Thai Equity - Bottom-up - Equities, Pi Securities PCL, Thailand

Pi Research

Thai Equity - Bottom-up - Equities

Leading, full-service investment firm in Thailand

Pi Securities PCL, Thailand

Pi Securities is a well known securities company with 40 years experience in the industry, serving more than 60,000 clients. We offer one - stop service providing full range of financial products and services including extensive Brokerage, Proprietary Trading (Equities and Bonds), Advisory Services, Structured Products.

Moreover, our new research team tailored for institutional clients to focus on mid to small cap of Thai equities and trading strategies. Our services offered to our premium clients also include arrangement of company or site visits to with the managements of Thai listed companies.

Note: Effective on 1 March 2022, Country Group Securities PCL changed its name to Pi Securities

Equity Bottom-Up

<p><strong>Yesterday analyst meeting come out in a positive tone. The 1.0GWh ESS plant is scheduled to commence operation in 3Q21. The company also plan to deliver 100 E-Buses and set 28 E ferry ready for operation in 2H21.</strong></p><div>• Expect 3Q21 net profit to improve YoY and QoQ backed by 1) first time revenue recognition of EV business (100 E bus delivery scheduled for 2H21), and 2) solid biodiesel business performance.</div><div></div><div>• Positive 2021-25E outlook as we expect a 15% CAGR net profit growth on the back of incrementing contribution from new EV-ESS businesses (commencing on 3Q-4Q21), viz., EV car/bus/truck sales, and ESS (battery) supply to B2B clients.</div><div></div><div><strong>We upgrade our recommendation to BUY and revise up the SOTP based target price by 43% of Bt70.0, factoring in the 15% CAGR net profit growth in 2021-25, and incrementing future growth following Global EV trend. Our valuation implies 34x PE,22E.</strong></div>

Yesterday analyst meeting come out in a positive tone. The 1.0GWh ESS plant is scheduled to commence operation in 3Q21. The company also plan to deliver 100 E-Buses and set 28 E ferry ready for operation in 2H21.• Expect 3Q21 net profit to improve YoY and QoQ backed by 1) first time revenue recognition of EV business (100 E bus delivery scheduled for 2H21), and 2) solid biodiesel business performance.• Positive 2021-25E outlook as we expect a 15% CAGR net profit growth on the back of incrementing contribution from new EV-ESS businesses (commencing on 3Q-4Q21), viz., EV car/bus/truck sales, and ESS (battery) supply to B2B clients.We upgrade our recommendation to BUY and revise up the SOTP based target price by 43% of Bt70.0, factoring in the 15% CAGR net profit growth in 2021-25, and incrementing future growth following Global EV trend. Our valuation implies 34x PE,22E.

EA: EV-ESS Business to Kick Start in 3Q21

<p><strong>Yesterday analyst meeting came out in a negative tone. We maintain the SELL rating, over the concerns that delay of EV-ESS business commencement could pressure the stock performance. Our target price of Bt49.0 is derived using SOTP methodology, implying 24.0x PE’22E.</strong></p><div>• Expect 2Q21 earnings to soften QoQ due to poor biodiesel business contribution and seasonal lower wind power plant operation. While Improve YoY supported by better contribution from new PCM business COD in 4Q20.</div><div></div><div>• ESS (battery) plant COD, and EV delivery delayed to 2H21 due to COVID-19 crisis.</div><div></div><div>• We like EA’s EV &amp; ESS business expansion strategy, however, maintain a cautious short-term outlook (12-months) due to continuous project delays and concerns over the business success.</div>

Yesterday analyst meeting came out in a negative tone. We maintain the SELL rating, over the concerns that delay of EV-ESS business commencement could pressure the stock performance. Our target price of Bt49.0 is derived using SOTP methodology, implying 24.0x PE’22E.• Expect 2Q21 earnings to soften QoQ due to poor biodiesel business contribution and seasonal lower wind power plant operation. While Improve YoY supported by better contribution from new PCM business COD in 4Q20.• ESS (battery) plant COD, and EV delivery delayed to 2H21 due to COVID-19 crisis.• We like EA’s EV &amp; ESS business expansion strategy, however, maintain a cautious short-term outlook (12-months) due to continuous project delays and concerns over the business success.

EA: EV-ESS Business Commencement Delayed to 2H21

<p><strong>Yesterday analyst meeting come out in a neutral tone. We maintain the SELL rating, as the delay of EV-ESS business commencement and concerns over competency will pressure the stock performance. Our target price of Bt49.0 is derived using SOTP methodology, implying 26.0x PE’21.</strong></p><div>• Expect 1Q21 earnings to improve both YoY and QoQ, on the back of better power plant operation, biodiesel business contribution and earnings recognition from bio-PCM business COD in 3Q20.</div><div></div><div>• ESS (battery) plant COD postponed to 2Q21. EV-Car delivery delayed to 2H21 due to COVID-19 crisis.</div><div></div><div>• We like EA’s EV &amp; ESS business expansion strategy, but we see no upside to our earnings forecast without the new business success.</div>

Yesterday analyst meeting come out in a neutral tone. We maintain the SELL rating, as the delay of EV-ESS business commencement and concerns over competency will pressure the stock performance. Our target price of Bt49.0 is derived using SOTP methodology, implying 26.0x PE’21.• Expect 1Q21 earnings to improve both YoY and QoQ, on the back of better power plant operation, biodiesel business contribution and earnings recognition from bio-PCM business COD in 3Q20.• ESS (battery) plant COD postponed to 2Q21. EV-Car delivery delayed to 2H21 due to COVID-19 crisis.• We like EA’s EV &amp; ESS business expansion strategy, but we see no upside to our earnings forecast without the new business success.

EA: EV-ESS Earnings to Kick in at Best by Late 2021-1H22

<p><strong>Yesterday analyst meeting come in a neutral tone. We maintain the BUY recommendation based on a target price of Bt49.0 derived using SOTP methodology, implying 26.0x PE’21.</strong></p><div>• Expect 4Q20 earnings to remain flat YoY, while improve QoQ,  on the back of recovering wind power plant operations, enhancing contribution from biodiesel business, and earnings recognition from PCM business for the first time after commencing operation in 3Q20.</div><div></div><div>• Though the delay of EV-ESS business to 2021 could pressure the stock performance in short-term, we maintain our positive outlook for 2021-22, given the strong 12.0% CAGR EPS growth expectation backed by gradual earnings recognition from new businesses (EV-ESS).</div>

Yesterday analyst meeting come in a neutral tone. We maintain the BUY recommendation based on a target price of Bt49.0 derived using SOTP methodology, implying 26.0x PE’21.• Expect 4Q20 earnings to remain flat YoY, while improve QoQ,  on the back of recovering wind power plant operations, enhancing contribution from biodiesel business, and earnings recognition from PCM business for the first time after commencing operation in 3Q20.• Though the delay of EV-ESS business to 2021 could pressure the stock performance in short-term, we maintain our positive outlook for 2021-22, given the strong 12.0% CAGR EPS growth expectation backed by gradual earnings recognition from new businesses (EV-ESS).

EA: EV-ESS Business Success to Drive Future Earnings

<p><strong>We expect the delay of EA’s 1GWh ESS plant COD and EV-Car sales from 4Q20 to 1Q20 could induce a negative sentiments and pressure the stock performance in short-term. Thus, we recommend to trade and gradually accumulate the stock by 1Q21.</strong></p><ul>
<li>The ESS plant COD and the EV-Car delivery to Suvarnabhumi pattana taxi union is postponed to 1Q20. We expect a 80% drop in number of cars sales from earlier guidance of 5,000 units for 2021.</li>
<li>Expect 3Q20 earnings to slightly improve both YoY and QoQ. The lower availability of solar power plants is expected to be compensated by better seasonal wind power plant operation..</li>
<li>Potential upside from EV-bus sales. EA plan to commence sales of EV buses by 2H21 and target 200-unit sales in 2021.</li>
</ul><p><strong>We maintain our buy recommendation while revise down the target price to Bt49 (from previous Bt51) to factor in the 5 to 8% earnings revision for 2021-22E due to delay in EV-car sales. Our valuation is derived using SOTP method, implying 26x PE’21.</strong></p>

We expect the delay of EA’s 1GWh ESS plant COD and EV-Car sales from 4Q20 to 1Q20 could induce a negative sentiments and pressure the stock performance in short-term. Thus, we recommend to trade and gradually accumulate the stock by 1Q21.
The ESS plant COD and the EV-Car delivery to Suvarnabhumi pattana taxi union is postponed to 1Q20. We expect a 80% drop in number of cars sales from earlier guidance of 5,000 units for 2021.
Expect 3Q20 earnings to slightly improve both YoY and QoQ. The lower availability of solar power plants is expected to be compensated by better seasonal wind power plant operation..
Potential upside from EV-bus sales. EA plan to commence sales of EV buses by 2H21 and target 200-unit sales in 2021.
We maintain our buy recommendation while revise down the target price to Bt49 (from previous Bt51) to factor in the 5 to 8% earnings revision for 2021-22E due to delay in EV-car sales. Our valuation is derived using SOTP method, implying 26x PE’21.

EA: ESS Plant COD and EV Car Sales Delayed to 2021

Thailand

Energy Absolute is a leading Thai company engaged in the manufacture and distribution of crude palm oil, biodiesel, and glycerol products. The company also operates renewable power plants (solar and wind), manufactures and distributes lithium-ion batteries and electric vehicles (e.g., buses, cars, ferries), and provides electric vehicle charging station services. It was founded in 2006 and is headquartered in Bangkok, Thailand.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

Energy Absolute (EA TB)

EA: EV-ESS Business to Kick Start in 3Q21

Yesterday analyst meeting come out in a positive tone. The 1.0GWh ESS plant is scheduled to commence operation in 3Q21. The company also plan to...

Pi Securities PCL, Thailand

EA: EV-ESS Business Commencement Delayed to 2H21

Yesterday analyst meeting came out in a negative tone. We maintain the SELL rating, over the concerns that delay of EV-ESS business commencement...

Pi Securities PCL, Thailand

EA: EV-ESS Earnings to Kick in at Best by Late 2021-1H22

Yesterday analyst meeting come out in a neutral tone. We maintain the SELL rating, as the delay of EV-ESS business commencement and concerns over...

Pi Securities PCL, Thailand

EA: EV-ESS Business Success to Drive Future Earnings

Yesterday analyst meeting come in a neutral tone. We maintain the BUY recommendation based on a target price of Bt49.0 derived using SOTP...

Pi Securities PCL, Thailand

EA: ESS Plant COD and EV Car Sales Delayed to 2021

We expect the delay of EA 1GWh ESS plant COD and EV-Car sales from 4Q20 to 1Q20 could pressure the stock performance in short-term. Thus recommend...

Pi Securities PCL, Thailand

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)