Microsoft Word _CJ CGV_K_1.docx

Size: px

Start display at page:

Download "Microsoft Word _CJ CGV_K_1.docx"

재셩 지
5 years ago
Views:

1 Company update Korea / Entertainment 11 April 216 BUY 16, 13, Upside/downside 4.6 KOSPI 1,972. 2,19 68,8-138, Forecast earnings & valuation Fiscal year ending Dec-14 Dec-1 Dec-16 E Dec-17 E 1,39 1,194 1,46 1, ,4 2,672 3, Performance (KRW) Price (LHS) Rel. to KOSPI (RHS) 146, 136, 126, 116, 16, 96, 86, 76, 66, Apr1 Jul1 Oct1 Jan16 Performance 1M 3M 12M (1.4) (19.8).4 (11.7) (22.6) 4.7, Analyst yoonmi.jung@miraeasset.com See the last page of this report for important disclosures

2 , Analyst, , Figure 1 CJ CGV 의중국연결대상법인매출액및비중추이 Figure 2 CJ CGV 의중국매출및영업이익비중및전망 (KRW bn) (KRW bn) China (lhs) % of total revenue (rhs) China OP (lhs) China OPM (rhs) () (1) (1) (1) (2) E 217E (2) E 217E 218E 219E (2) Figure 3 CJ CGV 의사이트수추이및전망 Figure 4 중국박스오피스및관람객추이및전망 (Unit) (CNY bn) (1m) New sites Existing sites BO (lhs) Moviegoers (rhs) E 217E 218E 219E 22E E 2 Figure 도시등급별스크린수증가 Figure 선도시스크린수 M/S (') 1st 2nd 3rd 4th 1 3rd-4th 1st-2nd

3 , Analyst, , Figure 7 중국국산영화 BO 증가추세 (RMB bn) 4 Domestic Overseas Figure 9 연도별 1 억 RMB 돌파영화 Mar-16 # of movies Total BO (RMB m) 1,246 2,216 8,28,74 Moviegoers (mil) Average BO per movie 1,246 1,18 1,66 1,91 Figure 8 편당중국국산영화 BO 증가추세 Figure 1 21 년중국박스오피스상위 1 위현황 Rank (RMB bn) Movie BO CAGR : 48% Revenue (CNY bn) BO M/S Admission (m) 1 몬스터헌터 분노의질주 Lost in Hongkong 어벤져스 굿바이미스터루저 쥬라기월드 The Ghouls A HERO OR NOT 마카오풍운 Monkey King Figure 11 연도별대형개발상사이트확보현황 Figure 12 오픈연도별스크린당 BO (RMB m) 4% 3% 3% 2% 2% 1% 1% ~ E Open year YoY ~ H > Annualized China total

4 , Analyst, , Figure 13 CGV 사이트 ( 청두진니우점 ) Figure 14 CGV 사이트 ( 청두진니우점 ) Figure 14 CGV 청두진니우점 4DX 관입구 Figure 1 CGV 청두온장점 VIP lounge Figure 16 CGV 청두룽후점어린이전용관앞어린이라운지 Figure 17 CGV 청두룽후점셀프티케팅 4

5 , Analyst, , Figure 18 경쟁사방문 (Stella International Cineplex) Figure 9 경쟁사방문 (Stella International Cineplex) Figure 1 경쟁사방문 (Stella International Cineplex) Figure 11 경쟁사방문 (Wanda Cinema) Figure 12 경쟁사방문 (Wanda Cinema) Figure 13 경쟁사방문 (Wanda Cinema VIP lounge)

6 , Analyst, , Summary financial statements E 217E 1,39 1,194 1,46 1, (17) (16) (18) (19) () 14 () EPS ( 지배주주지분, 원 ) 787 2,4 2,672 3, E 217E E 217E ,62 1,281 1, , ,2 1,418 1,69 1, ,11 1, ,48 19,899 22,221 2, E 217E (77) (128) (146) (189) (16) (216) (2) (144) (18) (168) (192) (4) 2 (48) (13) (7) (7) (7) (7) E 217E

7 , Analyst, , Recommendations Distribution of Ratings Compliance Notice Target Price and Recommendation Chart (KRW) Stock Price Target Price 181, 161, 141, 121, 11, 81, 61, 41, Apr14 Oct14 Apr1 Oct1 Apr16 Date Recommendation 12m target price BUY (Initiate) 7, BUY 7, BUY 7, BUY 78, (Up) BUY 78, BUY 78, BUY 78, BUY 1, (Up) BUY 14, (Up) BUY 14, BUY 14, BUY 16, (Up) BUY 16, BUY 16, BUY 16, 7

, Analyst, 3774 1915, yoonmi.jung@miraeasset.com Table of contents 2

, Analyst, 3774 1915, yoonmi.jung@miraeasset.com Table of contents 2 , Analyst, 3774 1915, yoonmi.jung@miraeasset.com Large screens Developed market > Comptitition with TV Large screen (IMAX) Emerging