[] Robotics February 22, 2021

Midea Group Buy (000333 CH) (Initiate)

Consumer electronics giant with strong robotics TP: CNY150 potential Upside: 53%

Mirae Asset Daewoo Co., Ltd. YB Kwon, CFA [email protected] Jay Lee [email protected]

Valuation and recommendation Initiate coverage with Buy rating and TP of CNY150  We project that will display robust growth in the coming years, with EPS rising 19.1% in 2021 and 17.2% in 2022.  Our target price is based on 40x 2021F EPS.

Investment points Subsidiary Kuka to further expand its presence in China  Kuka, a subsidiary of Midea Group, is the world’s third-largest industrial robot maker.  Despite intensifying competition from Japanese rivals (e.g., Fanuc), we expect Kuka to gradually increase its share of the Chinese industrial robotics market going forward.  From 2021 to 2023, we forecast Kuka’s robotics revenue (12% of total revenue) to expand at a CAGR of 25%. A leading consumer electronics company in China  In China’s air conditioner market, Midea Group enjoys leading positions in both online (34.3% market share; no. 1) and offline (34.7%; no. 2) channels. In refrigerators, the firm is the no. 2 player in both online (17.2%) and offline (12.6%) channels.  We expect structural demand growth in China to continue for some time, supported by the government’s home appliance subsidy program and the gradual arrival of a consumer electronics replacement cycle. Synergies from Midea Group’s acquisition of Kuka  We believe that synergies stemming from the acquisition of Kuka will help Midea Group gain favorable positioning in the service robotics market (which holds robust growth potential over the long term).

Risk factors  A potential dip in capex in the event of slower economic growth  A possible slowdown in overall consumption, which could weigh on electronics demand

Key data

600 Midea CSI 300 Current price (2/18/21, CNY) 98.3 Market cap (CNYbn) 689.8 Exchange Shenzhen Market cap (Wtr) 118.07 400 EPS growth (20F, %) 3.0 Shares outstanding (mn) 2,926.0 P/E (20F, x) 30.6 52-week low (CNY) 46.30 200 Market P/E (20F, x) 24.7 52-week high (CNY) 108.00 0 Dividend yield (%) 1.63 19.2 20.2 21.2

Share performance Earnings and valuation metrics (%) 1M 6M 12M FY (Dec.) 2017 2018 2019 2020F 2021F 2022F Absolute -2.6 41.2 80.5 Revenue (CNYbn) 241.9 261.8 279.4 286.5 326.0 365.5 Relative -3.1 28.7 39.5 OP (CNYbn) 19.3 23.7 28.0 26.9 32.6 38.6

OP margin (%) 8.0 9.0 10.0 9.4 10.0 10.6 NP (CNYbn) 17.3 20.2 24.2 22.4 26.9 31.6 EPS (CNY) 2.63 3.05 3.58 3.21 3.82 4.48 ROE (%) 22.8 23.1 24.2 19.7 21.1 21.6 P/E (x) 21.1 12.1 16.0 30.6 25.7 21.9 P/B (x) 4.4 2.6 3.6 5.7 5.1 4.4 Source: Company data, Mirae Asset Daewoo Research estimates Analysts who prepared this report are registered as research analysts in Korea but not in any other jurisdiction, including the US. PLEASE SEE ANALYST CERTIFICATIONS AND IMPORTANT DISCLOSURES AND DISCLAIMERS IN APPENDIX 1 AT THE END OF REPORT. February 22, 2021 Global Robotics

China: Market conditions for consumer electronics to be favorable

Consumer electronics: Room for further penetration in lower-tier cities and rural areas

We believe that the recent announcement of consumption-boosting measures by the Chinese government will benefit consumer electronics names, including Midea Group. Indeed, we expect the government’s subsidy program to help unleash pent-up demand and trigger a significant replacement cycle in 2021 and beyond (for electronics purchased back in the early 2010s).

In particular, the air conditioner segment has strong growth prospects this year. For refrigerators and washing machines, home appliance makers will likely focus on replacement demand, rather than new demand, given the modest difference in penetration between rural and urban areas. Meanwhile, the air conditioner market should see a rise in both new and replacement demand, as the number of air conditioners installed in rural areas stands at only 71.3 per 100 households (vs. 148.3 in urban areas), pointing to high potential for further growth.

Figure 90. China: Per-capita disposable income in 2013-19 Figure 91. China: No. of air conditioners installed per 100

(urban vs. rural) households (urban vs. rural)

(CNY) Urban per-capita disposable income 45,000 Rural per-capita disposable income 42,359 39,251 40,000 36,396 33,616 35,000 31,195 28,844 30,000 26,467 25,000

20,000 16,021 14,617 13,432 15,000 11,422 12,363 9,430 10,489 10,000

5,000

- 2013 2014 2015 2016 2017 2018 2019

Source: National Bureau of Statistics of China, Mirae Asset Daewoo Research Source: Eastmoney Securities, Mirae Asset Daewoo Research

Top-tier firms, particularly Midea Group, to continue to enjoy a leg up

Despite sluggishness in both the domestic and overseas consumer markets, Midea Group has successfully managed its inventory as well as pandemic risks via: 1) aggressive online channel utilization; and 2) a “T+3” model (i.e., manufacturing begins upon order placement, and the product is shipped within three days). During the 2020 Singles' Day period, Midea Group ranked first in home appliance revenue on both Tmall and JD.com.

Table 25. 2020 Singles' Day: Home appliance revenue rankings Rank Tmall JD.com 1 Midea Group Midea Group 2 Haier 3 Gree Electric 4 Xiaomi 5 Siemens TCL Source: Press reports, JD.com, Mirae Asset Daewoo Research

Mirae Asset Daewoo Research 68 February 22, 2021 Global Robotics

Midea Group has met diverse Chinese consumer needs via: 1) quality improvements stemming from steady R&D efforts; and 2) product portfolio diversification based on overseas M&As. The company’s 2019 R&D spending was equivalent to 6.86% of its total revenue, 1.52%p higher than the 2015 level. In addition, the company boasts the highest number of patents among Chinese home appliance makers. Top-tier firms, including Midea Group, Gree Electric, and Haier, will likely continue to gain market share, given the high technological barriers and cost increases arising from the new minimum energy performance standards (MEPS) for room air conditioners introduced in Jul. 2020.

Figure 92. No. of patents held by Chinese home appliance Figure 93. Midea Group brands makers

80,000

70,000 67,179

60,000

50,000 40,934 40,000

30,000

20,000 15,963 10,786 10,704 10,000 8,319 6,057 4,921 3,965 2,711 -

Source: Press reports, Mirae Asset Daewoo Research Source: Company materials, Mirae Asset Daewoo Research

Mirae Asset Daewoo Research 69 February 22, 2021 Global Robotics

Earnings and forecasts

Table 26. Midea Group: Annual earnings and forecasts (CNYbn) 2016 2017 2018 2019 2020F 2021F 2022F 2023F 2024F 2025F Revenue 159.8 241.9 261.8 279.4 286.5 326.0 365.5 397.0 426.3 458.1 (YoY) 15.5% 51.3% 8.2% 6.7% 2.6% 13.8% 12.1% 8.6% 7.4% 7.5% HVAC 68.7 95.4 109.4 119.6 123.2 139.8 156.6 169.1 181.0 193.6 (YoY) 0.0% 38.7% 14.7% 9.3% 3.0% 13.5% 12.0% 8.0% 7.0% 7.0% Consumer appliances 76.5 98.7 103.0 109.5 111.7 125.1 137.6 147.2 156.0 165.4 (YoY) 0.0% 29.0% 4.3% 6.3% 2.0% 12.0% 10.0% 7.0% 6.0% 6.0% Robots/automation systems 0.0 27.0 25.7 25.2 24.7 32.1 40.1 48.1 55.4 63.7 (YoY) 0.0% 0.0% -5.0% -1.9% -2.0% 30.0% 25.0% 20.0% 15.0% 15.0% Other operations 11.9 17.2 18.7 21.2 22.8 24.7 26.7 28.0 29.4 30.9 (YoY) 0.0% 0.0% 8.5% 13.2% 8.0% 8.0% 8.0% 5.0% 5.0% 5.0%

COGS 116.1 180.7 188.4 198.0 205.1 233.4 261.9 285.6 307.8 332.0 Raw materials/other 112.5 174.0 183.5 192.9 199.9 227.6 255.3 278.9 301.0 324.9 (% of revenue) 70.4% 71.9% 70.1% 69.0% 69.8% 69.8% 69.9% 70.2% 70.6% 70.9% Depreciation/amortization 3.6 6.7 4.8 5.2 5.2 5.9 6.6 6.7 6.8 7.1 (% of revenue) 2.2% 2.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.7% 1.6% 1.6%

GP 43.8 61.2 73.5 81.3 81.5 92.6 103.6 111.4 118.5 126.2 (YoY) 24.4% 39.8% 20.0% 10.7% 0.2% 13.6% 11.9% 7.6% 6.4% 6.4% Gross margin 27.4% 25.3% 28.1% 29.1% 28.4% 28.4% 28.3% 28.1% 27.8% 27.5%

Operating expenses 28.7 43.2 51.1 54.5 54.6 60.0 65.0 69.3 73.5 77.5 (% of revenue) 18.0% 17.9% 19.5% 19.5% 19.0% 18.4% 17.8% 17.5% 17.2% 16.9% SG&A 27.3 34.2 40.7 44.1 44.4 48.9 53.0 56.4 59.7 62.8 (% of revenue) 17.1% 14.2% 15.5% 15.8% 15.5% 15.0% 14.5% 14.2% 14.0% 13.7% R&D 0.0 7.3 8.4 9.6 9.2 10.1 11.0 11.9 12.8 13.7 (% of revenue) 0.0% 3.0% 3.2% 3.4% 3.2% 3.1% 3.0% 3.0% 3.0% 3.0% OP 15.0 19.3 23.7 28.0 26.9 32.6 38.6 42.1 45.1 48.6 (YoY) 16.0% 28.5% 22.6% 18.1% -3.9% 21.1% 18.6% 9.1% 6.9% 8.0% (OP margin) 9.4% 8.0% 9.0% 10.0% 9.4% 10.0% 10.6% 10.6% 10.6% 10.6% EBITDA (adj.) 18.6 26.0 28.5 33.1 32.1 38.4 45.2 48.9 51.9 55.7 (EBITDA margin) 11.6% 10.8% 10.9% 11.9% 11.2% 11.8% 12.4% 12.3% 12.2% 12.2%

Pretax profit 18.9 21.9 25.8 29.9 27.9 33.6 39.3 42.1 45.1 48.6 Tax 3.1 3.2 4.1 4.7 4.5 5.4 6.3 5.1 5.4 5.8 NP (GAAP) 15.9 18.6 21.7 25.3 23.4 28.2 33.0 37.1 39.6 42.8 Minority interests 1.2 1.3 1.4 1.1 1.1 1.3 1.5 1.7 1.8 1.9 NP attributable to owners of the parent 14.7 17.3 20.2 24.2 22.4 26.9 31.6 35.4 37.9 40.9 (YoY) 15.6% 17.7% 17.1% 19.7% -7.6% 20.3% 17.2% 12.2% 6.9% 8.0% Fully diluted EPS (CNY) 2.27 2.63 3.05 3.58 3.21 3.82 4.48 5.03 5.38 5.80

Operating cash flow 28.3 26.6 29.4 41.8 29.5 34.8 40.1 42.0 44.5 47.8 Capex 2.3 3.2 5.6 3.5 4.0 4.0 4.0 5.0 5.0 5.0 Source: Company data, Mirae Asset Daewoo Research

Mirae Asset Daewoo Research 70 February 22, 2021 Global Robotics

Key valuation charts

Figure 94. Midea Group: Five-year P/E band chart Figure 95. Midea Group: Five-year P/E ±2 SD

(CNY) (x) 120 35 30x 30 100 25x 25 +2 SD 80 20x 20 +1 SD 60 15x Avg. 15 40 -1 SD 10x 10 -2 SD 20 5

0 0 2016 2017 2018 2019 2020 2016 2017 2018 2019 2020

Source: Bloomberg, Mirae Asset Daewoo Research Source: Bloomberg, Mirae Asset Daewoo Research

Figure 96. Midea Group: Five-year P/B band chart Figure 97. Midea Group: Five-year P/B ±2 SD

(CNY) (x) 120 7

100 6x 6

5 +2 SD 80 5x +1 SD 4x 4

60 Avg. 3x 3 -1 SD 40 2x 2 -2 SD 20 1

0 0 2016 2017 2018 2019 2020 2016 2017 2018 2019 2020

Source: Bloomberg, Mirae Asset Daewoo Research Source: Bloomberg, Mirae Asset Daewoo Research

Mirae Asset Daewoo Research 71 February 22, 2021 Global Robotics

Company overview

Established in 2000, Midea Group was listed on the in 2014. In 2019, the company generated 43% of its revenue from the HVAC business, 39% from consumer appliances, and 9% from robots/automation systems. (The company expanded into robots/automation systems by acquiring Germany-based Kuka in 2018.) Of note, the company’s overseas revenue contribution increased from 27% in 2010 to 42% in 2019.

Midea Group has aggressively sought to expand online sales channels amid the pandemic- driven Chinese consumer market slump. In 1H20, the company’s online revenue contribution increased to 49%, with air conditioners accounting for 37% of its total online revenue (the highest level among local competitors).

Midea Group’s largest shareholder is Midea Holding Company (94.55% owned by Midea Group founder He Xiangjian), which owns a 31.6% stake. CEO Fang Hongbo owns 1.96%.

Figure 98. Midea Group: Revenue breakdown by unit (2019) Figure 99. Midea Group: Revenue breakdown by region

120% China RoW

9% 100% 9% 27% 80% 42% 43%

60%

40% 39% 73% 58% 20%

0% HVAC Consumer appliances Robots/automation systems Other 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019

Source: Bloomberg, Mirae Asset Daewoo Research Source: Bloomberg, Mirae Asset Daewoo Research

Figure 100. Midea Group: Quarterly revenue Figure 101. Midea Group: Ownership breakdown

(CNYbn) 100 2017 2018 2019 2020 90 31.60% 80 48.23% 70 60 50 15.38% 40 30 20 1.96% 2.83% 10 Midea Holding Company Hong Kong Securities Clearing Corp. Fang Hongbo - 1Q 2Q 3Q 4Q Other

Source: Bloomberg, Mirae Asset Daewoo Research Note: As of Apr. 30, 2020 Source: Company data, Mirae Asset Daewoo Research

Mirae Asset Daewoo Research 72 February 22, 2021 Global Robotics

Midea Group (000333 CH)

Income statement (summarized) Balance sheet (summarized) (CNYbn) 2019 2020F 2021F 2022F (CNYbn) 2019 2020F 2021F 2022F Revenue 279.4 286.5 326.0 365.5 Current assets 216.5 228.0 251.3 280.6 COGS 198.0 205.1 233.4 261.9 Cash & equivalents 31.9 28.3 29.1 34.6 Operating expenses 54.5 54.6 60.0 65.0 Receivables 31.0 32.1 36.5 40.9 SG&A 44.1 44.4 48.9 53.0 Inventory 32.4 34.4 39.1 43.9 R&D 9.6 9.2 10.1 11.0 Other current assets 121.1 133.2 146.5 161.2 EBIT 28.0 26.9 32.6 38.6 Non-current assets 85.5 90.2 94.8 99.4 Non-operating income 1.9 1.0 1.0 0.7 PP&E 26.6 25.4 23.6 21.0 Net financial income 2.9 1.5 1.5 1.5 Other long-term assets 58.9 64.8 71.2 78.4 Net other income (1.0) (0.5) (0.5) (0.8) Total assets 302.0 318.2 346.1 379.9 Pretax profit 29.9 27.9 33.6 39.3 Current liabilities 144.3 146.2 158.1 169.9 Income tax 4.7 4.5 5.4 6.3 Payables 84.0 86.0 97.8 109.7 Minority interests 1.1 1.1 1.3 1.5 Short-term debt 31.1 31.1 31.1 31.1 NP attributable to owners 24.2 22.4 26.9 31.6 Other current liabilities 29.2 29.2 29.2 29.2 Non-current liabilities 50.1 52.2 52.0 53.7 Long-term debt 41.3 41.3 41.3 41.3 Other non-current liabilities 8.8 10.9 10.7 12.4 Growth & margins (%) Total liabilities 194.5 198.4 210.1 223.6 Revenue growth 6.7 2.6 13.8 12.1 Equity attributable to owners 101.7 112.9 127.8 146.7 EBIT growth 18.1 -3.9 21.1 18.6 Paid-in capital 22.7 22.7 22.7 22.7 NP growth 19.7 -7.6 20.3 17.2 Retained earnings 79.2 90.4 105.3 124.2 EPS growth 17.2 -10.3 19.1 17.2 Other capital and adj. (0.1) (0.1) (0.1) (0.1) EBIT margin 10.0 9.4 10.0 10.6 Minority interests 5.8 6.9 8.1 9.6 Net margin 8.7 7.8 8.3 8.6 Shareholders' equity 107.5 119.8 136.0 156.3

Cash flow statement (summarized) Key metrics (CNYbn) 2019 2020F 2021F 2022F 2019 2020F 2021F 2022F Operating cash flow 41.8 29.5 34.8 40.1 P/E (x) 16.0 30.6 25.7 21.9 NPAT-MI 24.2 22.4 26.9 31.6 P/B (x) 3.6 5.7 5.1 4.4 Depreciation & amortization 5.2 5.2 5.9 6.6 EV/EBITDA (x) 13.6 22.8 19.1 16.1 Chg. in working capital/other 12.4 2.0 2.0 2.0 EPS (CNY) 3.58 3.21 3.82 4.48 Cash flow from inv. activities (27.1) (19.0) (19.0) (19.0) BPS (CNY) 15.87 17.17 19.31 22.20 Capex (net) (3.5) (4.0) (4.0) (4.0) DPS (CNY) 1.60 1.60 1.70 1.80 Other (23.7) (15.0) (15.0) (15.0) Payout ratio (%) 44.7 49.9 44.5 40.2 Cash flow from fin. activities (2.4) (14.2) (15.0) (15.7) Dividend yield (%) 2.8 1.6 1.7 1.8 Dividends (8.6) (11.2) (12.0) (12.7) Accounts receivable turnover (x) 9.0 8.9 8.9 8.9 Increase/decrease in equity 2.8 0.0 0.0 0.0 Inventory turnover (x) 8.6 8.3 8.3 8.3 Increase/decrease in debt 3.4 (3.0) (3.0) (3.0) Accounts payable turnover (x) 3.3 3.3 3.3 3.3 Net increase in cash 12.5 (3.6) 0.8 5.5 ROA (%) 8.6 7.2 8.1 8.7 Beginning cash 19.5 31.9 28.3 29.1 ROE (%) 24.2 19.7 21.1 21.6 Ending cash 41.8 29.5 34.8 40.1 ROIC (%) 16.4 14.4 15.8 17.3 Liabilities/equity ratio (%) 180.9 165.7 154.5 143.0 Current ratio (%) 150.0 155.9 159.0 165.1 Net debt/equity ratio (%) 37.7 36.8 31.8 24.2 Source: Company data, Mirae Asset Daewoo Research

Mirae Asset Daewoo Research 73