18 Dec 2020 CMB International Securities | Equity Research | Company Initiation Trip.com (TCOM US) BUY (Initiation) Recovery in sight Target Price US$45.0 Up/Downside +27% Current Price US$35.1 We keep positive on TCOM’s solid recovery and long-term margin improvement, backed by its sizable users, well-established supply chain, high-tier cities exposure and powerful overseas network. We forecast its domestic business rev China Internet Sector up 8% in FY21E (vs. FY19), driven by strong hotel momentum and deeper lower- tier cities penetration. For conservative estimates, we expect international segment still at low-single digit contribution in FY21E. We forecast TCOM to Sophie Huang deliver 44% rev CAGR in FY20-22E, and non-GAAP OPM at 20% in FY22E. (852) 3900 0889 Initiate with BUY with SOTP-based TP of US$45.0.
[email protected] OTA leader with first-mover advantage. TCOM is the world’s largest OTA Miriam Lu in terms of GMV in 2019, with well-established platform portfolio to cater to (852) 3761 8728
[email protected] different user groups, including Ctrip, Qunar, Skyscanner. Backed by its sizable users, one-stop service offerings, strong supply chain and big data, we forecast TCOM to deliver 44% revenue CAGR during FY20-22E, thanks Stock Data to solid domestic recovery, strong hotel momentum and user expansion. Mkt Cap (US$ mn) 20,840 Avg 3 mths t/o (US$ mn) 127.44 Riding on the solid domestic recovery. TCOM is well-positioned to capture 52w High/Low (US$) 38.95/ 20.10 domestic OTA recovery (forecasting domestic rev -10% YoY in 4Q20E), and Total Issued Shares (mn) 593 we expect it to continuously strengthen its leadership.