risks: a greater-than-expected rise in overall SSS growth or sales volume, higher operating leverage, and weaker-than-expected input costs.

Upload: others

Post on 04-Jul-2020

1 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

Deutsche Bank Markets Research

Asia

China

Consumer

Industry

China/HK Gold & Jewellery Retailers

Date

22 July 2015

Industry Update

Record-low gold price does not trigger gold rush so far

Buy CTF

________________________________________________________________________________________________________________

Deutsche Bank AG/Hong Kong

Deutsche Bank does and seeks to do business with companies covered in its research reports. Thus, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. DISCLOSURES AND ANALYST CERTIFICATIONS ARE LOCATED IN APPENDIX 1. MCI (P) 124/04/2015.

Anne Ling

Research Analyst

(+852) 2203 6177

[email protected]

Top picks

Chow Tai Fook (1929.HK),HKD8.05 Buy

Source: Deutsche Bank

Companies Featured

Chow Tai Fook (1929.HK),HKD8.05 Buy

2015A 2016E 2017E

P/E (x) 19.3 15.9 13.9

EV/EBITDA (x) 14.6 11.1 9.7

Price/book (x) 2.1 1.9 1.7

Source: Deutsche Bank

With the recent gold price hitting a five-year low of USD1096.68/oz on 20 July, investors wonder if the gold rush could occur again as in 2013. We would like to reiterate our view that 1) historical data shows that there are more factors causing a gold rush than just gold price volatility; 2) demand of gold and jewelry items are more co-related to economic cycles as shown in Figures 8 and 9. While short-term gold and jewelry retailers in HK/China will still experience weak SSS growth and operating deleverage especially in HK, we expect performance to improve from 4Q15 on a low base. Within the space, we like CTF due to its strong brand equity on a 12-month view.

Deutsche Bank expects gold price to be USD1172/oz in 2015 The gold price was at a five-year low of USD1096.68/oz on 20 July, with expectation of a strong USD and China’s gold reserve below expectation. Deutsche Bank expects the gold price in 3Q15/4Q15 to be USD1150/USD1125 per ounce, a 3.8%/5.9% decline from its 2Q15 level of USD1195.

No gold rush yet from retail customers in both HK and China According to statistics of World Gold Council (WGC), consumer demand of gold in Greater China tumbled 8% to 290.4 tonnes in 1Q15 (vs. -3% globally). While among the total consumption, jewelry demand slid 11% to 228.6 tonnes in Greater China. Despite a five-year low gold price these past few days, there is no sign of a gold rush in HK and China, according to CTF.

In fact, gold price trend is not the key reason that drives consumer demand The historical gold rush in China shows that it is more than just gold price movement that guides consumer demand. Three out of four gold rushes happened when the gold price was on the rise, as consumers anticipate gold will hedge inflation or there is real demand. If we take the gold and jewelry sales trend together, we note that its sales performance has more correlation with GDP as shown in Figure 8 and Figure 9.

Sensitivity of CTF to every 10% decline in gold sales – 6.9% drop in NP In the case of CTF, every 10% decline in gold sales will result in a 5.4% decline in sales and a 6.9% decline in NP. While gold sales account for 53.2% of sales in FY15, it has a GPM of only ~15% (vs. group level of 29.7%). Thus, we estimate that gold products accounted for only ~28% of GP as of FY15.

We favor gold and jewelry sector in HK/China in mid to long term In the mid to long term, we like the gold and jewelry sector in HK/China thanks to the emergence of a middle-income class. Demand for gem-set jewelry set to increase over time, as seen in other markets. We also like the sector because new players need a long time to build their brand equity and ensure consistent raw material sourcing, such as diamonds, which is not easy.

Valuation and risks We use DCF, P/E-to-growth, and relative P/E to value the sector. DCF captures the future cash flow of consumer companies, while PE/G and relative P/E show a company’s relative value vs. peers. Downside risks: higher-than-expected raw material prices, SSS growth failing to pick up, and intense competition. Upside risks: a greater-than-expected rise in overall SSS growth or sales volume, higher operating leverage, and weaker-than-expected input costs.

Page 2: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Page 2 Deutsche Bank AG/Hong Kong

Industry update

Gold price slumped; hitting five-year low

Gold price at five-year low

Gold spot price slumped as much as USD40 in minutes to below USD1,100/oz

when the Asian market opened on 20 July, hitting a five-year low. This is

mainly due to 1) a strong US dollar that soared after Janet Yellen, federal

reserve chief, reaffirmed last week expectations of an interest rate hike within

this year; 2) the Chinese government’s lower-than-expected gold reserve. The

People's Bank of China said on 17 July that the government’s gold reserve rose

by 60% to 1,658 tonnes by the end of June 2015 from April 2009, when the

figure was last released last. This news failed to lift the gold price as it was

only 50% of what markets expected.

Deutsche Bank’s forecast of gold price

Deutsche Bank maintains a bearish outlook on gold price going forward, given

Fed tightening and a stronger US dollar. Based on the latest Deutsche Bank

forecast dated 30 June 2015, the gold price in 3Q15/4Q15 is estimated to be

USD1150/1125 per ounce. Gold price in 2015/2016/2017 is expected to be

USD1172/1100/1100 per ounce, respectively (source: Commodities Quarterly -

Timing A Reallocation Into Commodities, published on 30 June 2015).

Figure 2: Gold price movement (quarterly) and Deutsche Bank forecast

1632

1417

13301272 1292 1300 1284

1201 1219 119511951150 1125

1000

1100

1200

1300

1400

1500

1600

1700Gold price movement Gold price movement-DB forecast

USD/oz

Source: Deutsche Bank estimates, Bloomberg Finance LP, forecast on 30 June 2015

Figure 1: Gold price

0

200

400

600

800

1000

1200

1400

1600

1800

2000

Jul-

00

Jul-

01

Jul-

02

Jul-

03

Jul-

04

Jul-

05

Jul-

06

Jul-

07

Jul-

08

Jul-

09

Jul-

10

Jul-

11

Jul-

12

Jul-

13

Jul-

14

Jul-

15

Gold Price (USD/ounce)

Source: Deutsche Bank, Bloomberg Finance LP

Page 3: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Deutsche Bank AG/Hong Kong Page 3

No gold rush yet

No gold rush yet from retail customers in both HK and China

Despite a five-year low gold price, there is no sign of a gold rush in HK and

China, according to CTF. Huang Weichang, the CEO of Luk Fook (0590.HK,

NR) said that gold sales remained soft, gold consumption sentiment is still

weak, according to HKEJ. Ronald Leung, the vice general manager of Lee

Cheong Gold, commented that it is hard to say whether this gold price slump

will affect gold and jewelry consumption in the coming weeks. He expects that

the gold price will not rebound until the US dollar stops strengthening after the

US presidential election in 2016. Sales people at Chow Sang Sang (0116.HK,

NR) also cited that no gold rush has occurred yet, according to HKEJ.

Jewelry demand declines in volume as gold price drops in 2015 ytd

According to statistics of the World Gold Council (WGC), consumer demand of

gold in Greater China tumbled 8% to 290.4 tonnes in 1Q15. Among the total

consumption, jewelry demand slid 11% to 228.6 tonnes, worse than the 3%

yoy decline for the global total.

Figure 3: SSS growth trend of jewelry companies

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun 2012 2013 2014 2015 13CNY 14CNY 15 CNY

HK/Macau 9% 33% -24% HDD(7d) na -low teens

PRC 5% 20% -12% HDD(7d) na high teens

Total 41% 7% 25% -28% na 9% -21%

HK/Macau 41% 7% 22% -28% 42%(14d) 7% -25%

PRC 25% 7% 46% -30% 32%(14d) 12% 15%

Gem-set na 3% 5% -14% na -1% -10%

Gold na 10% 36% -34% na 16% -29%

Total 40% -3% 19% -24% -2% 15% -4%

HK/Macau 48% -4% 20% -33% 5% 11% -29%

PRC 32% -3% 17% -16% -7% 18% 11%

Gem-set 32% -10% 8% 5% na 13% 26%

Gold 48% 0% 28% -24% na 19% -14%

Company YE2013

CSS

(116.HK)Dec

55% 11%

31%

-19%na 23% 10%

Festive Seasons

9% -20%

-32%

2014

-14%

-4%

Annual (#)

9% -10% -54%

-52%

29% 86% 30% 6% -12% -54%

14% 115% 70% 36% 1%

na 90% na

na 134% 56% 19% -15%

-40%

4% 68% 26% 7% -9% -50%

11%-2% 48% 18%

-4% -2%

8% 14% 2%

14%

8% 77% 32% 14% -2%

-5%

-56%

15% -28%

-16% 7% 3%

32% 12%

-65%

4%

-15%

-18%

-33%

-21%

-20%

-30%

-6%

-28%

-20%

-29%

-12%

0%

Luk Fook

(590.HK)-20%

Mar

-16%

-26%

-9%

-6%

-19%

-21%

-20%

-5%

-22%

-7%

-6%

-11%

-8%

-6%

-21%

-12%

-21%

Mar CTF

(1929.HK)

2015

-12%

na

na

-18%

-19%

0%

-18%

-18%

-15%

-24%

-7%

-10%

Source: Deutsche Bank, Company data

Figure 4: Gold price yoy % vs. USD index Figure 5: Gold price yoy % vs. China CPI

60

65

70

75

80

85

90

95

100

105

-40.0%

-30.0%

-20.0%

-10.0%

0.0%

10.0%

20.0%

30.0%

40.0%

50.0%

60.0%

Jan

-08

Jun

-08

No

v-0

8

Ap

r-0

9

Sep

-09

Feb

-10

Jul-

10

De

c-1

0

May

-11

Oct

-11

Mar

-12

Au

g-1

2

Jan

-13

Jun

-13

No

v-1

3

Ap

r-1

4

Sep

-14

Feb

-15

Gold price yoy% USD index

-4.0%

-2.0%

0.0%

2.0%

4.0%

6.0%

8.0%

10.0%

-40.0%

-30.0%

-20.0%

-10.0%

0.0%

10.0%

20.0%

30.0%

40.0%

50.0%

60.0%

Jan

-08

Jun

-08

No

v-0

8

Ap

r-0

9

Sep

-09

Feb

-10

Jul-

10

De

c-1

0

May

-11

Oct

-11

Mar

-12

Au

g-1

2

Jan

-13

Jun

-13

No

v-1

3

Ap

r-1

4

Sep

-14

Feb

-15

Gold price yoy% CPI yoy%

Source: Deutsche Bank, Bloomberg Finance LP

Source: Deutsche Bank, Bloomberg Finance LP

Page 4: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Page 4 Deutsche Bank AG/Hong Kong

Demand is driven by more than just gold price movement

Historical gold rush in China shows that it is more than just gold price movement that guides consumer demand

To recap, gold consumption rose strongly in the early 1990s mainly driven by

China’s GDP pick-up, higher disposal income, and inflation (double-digit CPI in

1993-1995) (Figure 11). Higher jewelry purchases across the board in jewelry

and investment-related consumption from 2007 to 2008 was mainly attributed

to high inflation and economic uncertainty. In 2013, gold consumption in

Greater China set a new record with 29% yoy as a result of a gold price slump

of 27% (Figure 2).

Figure 6 and Figure 7 show gold demand is not simply affected by gold price

movement.

Figure 6: Gold jewelry consumption demand (tonnes)

changes vs. gold price changes (Global and Greater

China)

Figure 7: Historical gold demand in Greater China

-40%

-30%

-20%

-10%

0%

10%

20%

30%

40%

19

98

19

99

20

00

20

01

20

02

20

03

20

04

20

05

20

06

20

07

20

08

20

09

20

10

20

11

20

12

20

13

20

14

1Q

15

Greater China Jewellery consumption YoY growth

Gold price change YoY

32%

20%

7%

29%

20%

6%

-11%

17%

-4%

15%

25%

-28%

-40%

-30%

-20%

-10%

0%

10%

20%

30%

-20%

-10%

0%

10%

20%

30%

40%

1992 2007 2008 2013

Gold jewellery demand yoy% - Greater China

Gold jewellery demand yoy% - Global total

Gold price yoy %

Source: Deutsche Bank, World Gold Council, Bloomberg Finance LP

Source: Deutsche Bank, World Gold Council

Figure 8 and Figure 9 show that gold and jewelry sales are more affected by

the economic cycle both in HK and China.

Figure 8: Nominal GDP, retail sales, gold and jewelry

sales growth rates comparison – China (2002-1H15)

Figure 9: Nominal GDP, retail sales, gold and jewelry

sales growth rates comparison – HK (2002-1Q15)

-10%

0%

10%

20%

30%

40%

50%

60%

-10%

-5%

0%

5%

10%

15%

20%

25%

30%

35%

40%

2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 1H15

China GDP nominal growth (LHS) China nominal retail sales growth (LHS)

Jewellery sales growth (RHS)

-40%

-30%

-20%

-10%

0%

10%

20%

30%

40%

50%

60%

-10%

-5%

0%

5%

10%

15%

20%

25%

30%

2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 1Q15

HK GDP nominal growth (LHS) HK nominal retail sales growth (LHS)

HK Jewellery sales growth (RHS)

Source: Deutsche Bank, NBS

Source: Deutsche Bank, HK C&SD

Page 5: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Deutsche Bank AG/Hong Kong Page 5

Figure 10: CTF Gold price sensitivity – assumptions – gold price declined by 10% in a year, all other costs hold

constant, gold products 70% hedged

-10%

HK$m Gold Gem-set Platinum Watch Total Remarks HK$m Gold Gem-set Platinum Watch Total % change

Sales 35,070 17,640 8,724 3,496 64,929 Sales 31,563 17,640 8,724 3,496 61,422 -5.4%

COGS (29,634) (7,761) (5,671) (2,692) (45,758) COGS (26,893) (7,761) (5,671) (2,692) (43,017)

GP 5,436 9,878 3,053 804 19,172 Gold - 70% hedged; Gemset - not hedged. GP 4,670 9,878 3,053 804 18,406 -4.0%

Platinum - avg price

Other income/expenses 282 Other income/expenses 282 0.0%

Opex (12,729) Opex (12,412) -2.5%

Rental (4,451) Rental (4,308) -3.2%

-China (2,645) concessionaire fees, variable -China (2,502) -5.4%

-HK (1,806) fixed lease expense -HK (1,806) 0.0%

Staff (4,047) Staff (3,909) -3.4%

-fixed (1,497) 35% in China, 40% in HK -fixed (1,497) 0.0%

-variable (2,550) 65% in China, 60% in HK -variable (2,412) -5.4%

Depreciation (863) fixed Depreciation (863) 0.0%

Other cost (3,369) 20% variable Other cost (3,333) -1.1%

EBIT 6,724 EBIT 6,275 -6.7%

Interest income/expense (212) Interest income/expense (212) 0.0%

Associates (11) Associates (11)

PBT 6,501 PBT 6,052 -6.9%

Tax (1,359) Tax (1,265) -6.9%

Min (78) Min (73) -6.9%

Net profit 5,064 Net profit 4,714 -6.9%

Common Size Gold Gemset Platinum Watch Total Common Size Gold Gemset Platinum Watch Total

Sales 54% 27% 13% 5% 100% Sales 51% 29% 14% 6% 100%

COGS -70% COGS -70%

GP 15.5% 56% 35% 23% 29.5% GP 14.8% 56% 35% 23% 30.0%

Other income/expenses 0.0% 0.4% Other income/expenses 0.5%

Opex 0.0% -20% Opex -20%

Rental 0.0% -7% Rental -7%

-China 0.0% -4% -China -4%

-HK 0.0% -3% -HK -3%

Staff 0.0% -6% Staff -6%

-fixed 0.0% -2% -fixed -2%

-variable 0.0% -4% -variable -4%

Depreciation 0.0% -1% Depreciation -1%

Other cost 0.0% -5% Other cost -5%

EBIT 0.0% 10.4% EBIT 10.2%

Interest income/expense -0.3% Interest income/expense -0.3%

Associates 0.0% Associates 0.0%

PBT 10.0% PBT 9.9%

ETR -20.9% ETR -20.9%

Min -0.1% Min -0.1%

Net profit 7.80% Net profit 7.67%

Base case (based on FY16E DB forecast) Case (based on FY16E DB forecast) - gold px decline by 10%

Base case (based on FY16E DB forecast) Case (based on FY16E DB forecast) - gold px decline by 10%

Source: Deutsche Bank

Page 6: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Page 6 Deutsche Bank AG/Hong Kong

The author of this report wishes to acknowledge the contribution made by

Louise Li, employee of Evalueserve Research, a third-party provider to Deutsche

Bank of offshore research support services.

Page 7: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Deutsche Bank AG/Hong Kong Page 7

Appendix 1

Important Disclosures

Additional information available upon request

Disclosure checklist

Company Ticker Recent price* Disclosure

Chow Tai Fook 1929.HK 8.05 (HKD) 21 Jul 15 NA

Hengdeli 3389.HK 1.17 (HKD) 21 Jul 15 NA *Prices are current as of the end of the previous trading session unless otherwise indicated and are sourced from local exchanges via Reuters, Bloomberg and other vendors . Other information is sourced from Deutsche Bank, subject companies, and other sources. For disclosures pertaining to recommendations or estimates made on securities other than the primary subject of this research, please see the most recently published company report or visit our global disclosure look-up page on our website at http://gm.db.com/ger/disclosure/DisclosureDirectory.eqsr. For disclosures pertaining to recommendations or estimates made on securities other than the primary subject of this research, please see the most recently published company report or visit our global disclosure look-up page on our website at http://gm.db.com/ger/disclosure/DisclosureDirectory.eqsr

Analyst Certification

The views expressed in this report accurately reflect the personal views of the undersigned lead analyst about the subject issuers and the securities of those issuers. In addition, the undersigned lead analyst has not and will not receive any compensation for providing a specific recommendation or view in this report. Anne Ling

Historical recommendations and target price: Chow Tai Fook (1929.HK) (as of 7/21/2015)

1 2

34

5

6

7

0.00

2.00

4.00

6.00

8.00

10.00

12.00

14.00

16.00

Jul 13 Oct 13 Jan 14 Apr 14 Jul 14 Oct 14 Jan 15 Apr 15

Secu

rity

Pri

ce

Date

Previous Recommendations

Strong Buy Buy Market Perform Underperform Not Rated Suspended Rating

Current Recommendations

Buy Hold Sell Not Rated Suspended Rating

*New Recommendation Structure as of September 9,2002

1. 22/10/2013: Buy, Target Price Change HKD13.30 5. 08/01/2015: Buy, Target Price Change HKD12.57

2. 27/11/2013: Downgrade to Hold, Target Price Change HKD13.10 6. 29/04/2015: Buy, Target Price Change HKD11.87

3. 17/06/2014: Upgrade to Buy, HKD13.10 7. 16/06/2015: Buy, Target Price Change HKD9.53

4. 16/10/2014: Buy, Target Price Change HKD12.61

Page 8: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Page 8 Deutsche Bank AG/Hong Kong

Historical recommendations and target price: Hengdeli (3389.HK) (as of 7/21/2015)

1

2

3 4

0.00

0.50

1.00

1.50

2.00

2.50

Jul 13 Oct 13 Jan 14 Apr 14 Jul 14 Oct 14 Jan 15 Apr 15

Secu

rity

Pri

ce

Date

Previous Recommendations

Strong Buy Buy Market Perform Underperform Not Rated Suspended Rating

Current Recommendations

Buy Hold Sell Not Rated Suspended Rating

*New Recommendation Structure as of September 9,2002

1. 29/08/2013: Buy, Target Price Change HKD2.38 3. 19/08/2014: Hold, Target Price Change HKD1.58

2. 26/03/2014: Downgrade to Hold, Target Price Change HKD1.67 4. 18/03/2015: Hold, Target Price Change HKD1.35

Equity rating key Equity rating dispersion and banking relationships

Buy: Based on a current 12- month view of total share-holder return (TSR = percentage change in share price from current price to projected target price plus pro-jected dividend yield ) , we recommend that investors buy the stock. Sell: Based on a current 12-month view of total share-holder return, we recommend that investors sell the stock Hold: We take a neutral view on the stock 12-months out and, based on this time horizon, do not recommend either a Buy or Sell. Notes:

1. Newly issued research recommendations and target prices always supersede previously published research. 2. Ratings definitions prior to 27 January, 2007 were:

Buy: Expected total return (including dividends) of 10% or more over a 12-month period Hold: Expected total return (including dividends) between -10% and 10% over a 12-month period Sell: Expected total return (including dividends) of -10% or worse over a 12-month period

52 %

38 %

10 %25 %18 %

14 %0

50

100

150

200

250

300

350

400

450

Buy Hold Sell

Asia-Pacific Universe

Companies Covered Cos. w/ Banking Relationship

Page 9: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Deutsche Bank AG/Hong Kong Page 9

Regulatory Disclosures

1.Important Additional Conflict Disclosures

Aside from within this report, important conflict disclosures can also be found at https://gm.db.com/equities under the

"Disclosures Lookup" and "Legal" tabs. Investors are strongly encouraged to review this information before investing.

2.Short-Term Trade Ideas

Deutsche Bank equity research analysts sometimes have shorter-term trade ideas (known as SOLAR ideas) that are

consistent or inconsistent with Deutsche Bank's existing longer term ratings. These trade ideas can be found at the

SOLAR link at http://gm.db.com.

Page 10: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Page 10 Deutsche Bank AG/Hong Kong

Additional Information

The information and opinions in this report were prepared by Deutsche Bank AG or one of its affiliates (collectively

"Deutsche Bank"). Though the information herein is believed to be reliable and has been obtained from public sources

believed to be reliable, Deutsche Bank makes no representation as to its accuracy or completeness.

Deutsche Bank may consider this report in deciding to trade as principal. It may also engage in transactions, for its own

account or with customers, in a manner inconsistent with the views taken in this research report. Others within

Deutsche Bank, including strategists, sales staff and other analysts, may take views that are inconsistent with those

taken in this research report. Deutsche Bank issues a variety of research products, including fundamental analysis,

equity-linked analysis, quantitative analysis and trade ideas. Recommendations contained in one type of communication

may differ from recommendations contained in others, whether as a result of differing time horizons, methodologies or

otherwise. Deutsche Bank and/or its affiliates may also be holding debt securities of the issuers it writes on.

Analysts are paid in part based on the profitability of Deutsche Bank AG and its affiliates, which includes investment

banking revenues.

Opinions, estimates and projections constitute the current judgment of the author as of the date of this report. They do

not necessarily reflect the opinions of Deutsche Bank and are subject to change without notice. Deutsche Bank has no

obligation to update, modify or amend this report or to otherwise notify a recipient thereof if any opinion, forecast or

estimate contained herein changes or subsequently becomes inaccurate. This report is provided for informational

purposes only. It is not an offer or a solicitation of an offer to buy or sell any financial instruments or to participate in any

particular trading strategy. Target prices are inherently imprecise and a product of the analyst’s judgment. The financial

instruments discussed in this report may not be suitable for all investors and investors must make their own informed

investment decisions. Prices and availability of financial instruments are subject to change without notice and

investment transactions can lead to losses as a result of price fluctuations and other factors. If a financial instrument is

denominated in a currency other than an investor's currency, a change in exchange rates may adversely affect the

investment. Past performance is not necessarily indicative of future results. Unless otherwise indicated, prices are

current as of the end of the previous trading session, and are sourced from local exchanges via Reuters, Bloomberg and

other vendors. Data is sourced from Deutsche Bank, subject companies, and in some cases, other parties.

Macroeconomic fluctuations often account for most of the risks associated with exposures to instruments that promise

to pay fixed or variable interest rates. For an investor who is long fixed rate instruments (thus receiving these cash

flows), increases in interest rates naturally lift the discount factors applied to the expected cash flows and thus cause a

loss. The longer the maturity of a certain cash flow and the higher the move in the discount factor, the higher will be the

loss. Upside surprises in inflation, fiscal funding needs, and FX depreciation rates are among the most common adverse

macroeconomic shocks to receivers. But counterparty exposure, issuer creditworthiness, client segmentation, regulation

(including changes in assets holding limits for different types of investors), changes in tax policies, currency

convertibility (which may constrain currency conversion, repatriation of profits and/or the liquidation of positions), and

settlement issues related to local clearing houses are also important risk factors to be considered. The sensitivity of fixed

income instruments to macroeconomic shocks may be mitigated by indexing the contracted cash flows to inflation, to

FX depreciation, or to specified interest rates – these are common in emerging markets. It is important to note that the

index fixings may -- by construction -- lag or mis-measure the actual move in the underlying variables they are intended

to track. The choice of the proper fixing (or metric) is particularly important in swaps markets, where floating coupon

rates (i.e., coupons indexed to a typically short-dated interest rate reference index) are exchanged for fixed coupons. It is

also important to acknowledge that funding in a currency that differs from the currency in which coupons are

denominated carries FX risk. Naturally, options on swaps (swaptions) also bear the risks typical to options in addition to

the risks related to rates movements.

Derivative transactions involve numerous risks including, among others, market, counterparty default and illiquidity risk.

The appropriateness or otherwise of these products for use by investors is dependent on the investors' own

circumstances including their tax position, their regulatory environment and the nature of their other assets and

liabilities, and as such, investors should take expert legal and financial advice before entering into any transaction similar

Page 11: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Deutsche Bank AG/Hong Kong Page 11

to or inspired by the contents of this publication. The risk of loss in futures trading and options, foreign or domestic, can

be substantial. As a result of the high degree of leverage obtainable in futures and options trading, losses may be

incurred that are greater than the amount of funds initially deposited. Trading in options involves risk and is not suitable

for all investors. Prior to buying or selling an option investors must review the "Characteristics and Risks of Standardized

Options”, at http://www.optionsclearing.com/about/publications/character-risks.jsp. If you are unable to access the

website please contact your Deutsche Bank representative for a copy of this important document.

Participants in foreign exchange transactions may incur risks arising from several factors, including the following: ( i)

exchange rates can be volatile and are subject to large fluctuations; ( ii) the value of currencies may be affected by

numerous market factors, including world and national economic, political and regulatory events, events in equity and

debt markets and changes in interest rates; and (iii) currencies may be subject to devaluation or government imposed

exchange controls which could affect the value of the currency. Investors in securities such as ADRs, whose values are

affected by the currency of an underlying security, effectively assume currency risk.

Unless governing law provides otherwise, all transactions should be executed through the Deutsche Bank entity in the

investor's home jurisdiction.

United States: Approved and/or distributed by Deutsche Bank Securities Incorporated, a member of FINRA, NFA and

SIPC. Non-U.S. analysts may not be associated persons of Deutsche Bank Securities Incorporated and therefore may not

be subject to FINRA regulations concerning communications with subject company, public appearances and securities

held by the analysts.

Germany: Approved and/or distributed by Deutsche Bank AG, a joint stock corporation with limited liability incorporated

in the Federal Republic of Germany with its principal office in Frankfurt am Main. Deutsche Bank AG is authorized under

German Banking Law (competent authority: European Central Bank) and is subject to supervision by the European

Central Bank and by BaFin, Germany’s Federal Financial Supervisory Authority.

United Kingdom: Approved and/or distributed by Deutsche Bank AG acting through its London Branch at Winchester

House, 1 Great Winchester Street, London EC2N 2DB. Deutsche Bank AG in the United Kingdom is authorised by the

Prudential Regulation Authority and is subject to limited regulation by the Prudential Regulation Authority and Financial

Conduct Authority. Details about the extent of our authorisation and regulation are available on request.

Hong Kong: Distributed by Deutsche Bank AG, Hong Kong Branch.

Korea: Distributed by Deutsche Securities Korea Co.

South Africa: Deutsche Bank AG Johannesburg is incorporated in the Federal Republic of Germany (Branch Register

Number in South Africa: 1998/003298/10).

Singapore: by Deutsche Bank AG, Singapore Branch or Deutsche Securities Asia Limited, Singapore Branch (One Raffles

Quay #18-00 South Tower Singapore 048583, +65 6423 8001), which may be contacted in respect of any matters

arising from, or in connection with, this report. Where this report is issued or promulgated in Singapore to a person who

is not an accredited investor, expert investor or institutional investor (as defined in the applicable Singapore laws and

regulations), they accept legal responsibility to such person for its contents.

Japan: Approved and/or distributed by Deutsche Securities Inc.(DSI). Registration number - Registered as a financial

instruments dealer by the Head of the Kanto Local Finance Bureau (Kinsho) No. 117. Member of associations: JSDA,

Type II Financial Instruments Firms Association, The Financial Futures Association of Japan, and Japan Investment

Advisers Association. Commissions and risks involved in stock transactions - for stock transactions, we charge stock

commissions and consumption tax by multiplying the transaction amount by the commission rate agreed with each

customer. Stock transactions can lead to losses as a result of share price fluctuations and other factors. Transactions in

foreign stocks can lead to additional losses stemming from foreign exchange fluctuations. We may also charge

commissions and fees for certain categories of investment advice, products and services. Recommended investment

strategies, products and services carry the risk of losses to principal and other losses as a result of changes in market

and/or economic trends, and/or fluctuations in market value. Before deciding on the purchase of financial products

Page 12: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

22 July 2015

Consumer

China/HK Gold & Jewellery Retailers

Page 12 Deutsche Bank AG/Hong Kong

and/or services, customers should carefully read the relevant disclosures, prospectuses and other documentation.

"Moody's", "Standard & Poor's", and "Fitch" mentioned in this report are not registered credit rating agencies in Japan

unless Japan or "Nippon" is specifically designated in the name of the entity. Reports on Japanese listed companies not

written by analysts of DSI are written by Deutsche Bank Group's analysts with the coverage companies specified by DSI.

Some of the foreign securities stated on this report are not disclosed according to the Financial Instruments and

Exchange Law of Japan.

Malaysia: Deutsche Bank AG and/or its affiliate(s) may maintain positions in the securities referred to herein and may

from time to time offer those securities for purchase or may have an interest to purchase such securities. Deutsche Bank

may engage in transactions in a manner inconsistent with the views discussed herein.

Qatar: Deutsche Bank AG in the Qatar Financial Centre (registered no. 00032) is regulated by the Qatar Financial Centre

Regulatory Authority. Deutsche Bank AG - QFC Branch may only undertake the financial services activities that fall

within the scope of its existing QFCRA license. Principal place of business in the QFC: Qatar Financial Centre, Tower,

West Bay, Level 5, PO Box 14928, Doha, Qatar. This information has been distributed by Deutsche Bank AG. Related

financial products or services are only available to Business Customers, as defined by the Qatar Financial Centre

Regulatory Authority.

Russia: This information, interpretation and opinions submitted herein are not in the context of, and do not constitute,

any appraisal or evaluation activity requiring a license in the Russian Federation.

Kingdom of Saudi Arabia: Deutsche Securities Saudi Arabia LLC Company, (registered no. 07073-37) is regulated by the

Capital Market Authority. Deutsche Securities Saudi Arabia may only undertake the financial services activities that fall

within the scope of its existing CMA license. Principal place of business in Saudi Arabia: King Fahad Road, Al Olaya

District, P.O. Box 301809, Faisaliah Tower - 17th Floor, 11372 Riyadh, Saudi Arabia.

United Arab Emirates: Deutsche Bank AG in the Dubai International Financial Centre (registered no. 00045) is regulated

by the Dubai Financial Services Authority. Deutsche Bank AG - DIFC Branch may only undertake the financial services

activities that fall within the scope of its existing DFSA license. Principal place of business in the DIFC: Dubai

International Financial Centre, The Gate Village, Building 5, PO Box 504902, Dubai, U.A.E. This information has been

distributed by Deutsche Bank AG. Related financial products or services are only available to Professional Clients, as

defined by the Dubai Financial Services Authority.

Australia: Retail clients should obtain a copy of a Product Disclosure Statement (PDS) relating to any financial product

referred to in this report and consider the PDS before making any decision about whether to acquire the product. Please

refer to Australian specific research disclosures and related information at

https://australia.db.com/australia/content/research-information.html

Australia and New Zealand: This research, and any access to it, is intended only for "wholesale clients" within the

meaning of the Australian Corporations Act and New Zealand Financial Advisors Act respectively.

Additional information relative to securities, other financial products or issuers discussed in this report is available upon

request. This report may not be reproduced, distributed or published by any person for any purpose without Deutsche

Bank's prior written consent. Please cite source when quoting.

Copyright © 2015 Deutsche Bank AG

Page 13: China/HK Gold & Jewellery Retailerspg.jrj.com.cn/.../53b17169-4726-4db8-82ff-418a2d757231.pdf2015/07/22  · In the case of CTF, every 10% decline in gold sales will result in a 5.4%

David Folkerts-Landau Group Chief Economist

Member of the Group Executive Committee

Raj Hindocha Global Chief Operating Officer

Research

Marcel Cassard Global Head

FICC Research & Global Macro Economics

Steve Pollard Global Head

Equity Research

Michael Spencer Regional Head

Asia Pacific Research

Ralf Hoffmann Regional Head

Deutsche Bank Research, Germany

Andreas Neubauer Regional Head

Equity Research, Germany

International locations

Deutsche Bank AG

Deutsche Bank Place

Level 16

Corner of Hunter & Phillip Streets

Sydney, NSW 2000

Australia

Tel: (61) 2 8258 1234

Deutsche Bank AG

Große Gallusstraße 10-14

60272 Frankfurt am Main

Germany

Tel: (49) 69 910 00

Deutsche Bank AG

Filiale Hongkong

International Commerce Centre,

1 Austin Road West,Kowloon,

Hong Kong

Tel: (852) 2203 8888

Deutsche Securities Inc.

2-11-1 Nagatacho

Sanno Park Tower

Chiyoda-ku, Tokyo 100-6171

Japan

Tel: (81) 3 5156 6770

Deutsche Bank AG London

1 Great Winchester Street

London EC2N 2EQ

United Kingdom

Tel: (44) 20 7545 8000

Deutsche Bank Securities Inc.

60 Wall Street

New York, NY 10005

United States of America

Tel: (1) 212 250 2500