森松國際(2155.HK)2023年報(bào)點(diǎn)評：在手訂單充裕海外需求強(qiáng)勁多元化訂單助力穩(wěn)健增長

研究報(bào)告ResearchReport3Apr2024森松國際MorimatsuInternationalHoldings(2155HK)2023年報(bào)點(diǎn)評：在手訂單充裕，海外需求強(qiáng)勁，多元化訂單助力穩(wěn)健增長AbundantOrdersonHand,StrongOverseasDemand,DiversifiedOrderstoHelpSteadyGrowthInvestmentFocus

維持優(yōu)維持優(yōu)大市 MaintainOUTPERFORM評級現(xiàn)價目標(biāo)價OUTPERFORMHK$4.45HK$10.20HTIESGE-S-G:0-5,(PleaserefertotheAppendixforESGcomments)3.3-4.0-4.0市值 HK$5.30bn/US$0.68bn日交易額(3個月均值) US$0.88mn發(fā)行股票數(shù)目 1,190mn自由流通股(%) 30%1年股價最高最低值 HK$9.55-HK$3.63注：現(xiàn)價HK$4.45為2024年4月2日收盤價PriceReturnMSCIChina125100755025Apr-23FactsetAug-23Dec-23絕對值絕對值（美元）相對MSCIChina1mth-4.1%-4.1%33.0%3mth-19.1%-19.2%19.3%12mth-53.0%-52.8%-6.8%EPS(Rmb)毛利率事件：公司于2024年3月28日發(fā)布2023年全年業(yè)績。點(diǎn)評【多元化行業(yè)/領(lǐng)域及地區(qū)的訂單助力業(yè)績穩(wěn)健增長】2023全年公司共實(shí)現(xiàn)收入73.6億元，同比+13.47%，增長主要來自油氣煉化行業(yè)（該行業(yè)收入+502.9%yoy）于年內(nèi)實(shí)現(xiàn)整體交付并全部確認(rèn)收入。收入增速前三的行業(yè)分別為油氣煉化（+502.9%），動力電池原材料（+15%）和化工（+8.9%）。毛利率為27.9%（同比+0.3%），主要得益于集團(tuán)總體運(yùn)營效率提高。銷售及管理費(fèi)用率微降，財(cái)務(wù)費(fèi)用率基本持平，研發(fā)費(fèi)用率微升。20232.4%（同比-0.4pcts），主要得益于高傭金項(xiàng)目完工導(dǎo)致向第三方支付的銷售傭金減少。管理費(fèi)用率、財(cái)務(wù)費(fèi)用率及研發(fā)費(fèi)用率分別為7.4（pcts）、0.18%（同比-0.07pcts）5.7%（同比+0.8pcts）。研發(fā)費(fèi)用率上升主要由于集團(tuán)持續(xù)對新領(lǐng)域、產(chǎn)品及技術(shù)進(jìn)行投入，以鞏固自身核心競爭力，提升客戶粘性。歸母凈利潤8.45億元，同比+26.2%，符合預(yù)期，歸母凈利率11.4%（同比+1.1pcts）?！境砷L性：在手訂單充裕，高質(zhì)量中長期訂單占比增加，加強(qiáng)競爭壁壘；產(chǎn)能陸續(xù)投產(chǎn)，釋放增長空間】1. 2023新簽訂單77.84億元（-16.8%yoy），主要由于下游高附加值訂單銷售周期較長，部分訂單簽字確認(rèn)遞延至24年。新簽訂單中，占比前三的行業(yè)分別為制藥和生物制藥（26.05億，占比33.5%，-5.3%yoy）、化工（16.67億，占比21%，(Rmbmn)Dec-23ADec-24EDec-25EDec-26E營業(yè)收入7,3608,4769,80611,296(+/-)13%15%16%15%凈利潤(Rmbmn)Dec-23ADec-24EDec-25EDec-26E營業(yè)收入7,3608,4769,80611,296(+/-)13%15%16%15%凈利潤8451,0141,2021,424(+/-)26%20%19%19%0.670.800.921.0627.9%28.5%28.9%29.2%2. 2023在手訂單90.77億元（+5.3%yoy），在22年底86.22億凈資產(chǎn)收益率19.3%19.2%19.0%18.8%元的高基數(shù)上繼續(xù)提升。常熟產(chǎn)能已于4Q23全面交付并準(zhǔn)備市盈率資料來源：公司信息6TI544投產(chǎn)，根據(jù)集團(tuán)目前充裕的在手訂單，預(yù)計(jì)常熟產(chǎn)能將全部釋放。在手訂單詳情請見表一。VolumeVolume孟科含KehanMeng 王秦WangYiqinkh.meng@ yq.wang@(PleaseseeappendixforEnglishtranslationofdisclaimer)表1公司在手訂單（單位：人民幣千元）資料來源：公司年報(bào)，HTIResearch表2公司新簽訂單（單位：人民幣千元）資料來源：公司年報(bào)，HTIResearch估值表3可比公司估值資料來源：一致預(yù)期，彭博預(yù)測，HTI預(yù)測RMB/HKD=0.92財(cái)務(wù)報(bào)表表4財(cái)務(wù)報(bào)表資料來源：HTIAPPENDIX1SummaryEvent:TheCompanyreleasesfullyear2023resultsonMarch28,2024.Comments:Ordersfromdiversifiedindustries/fieldsandregionscontributetosolidperformancegrowth.Forthefullyearof2023,thecompanyachievedatotalrevenueofRMB7.36billion,+13.47%withthegrowthmainlycomingfromtheoilandgasrefiningindustry(theindustry'srevenuewas+502.9%yoy),wherealargeorderwasdeliveredintheyearandtherevenuewasfullyrecognized.Thetopthreeindustriesintermsofrevenuegrowthwereoil&gas(+502.9%),powerbatterymaterials(+15%)andchemicals(+8.9%).Grossprofitmarginwas27.9%(+0.3%yoy),mainlyduetotheimprovementintheGroup'soveralloperationalefficiency.Sellingandadministrativeexpenseratiodecreasedslightly,financeexpenseratiowasbasicallyflat,andR&Dexpenseratioincreasedslightly.2023full-yearsellingexpenseratiowas2.4%(-0.4pctsyoy),mainlybenefitedfromthecompletionofhigh-commissionprojectsleadingtoadecreaseinsalescommissionspaidtothirdparties.Theadministrativeexpenseratio,financeexpenseratioandR&Dexpenseratiowere7.4%(-0.5pcts0.18%(-0.07pctsand5.7%(+0.8pctsrespectively.TheincreaseinR&DexpenseratiowasmainlyduetotheGroup'scontinuousinvestmentinnewareas,productsandtechnologiestoconsolidateitscorecompetitivenessandenhancecustomerstickiness.NetprofitattributabletoshareholdersofRMB845million,+26.2%wasinlinewithexpectations,withnetattributableprofitmarginof11.4%(+1.1pctsyoy).Growth:Abundantordersinhand,increasingtheproportionofhigh-qualitymedium-andlong-termorders,strengtheningthecompetitivebarriers;productioncapacityisgraduallyputintoproduction,releasingthespaceforgrowth.2023newlysignedorders7.784billionyuan(-16.8%yoy),mainlyduetothedownstreamhighvalue-addedorderssalescycleispartoftheordersignatureconfirmationdeferredto24years.Amongtheneworders,thetopthreeindustrieswerepharmaceuticalsandbiopharmaceuticals($2.605billion,33.5%,-5.3%yoy),chemicals($1.667billion,21%,-8%yoy)andelectronicchemicals($1.164billion,15%,-41%yoy)."Other"ordersincreasedsignificantly(+376%yoy),mainlyinemergingsectorssuchasgreenbelievethattheGroup'sincreasingshareofhigh-qualitymedium-andlong-termorderswillcontributetotheGroup'ssubsequentsolidgrowthandimprovedprofitability.Pleasereferto2fordetailsoftheneworders.2023ordersonhandamountedtoRMB9.077billion(+5.3%yoy),continuingtoimproveonthehighbaseofRMB8.622billionattheendof22.Changshuproductioncapacitywasfullydeliveredandreadyforproductionin4Q23.BasedontheGroup'scurrentabundantorderbookonhand,itisexpectedthatallChangshuproductioncapacitywillbereleased.Pleasereferto1fordetailsofordersinhand.Strongdemandforoverseasbusiness.Overseasstrategiclayoutisforward-lookingandThecompanycontinuestoplowintotheinternationalmarket,expandingtheblueoceanterritory,fromproductoutputtotechnologyoutputandserviceoutput.TheexpansionofMalaysiafactoryisexpectedtobedeliveredgraduallyin1Q25,whichwillfurtherhelpthecompanytodeepenitsoverseasbusiness.2023neworderssigned,overseasaccountedformorethan70%,ordersinhand,overseasordersaccountedformorethan60%.EarningsForecasts:Wehaveloweredourrevenueandprofitforecastsforthecompanyastheamountofneworderssignedbythecompanyfellshortofexpectations.Weexpectthecompany'srevenuein24/25/26tobeRMB8.476/98.06/11.296billion(previousvalue:RMB10.192/12.31billionin2024/2025),withagrowthrateof15.2%/15.7%/15.2%;netprofitattributabletoshareholdersin24/25/26tobeRMB1.014/1.202/1.424billion(previous:RMB1.056/1.315billionin2024/2025),withagrowthrateof20.0%/18.5%/18.5%.Valuation:Maintainoutperformrating,lowertargetpriceby28.6%toHKD10.2.AstheoverallvaluationpivotofHongKongstocksisadjusteddownward,basedonthevaluationofcomparablecompanies,wegivethecompanyaPEof11Xin2024,assumingRMB/HKDexchangerateis0.92,correspondingtoasharepriceofHKD10.2.Maintain"Outperform"investmentrating.Risks:Downstreammarketcyclicality,capacityconstraints,escalatingSino-UStradewar,foreignexchangeconversionlossesAPPENDIX2ESGCommentsEnvironmental:ThecompanyiscontinuingmakingeffforttoimprovetheirESGratings.Social:ThecompanyiscontinuingmakingeffforttoimprovetheirESGratings.Governance:ThecompanyiscontinuingmakingeffforttoimprovetheirESGratings.附錄APPENDIX重要信息披露本研究報(bào)告由海通國際分銷，海通國際是由海通國際研究有限公司(HTIRL)，HaitongSecuritiesIndiaPrivateLimited(HSIPL)，HaitongInternationalJapanK.K.(HTIJKK)和海通國際證券有限公司(HTISCL)的證券研究團(tuán)隊(duì)所組成的全球品牌，海通國際證券集團(tuán)(HTISG)各成員分別在其許可的司法管轄區(qū)內(nèi)從事證券活動。IMPORTANTDISCLOSURESThisresearchreportisdistributedbyHaitongInternational,aglobalbrandnamefortheequityresearchteamsofHaitongInternationalResearchLimited(“HTIRL”),HaitongSecuritiesIndiaPrivateLimited(“HSIPL”),HaitongInternationalJapanK.K.(“HTIJKK”),HaitongInternationalSecuritiesCompanyLimited(“HTISCL”),andanyothermemberswithintheHaitongInternationalSecuritiesGroupofCompanies(“HTISG”),eachauthorizedtoengageinsecuritiesactivitiesinitsrespectivejurisdiction.HTIRL分析師認(rèn)證AnalystCertification:我，孟科含，在此保證（i）本研究報(bào)告中的意見準(zhǔn)確反映了我們對本研究中提及的任何或所有目標(biāo)公司或上市公司的個人觀點(diǎn)，并且（ii）我的報(bào)酬中沒有任何部分與本研究報(bào)告中表達(dá)的具體建議或觀點(diǎn)直接或間接相關(guān)；及就此報(bào)告中所討論目標(biāo)公司的證券，我們（包括我們的家屬）在其中均不持有任何財(cái)務(wù)利益。我和我的家屬（我已經(jīng)告知他們）將不會在本研究3個工作日內(nèi)交易此研究報(bào)告所討論目標(biāo)公司的證券。I,KehanMengcertifythatitheviewsexpressedinthisresearchreportaccuratelyreflectmypersonalviewsaboutanyorallofthesubjectcompaniesorissuersreferredtointhisresearchandiinopartofmycompensationwas,isorwillbedirectlyorindirectlyrelatedtothespecificrecommendationsorviewsexpressedinthisresearchreportandthatIincludingmembersofmyhouseholdhavenofinancialinterestinthesecurityorsecuritiesofthesubjectcompaniesdiscussedIandmyhousehold,whomIhavealreadynotifiedofthis,willnotdealinortradeanysecuritiesinrespectoftheissuerthatIreviewwithin3businessdaysaftertheresearchreportispublished.我，王祎秦，在此保證（i）本研究報(bào)告中的意見準(zhǔn)確反映了我們對本研究中提及的任何或所有目標(biāo)公司或上市公司的個人觀點(diǎn)，并且（ii）我的報(bào)酬中沒有任何部分與本研究報(bào)告中表達(dá)的具體建議或觀點(diǎn)直接或間接相關(guān)；及就此報(bào)告中所討論目標(biāo)公司的證券，我們（包括我們的家屬）在其中均不持有任何財(cái)務(wù)利益。我和我的家屬（我已經(jīng)告知他們）將不會在本研3個工作日內(nèi)交易此研究報(bào)告所討論目標(biāo)公司的證券。I,WangYiqincertifythati)theviewsexpressedinthisresearchreportaccuratelyreflectmypersonalviewsaboutanyorallofthesubjectcompaniesorissuersreferredtointhisresearchandiinopartofmycompensationwas,isorwillbedirectlyorindirectlyrelatedtothespecificrecommendationsorviewsexpressedinthisresearchreport;andthatI(includingmembersofmyhousehold)havenofinancialinterestinthesecurityorsecuritiesofthesubjectcompaniesdiscussed.Iandmyhousehold,whomIhavealreadynotifiedofthis,willnotdealinortradeanysecuritiesinrespectoftheissuerthatIreviewwithin3businessdaysaftertheresearchreportispublished.利益沖突披露ConflictofInterestDisclosures海通國際及其某些關(guān)聯(lián)公司可從事投資銀行業(yè)務(wù)和/或?qū)Ρ狙芯恐械奶囟ü善被蚬具M(jìn)行做市或持有自營頭寸。就本研究報(bào)告而言，以下是有關(guān)該等關(guān)系的披露事項(xiàng)（以下披露不能保證及時無遺漏，如需了解及時全面信息，請發(fā)郵件至ERD-Disclosure@）HTIandsomeofitsaffiliatesmayengageininvestmentbankingand/orserveasamarketmakerorholdproprietarytradingpositionsofcertainstocksorcompaniesinthisresearchreport.Asfarasthisresearchreportisconcerned,thefollowingarethedisclosuremattersrelatedtosuchrelationship(Asthefollowingdisclosuredoesnotensuretimelinessandcompleteness,pleasesendanemailtoERD-Disclosure@iftimelyandcomprehensiveinformationisneeded).評級定義（從2020年7月1日開始執(zhí)行）：海通國際（以下簡稱“HTI”）采用相對評級系統(tǒng)來為投資者推薦我們覆蓋的公HTI的評級定義。并且HTI發(fā)布分析師觀點(diǎn)的完整信息，投資者應(yīng)仔細(xì)閱讀全文而非僅看評級。在任何情況下，分析師的評級和研究都不能作為投資建議。投資者的買賣股票的決策應(yīng)基于各自情況（比如投資者的現(xiàn)有持倉）以及其他因素。分析師股票評級優(yōu)于大市12-1810%以上，基準(zhǔn)定義如下中性12-18個月內(nèi)預(yù)期相對基準(zhǔn)指數(shù)變化不大，基準(zhǔn)定義如下。根據(jù)FINRA/NYSE的評級分布規(guī)則，我們會將中性評級劃入持有這一類別。弱于大市12-1810%以上，基準(zhǔn)定義如下TOPIX,KOSPI,TAIEXNifty100美SP500MSCIChina.RatingsDefinitions(from1Jul2020):HaitongInternationalusesarelativeratingsystemusingOutperform,Neutral,orUnderperformforrecommendingthestockswecovertoinvestors.InvestorsshouldcarefullyreadthedefinitionsofallratingsusedinHaitongInternationalResearch.Inaddition,sinceHaitongInternationalResearchcontainsmorecompleteinformationconcerningtheanalyst'sviews,investorsshouldcarefullyreadHaitongInternationalResearch,initsentirety,andnotinferthecontentsfromtheratingalone.Inanycase,

評級分布RatingDistribution ratings(orresearch)shouldnotbeusedorrelieduponasinvestmentadvice.Aninvestor'sdecisiontobuyorsellastockshoulddependonindividualcircumstances(suchastheinvestor'sexistingholdings)andotherconsiderations.AnalystStockRatingsOutperform:Thestock’stotalreturnoverthenext12-18monthsisexpectedtoexceedthereturnofitsrelevantbroadmarketbenchmark,asindicatedbelow.Neutral:Thestock’stotalreturnoverthenext12-18monthsisexpectedtobeinlinewiththereturnofitsrelevantbroadmarketbenchmark,asindicatedbelow.ForpurposesonlyofFINRA/NYSEratingsdistributionrules,ourNeutralratingfallsintoaholdratingcategory.Underperform:Thestock’stotalreturnoverthenext12-18monthsisexpectedtobebelowthereturnofitsrelevantbroadmarketbenchmark,asindicatedbelow.Benchmarksforeachstock’slistedregionareasfollows:Japan–TOPIX,Korea–KOSPI,Taiwan–TAIEX,India–Nifty100,US–SP500;forallotherChina-conceptstocks–MSCIChina.截至2023年12月31日海通國際股票研究評級分布優(yōu)于大市中性弱于大市(持有)海通國際股票研究覆蓋率 89.4%9.6%1.0%投資銀行客戶* 3.9%5.1%5.6%*在每個評級類別里投資銀行客戶所占的百分比。上述分布中的買入，中性和賣出分別對應(yīng)我們當(dāng)前優(yōu)于大市，中性和落后大市評級。只有根據(jù)FINRA/NYSE的評級分布規(guī)則，我們才將中性評級劃入持有這一類別。請注意在上表中不包含非評級的股票。此前的評級系統(tǒng)定義（直至2020年6月30日）：買入，未來12-18個月內(nèi)預(yù)期相對基準(zhǔn)指數(shù)漲幅在10%以上，基準(zhǔn)定義如下中性，未來12-18FINRA/NYSE的評級分布規(guī)則，我們會將中性評級劃入持有這一類別。賣出，未來12-18個月內(nèi)預(yù)期相對基準(zhǔn)指數(shù)跌幅在10%以上，基準(zhǔn)定義如下各地股票基準(zhǔn)指數(shù)：日本–TOPIX,韓國–KOSPI,臺灣–TAIEX,印度–Nifty100;其他所有中國概念股–MSCIChina.HaitongInternationalEquityResearchRatingsDistribution,asofDecember31,2023OutperformNeutralUnderperformHTIEquityResearchCoverage89.4%9.6%1.0%IBclients*3.9%5.1%5.6%*Percentageofinvestmentbankingclientsineachratingcategory.BUY,Neutral,andSELLintheabovedistributioncorrespondtoourcurrentratingsofOutperform,Neutral,andUnderperform.ForpurposesonlyofFINRA/NYSEratingsdistributionrules,ourNeutralratingfallsintoaholdratingcategory.PleasenotethatstockswithanNRdesignationarenotincludedinthetableabove.Previousratingsystemdefinitions(until30Jun2020):BUY:Thestock’stotalreturnoverthenext12-18monthsisexpectedtoexceedthereturnofitsrelevantbroadmarketbenchmark,asindicatedbelow.NEUTRAL:Thestock’stotalreturnoverthenext12-18monthsisexpectedtobeinlinewiththereturnofitsrelevantbroadmarketbenchmark,asindicatedbelow.ForpurposesonlyofFINRA/NYSEratingsdistributionrules,ourNeutralratingfallsintoaholdratingcategory.SELL:Thestock’stotalreturnoverthenext12-18monthsisexpectedtobebelowthereturnofitsrelevantbroadmarketbenchmark,asindicatedbelow.Benchmarksforeachstock’slistedregionareasfollows:Japan–TOPIX,Korea–KOSPI,Taiwan–TAIEX,India–Nifty100;forallotherChina-conceptstocks–MSCIChina.海通國際非評級研究：海通國際發(fā)布計(jì)量、篩選或短篇報(bào)告，并在報(bào)告中根據(jù)估值和其他指標(biāo)對股票進(jìn)行排名，或者基于可能的估值倍數(shù)提出建議價格。這種排名或建議價格并非為了進(jìn)行股票評級、提出目標(biāo)價格或進(jìn)行基本面估值，而僅供參考使用。HaitongInternationalNon-RatedResearch:HaitongInternationalpublishesquantitative,screeningorshortreportswhichmayrankstocksaccordingtovaluationandothermetricsormaysuggestpricesbasedonpossiblevaluationmultiples.Suchrankingsorsuggestedpricesdonotpurporttobestockratingsortargetpricesorfundamentalvaluesandareforinformationonly.海通國際A股覆蓋：海通國際可能會就滬港通及深港通的中國A股進(jìn)行覆蓋及評級。海通證券（600837.CH），海通國際于上海的母公司，也會于中國發(fā)布中國A股的研究報(bào)告。但是，海通國際使用與海通證券不同的評級系統(tǒng)，所以海通國際與海通證券的中國A股評級可能有所不同。HaitongInternationalCoverageofA-Shares:HaitongInternationalmaycoverandrateA-SharesthataresubjecttotheHongKongStockConnectschemewithShanghaiandShenzhen.HaitongSecurities(HS;600837CH),theultimateparentcompanyofHTISGbasedinShanghai,coversandpublishesresearchonthesesameA-SharesfordistributioninmainlandChina.However,theratingsystememployedbyHSdiffersfromthatusedbyHTIandasaresulttheremaybeadifferenceintheHTIandHSratingsforthesameA-sharestocks.海通國際優(yōu)質(zhì)100A股（Q100）指數(shù)：海通國際Q100指數(shù)是一個包括100支由海通證券覆蓋的優(yōu)質(zhì)中國A股的計(jì)量產(chǎn)品。這些股票是通過基于質(zhì)量的篩選過程，并結(jié)合對海通證券A股團(tuán)隊(duì)自下而上的研究。海通國際每季對Q100指數(shù)成分作出復(fù)審。HaitongInternationalQuality100A-share(Q100)Index:HTI’sQ100Indexisaquantproductthatconsistsof100ofthehighest-qualityA-sharesundercoverageatHSinShanghai.Thesestocksarecarefullyselectedthroughaquality-basedscreeningprocessincombinationwithareviewoftheHSA-shareteam’sbottom-upresearch.TheQ100constituentcompaniesarereviewedquarterly.盟浪義利（FIN-ESG）數(shù)據(jù)通免責(zé)聲明條款：在使用盟浪義利（FIN-ESG）數(shù)據(jù)之前，請務(wù)必仔細(xì)閱讀本條款并同意本聲明：第一條義利（FIN-ESG）數(shù)據(jù)系由盟浪可持續(xù)數(shù)字科技有限責(zé)任公司（以下簡稱“本公司”）基于合法取得的公開信息評估而成，本公司對信息的準(zhǔn)確性及完整性不作任何保證。對公司的評估結(jié)果僅供參考，并不構(gòu)成對任何個人或機(jī)構(gòu)投資建議，也不能作為任何個人或機(jī)構(gòu)購買、出售或持有相關(guān)金融產(chǎn)品的依據(jù)。本公司不對任何個人或機(jī)構(gòu)投資者因使用本數(shù)據(jù)表述的評估結(jié)果造成的任何直接或間接損失負(fù)責(zé)。第二條盟浪并不因收到此評估數(shù)據(jù)而將收件人視為客戶，收件人使用此數(shù)據(jù)時應(yīng)根據(jù)自身實(shí)際情況作出自我獨(dú)立判斷。本數(shù)據(jù)所載內(nèi)容反映的是盟浪在最初發(fā)布本數(shù)據(jù)日期當(dāng)日的判斷，盟浪有權(quán)在不發(fā)出通知的情況下更新、修訂與發(fā)出其他與本數(shù)據(jù)所載內(nèi)容不一致或有不同結(jié)論的數(shù)據(jù)。除非另行說明，本數(shù)據(jù)（如財(cái)務(wù)業(yè)績數(shù)據(jù)等）僅代表過往表現(xiàn)，過往的業(yè)績表現(xiàn)不作為日后回報(bào)的預(yù)測。第三條本數(shù)據(jù)版權(quán)歸本公司所有，本公司依法保留各項(xiàng)權(quán)利。未經(jīng)本公司事先書面許可授權(quán)，任何個人或機(jī)構(gòu)不得將本數(shù)據(jù)中的評估結(jié)果用于任何營利性目的，不得對本數(shù)據(jù)進(jìn)行修改、復(fù)制、編譯、匯編、再次編輯、改編、刪減、縮寫、節(jié)選、發(fā)行、出租、展覽、表演、放映、廣播、信息網(wǎng)絡(luò)傳播、攝制、增加圖標(biāo)及說明等，否則因此給盟浪或其他第三方造成損失的，由用戶承擔(dān)相應(yīng)的賠償責(zé)任，盟浪不承擔(dān)責(zé)任。第四條如本免責(zé)聲明未約定，而盟浪網(wǎng)站平臺載明的其他協(xié)議內(nèi)容（如《盟浪網(wǎng)站用戶注冊協(xié)議》《盟浪網(wǎng)用戶服務(wù)（含認(rèn)證）協(xié)議》《盟浪網(wǎng)隱私政策》等）有約定的，則按其他協(xié)議的約定執(zhí)行；若本免責(zé)聲明與其他協(xié)議約定存在沖突或不一致的，則以本免責(zé)聲明約定為準(zhǔn)。SusallWaveFIN-ESGDataServiceDisclaimer:PleasereadthesetermsandconditionsbelowcarefullyandconfirmyouragreementandacceptancewiththesetermsbeforeusingSusallWaveFIN-ESGDataService.FIN-ESGDataisproducedbySusallWaveDigitalTechnologyCo.,Ltd.(Inshort,SusallWave)’sassessmentbasedonlegalpubliclyaccessibleinformation.SusallWaveshallnotberesponsibleforanyaccuracyandcompletenessoftheinformation.Theassessmentresultisforreferenceonly.Itisnotforanyinvestmentadviceforanyindividualorinstitutionandnotforbasisofpurchasing,sellingorholdinganyrelativefinancialproducts.WewillnotbeliableforanydirectorindirectlossofanyindividualorinstitutionasaresultofusingSusallWaveFIN-ESGData.SusallWavedonotconsiderrecipientsascustomersforreceivingthesedata.Whenusingthedata,recipientsshallmakeyourownindependentjudgmentaccordingtoyourpracticalindividualstatus.Thecontentsofthedatareflectthejudgmentofusonlyonthereleaseday.Wehaverighttoupdateandamendthedataandreleaseotherdatathatcontainsinconsistentcontentsordifferentconclusionswithoutnotification.Unlessexpresslystated,thedata(e.g.,financialperformancedata)representspastperformanceonlyandthepastperformancecannotbeviewedasthepredictionoffuturereturn.TheofthisdatabelongstoSusallWave,andwereserveallrightsinaccordancewiththelaw.Withoutthepriorwrittenpermissionofourcompany,noneofindividualorinstitutioncanusethesedataforanyprofitablepurpose.Besides,noneofindividualorinstitutioncantakeactionssuchasamendment,replication,translation,compilation,re-editing,adaption,deletion,abbreviation,excerpts,issuance,rent,exhibition,performance,projection,broadcast,informationnetworktransmission,shooting,addingiconsandinstructions.IfanylossofSusallWaveoranythird-partyiscausedbythoseactions,usersshallbearthecorrespondingcompensationliability.SusallWaveshallnotberesponsibleforanyloss.Ifanytermisnotcontainedinthisdisclaimerbutwritteninotheragreementsonourwebsite(e.g.UserRegistrationProtocolofSusallWaveWebsite,UserService(includingauthentication)AgreementofSusallWaveWebsite,PrivacyPolicyofSusallwaveWebsite),itshouldbeexecutedaccordingtootheragreements.Ifthereisanydifferencebetweenthisdisclaimandotheragreements,thisdisclaimershallbeapplied.重要免責(zé)聲明：非印度證券的研究報(bào)告：本報(bào)告由海通國際證券集團(tuán)有限公司（“HTISGL”）的全資附屬公司海通國際研究有限公司（“HTIRL”）發(fā)行，該公司是根據(jù)香港證券及期貨條例（第571章）持有第4類受規(guī)管活動（就證券提供意見）HTISGLHaitongInternational(JapanK.K.（“HTIJKK”）的協(xié)助下發(fā)行，HTIJKK是由日本關(guān)東財(cái)務(wù)局監(jiān)管為投資顧問。印度證券的研究報(bào)告：SecuritiesandExchangeBoardofIndia（“SEBI”）監(jiān)管的HaitongSecuritiesIndiaPrivateLimited（“HTSIPL”）所發(fā)BSELimited（“BSE”）和NationalStockExchangeofIndiaLimited（“NSE”）上市公司（統(tǒng)稱為「印度交易所」）的研究報(bào)告。HTSIPL于2016年1222日被收購并成為海通國際證券集團(tuán)有限公司（“HTISG”）的一部分。所有研究報(bào)告均以海通國際為名作為全球品牌，經(jīng)許可由海通國際證券股份有限公司及/或海通國際證券集團(tuán)的其他成員在其司法管轄區(qū)發(fā)布。本文件所載信息和觀點(diǎn)已被編譯或源自可靠來源，但HTIRL、HTISCL或任何其他屬于海通國際證券集團(tuán)有限公司（“HTISG”）的成員對其準(zhǔn)確性、完整性和正確性不做任何明示或暗示的聲明或保證。本文件中所有觀點(diǎn)均截至本報(bào)告日期，如有更改，恕不另行通知。本文件僅供參考使用。文件中提及的任何公司或其股票的說明并非意圖展示完整的內(nèi)容，本文件并非/不應(yīng)被解釋為對證券買賣的明示或暗示地出價或征價。在某些司法管轄區(qū)，本文件中提及的證券可能無法進(jìn)行買賣。如果投資產(chǎn)品以投資者本國貨幣以外的幣種進(jìn)行計(jì)價，則匯率變化可能會對投資產(chǎn)生不利影響。過去的表現(xiàn)并不一定代表將來的結(jié)果。某些特定交易，包括設(shè)計(jì)金融衍生工具的，有產(chǎn)生重大風(fēng)險(xiǎn)的可能性，因此并不適合所有的投資者。您還應(yīng)認(rèn)識到本文件中的建議并非為您量身定制。分析師并未考慮到您自身的財(cái)務(wù)情況，如您的財(cái)務(wù)狀況和風(fēng)險(xiǎn)偏好。因此您必須自行分析并在適用的情況下咨詢自己的法律、稅收、會計(jì)、金融和其他方面的專業(yè)顧問，以期在投資之前評估該項(xiàng)建議是否適合于您。若由于使用本文件所載的材料而產(chǎn)生任何直接或間接的損失，HTISG及其董事、雇員或代理人對此均不承擔(dān)任何責(zé)任。除對本文內(nèi)容承擔(dān)責(zé)任的分析師除外，HTISG及我們的關(guān)聯(lián)公司、高級管理人員、董事和雇員，均可不時作為主事人就本文件所述的任何證券或衍生品持有長倉或短倉以及進(jìn)行買賣。HTISG的銷售員、交易員和其他專業(yè)人士均可向HTISG的相關(guān)客戶和公司提供與本文件所述意見相反的口頭或書面市場評論意見或交易策略。HTISG可做出與本文件所述建議或意見不一致的投資決策。但HTIRL沒有義務(wù)來確保本文件的收件人了解到該等交易決定、思路或建議。請?jiān)L問海通國際網(wǎng)站，查閱更多有關(guān)海通國際為預(yù)防和避免利益沖突設(shè)立的組織和行政安排的內(nèi)容信息。非美國分析師披露信息：FINRA進(jìn)行注冊或者取得相應(yīng)的資格，并且不受美國FINRA有關(guān)與本項(xiàng)研究目標(biāo)公司進(jìn)行溝通、公開露面和自營2241條規(guī)則之限制。IMPORTANTDISCLAIMERForresearchreportsonnon-Indiansecurities:TheresearchreportisissuedbyHaitongInternationalResearchLimited(“HTIRL”),awhollyownedsubsidiaryofHaitongInternationalSecuritiesGroupLimited(“HTISGL”)andalicensedcorporationtocarryonType4regulatedactivity(advisingonsecurities)forthepurposeoftheSecuritiesandFuturesOrdinance(Cap.571)ofHongKong,withtheassistanceofHaitongInternational(Japan)K.K.(“HTIJKK”),awhollyownedsubsidiaryofHTISGLandwhichisregulatedasanInvestmentAdviserbytheKantoFinanceBureauofJapan.ForresearchreportsonIndiansecurities:TheresearchreportisissuedbyHaitongSecuritiesIndiaPrivateLimited(“HSIPL”),anIndiancompanyandaSecuritiesandExchangeBoardofIndia(“SEBI”)registeredStockBroker,MerchantBankerandResearchAnalystthat,interalia,producesanddistributesresearchreportscoveringlistedentitiesontheBSELimited(“BSE”)andtheNationalStockExchangeofIndiaLimited(“NSE”)(collectivelyreferredtoas“IndianExchanges”).HSIPLwasacquiredandbecamepartoftheHaitongInternationalSecuritiesGroupofCompanies(“HTISG”)on22December2016.AlltheresearchreportsaregloballybrandedunderthenameHaitongInternationalandapprovedfordistributionbyHaitongInternationalSecuritiesCompanyLimited(“HTISCL”)and/oranyothermemberswithinHTISGintheirrespectivejurisdictions.Theinformationandopinionscontainedinthisresearchreporthavebeencompiledorarrivedatfromsourcesbelievedtobereliableandingoodfaithbutnorepresentationorwarranty,expressorimplied,ismadebyHTIRL,HTISCL,HSIPL,HTIJKKoranyothermemberswithinHTISGfromwhichthisresearchreportmaybereceived,astotheiraccuracy,completenessorcorrectness.Allopinionsexpressedhereinareasofthedateofthisresearchreportandaresubjecttochangewithoutnotice.Thisresearchreportisforinformationpurposeonly.Descriptionsofanycompaniesortheirsecuritiesmentionedhereinarenotintendedtobecompleteandthisresearchreportisnot,andshouldnotbeconstruedexpresslyorimpliedlyas,anoffertobuyorsellsecurities.Thesecuritiesreferredtointhisresearchreportmaynotbeeligibleforpurchaseorsaleinsomejurisdictions.Ifaninvestmentproductisdenominatedinacurrencyotherthananinvestor'shomecurrency,achangeinexchangeratesmayadverselyaffecttheinvestment.Pastperformanceisnotnecessarilyindicativeoffutureresults.Certaintransactions,includingthoseinvolvingderivatives,giverisetosubstantialriskandarenotsuitableforallinvestors.Youshouldalsobearinmindthatrecommendationsinthisresearchreportarenottailor-madeforyou.Theanalysthasnottakenintoaccountyouruniquefinancialcircumstances,suchasyourfinancialsituationandriskappetite.Youmust,therefore,analyzeandshould,whereapplicable,consultyourownlegal,tax,accounting,financialandotherprofessionaladviserstoevaluatewhethertherecommendationssuitsyoubeforeinvestment.NeitherHTISGnoranyofitsdirectors,employeesoragentsacceptsanyliabilitywhatsoeverforanydirectorconsequentiallossarisingfromanyuseofthematerialscontainedinthisresearchreport.HTISGandouraffiliates,officers,directors,andemployees,excludingtheanalystsresponsibleforthecontentofthisdocument,willfromtimetotimehavelongorshortpositionsin,actasprincipalin,andbuyorsell,thesecuritiesorderivatives,ifany,referredtointhisresearchreport.Sales,traders,andotherprofessionalsofHTISGmayprovideoralorwrittenmarketcommentaryortradingstrategiestotherelevantclientsandthecompanieswithinHTISGthatreflectopinionsthatarecontrarytotheopinionsexpressedinthisresearchreport.HTISGmaymakeinvestmentdecisionsthatareinconsistentwiththerecommendationsorviewsexpressedinthisresearchreport.HTIisundernoobligationtoensurethatsuchothertradingdecisions,ideasorrecommendationsarebroughttotheattentionofanyrecipientofthisresearchreport.PleaserefertoHTI’swebsiteforfurtherinformationonHTI’sorganizationalandadministrativearrangementssetupforthepreventionandavoidanceofconflictsofinterestwithrespecttoResearch.NonU.S.AnalystDisclosure:TheHTIanalyst(s)listedonthecoverofthisResearchis(are)notregisteredorqualifiedasaresearchanalystwithFINRAandarenotsubjecttoU.S.FINRARule2241restrictionsoncommunicationswithcompaniesthatarethesubjectoftheResearch;publicappearances;andtradingsecuritiesbyaresearchanalyst.分發(fā)和地區(qū)通知：除非下文另有規(guī)定，否則任何希望討論本報(bào)告或者就本項(xiàng)研究中討論的任何證券進(jìn)行任何交易的收件人均應(yīng)聯(lián)系其所在國家或地區(qū)的海通國際銷售人員。香港投資者的通知事項(xiàng)：海通國際證券股份有限公司(“HTISCL”)負(fù)責(zé)分發(fā)該研究報(bào)告，HTISCL1類受規(guī)管活動（從事證券交易）的持牌公司。該研究報(bào)告并不構(gòu)成《證券及期貨條例》（571章）（以下簡稱“SFO”）SFO所界定的“專業(yè)投資者”。本研究報(bào)告未經(jīng)過證券及期貨事務(wù)監(jiān)察委員會的審查。您不應(yīng)僅根據(jù)本研究報(bào)告中所載的信息做出投資決定。本研究報(bào)告的收件人就研究報(bào)告中產(chǎn)生或與之相關(guān)的任何事宜請聯(lián)系HTISCL銷售人員。美國投資者的通知事項(xiàng)：HTIRL，HSIPLHTIJKKHTIRL，HSIPL，HTIJKKHTISG美國聯(lián)營公司，均未在美國注冊，因此不受美國關(guān)于研究報(bào)告編制和研1934年“美國證券交易法”第15a-6條規(guī)定的豁免注冊的「美國主要機(jī)構(gòu)投資者」（“MajorU.SInstitutionalInvestor”）和「機(jī)構(gòu)投資者」（”U.SInstitutionalInvestors”）。在向美國機(jī)構(gòu)投資者分發(fā)研究報(bào)告時，HaitongInternationalSecuritiesUSAInc（“HTIUSA”）投資者，希望根據(jù)本研究報(bào)告提供的信息進(jìn)行任何證券或相關(guān)金融工具買賣的交易，只能通過HTIUSA。HTIUSA340MadisonAvenue,12thFloorNewYorkNY10173，電話（212）351-6050HTIUSAU.SSecuritiesandExchangeCommission（“SEC”）FinancialIndustryRegulatoryAuthorityInc.（“FINRA”）HTIUSA不負(fù)責(zé)編寫HSIPL，HTIRLHTIJKK直接進(jìn)行買賣證券或相HSIPL，HTIRLHTIJKKFINRAFINRA2241條規(guī)定的與目標(biāo)公司的交流，公開露面和分析師賬戶持有的交易證券等限制。投資本研究報(bào)告中討論的任何非美國證券或相關(guān)金融工具（包括ADR）可能存在一定風(fēng)險(xiǎn)。非美國發(fā)行的證券可能沒有注冊，或不受美國法規(guī)的約束。有關(guān)非美國證券或相關(guān)金融工具的信息可能有限制。外國公司可能不受審計(jì)和匯報(bào)的標(biāo)準(zhǔn)以及與美國境內(nèi)生效相符的監(jiān)管要求。本研究報(bào)告中以美元以外的其他貨幣計(jì)價的任何證券或相關(guān)金融工具的投資或收益的價值受匯率波動的影響，可能對該等證券或相關(guān)金融工具的價值或收入產(chǎn)生正面或負(fù)面影響。美國收件人的所有問詢請聯(lián)系：HaitongInternationalSecurities(USA)Inc.340MadisonAvenue,12thFloorNewYork,NY10173聯(lián)系人電話：(212)3516050DISTRIBUTIONANDREGIONALNOTICESExceptasotherwiseindicatedbelow,anyRecipientwishingtodiscussthisresearchreportoreffectanytransactioninanysecuritydiscussedinHTI’sresearchshouldcontacttheHaitongInternationalsalespersonintheirowncountryorregion.NoticetoHongKonginvestors:TheresearchreportisdistributedbyHaitongInternationalSecuritiesCompanyLimited(“HTISCL”),whichisalicensedcorporationtocarryonType1regulatedactivity(dealinginsecurities)inHongKong.ThisresearchreportdoesnotconstituteasolicitationoranofferofsecuritiesoraninvitationtothepublicwithinthemeaningoftheSFO.Thisresearchreportisonlytobecirculatedto"ProfessionalInvestors"asdefinedintheSFO.ThisresearchreporthasnotbeenreviewedbytheSecuritiesandFuturesCommission.Youshouldnotmakeinvestmentdecisionssolelyonthebasisoftheinformationcontainedinthisresearchreport.RecipientsofthisresearchreportaretocontactHTISCLsalespersonsinrespectofanymattersarisingfrom,orinconnectionwith,theresearchreport.NoticetoU.S.investors:Asdescribedabove,thisresearchreportwaspreparedbyHTIRL,HSIPLorHTIJKK.NeitherHTIRL,HSIPL,HTIJKK,noranyofthenonU.S.HTISGaffiliatesisregisteredintheUnitedStatesand,therefore,isnotsubjecttoU.S.rulesregardingthepreparationofresearchreportsandtheindependenceofresearchanalysts.Thisresearchreportisprovidedfordistributionto“majorU.S.institutionalinvestors”and“U.S.institutionalinvestors”inrelianceontheexemptionfromregistrationprovidedbyRule15a-6oftheU.S.SecuritiesExchangeActof1934,asamended.Whendistributingresearchreportsto“U.S.institutionalinvestors,”HTIUSAwillaccepttheresponsibilitiesforthecontentofthereports.AnyU.S.recipientofthisresearchreportwishingtoeffectanytransactiontobuyorsellsecuritiesorrelatedfinancialinstrumentsbasedontheinformationprovidedinthisresearchreportshoulddosoonlythroughHaitongInternationalSecurities(USA)Inc.(“HTIUSA”),locatedat340MadisonAvenue,12thFloor,NewYork,NY10173,USA;telephone(212)3516050.HTIUSAisabroker-dealerregisteredintheU.S.withtheU.S.SecuritiesandExchangeCommission(the“SEC”)andamemberoftheFinancialIndustryRegulatoryAuthority,Inc.(“FINRA”).HTIUSAisnotresponsibleforthepreparationofthisresearchreportnorfortheanalysiscontainedtherein.UndernocircumstancesshouldanyU.S.recipientofthisrese