浙商证券-2021年职业教育行业深度报告_31页_1mb.pdf

KWWSUHVHDUFKVWRFNHFRPFQ g3 G 7DEOHBPDLQ (.D02 Q g q A 6P$ qAY! e 631FF$FDGQF, pF BgqA WDEOHBZ (.D02 Q d Y N B ! !6 !9( ! Cz?C0EBA , ABy Eo;/:0e0W0 _c0 :0E W yW #:B d Cz0A A ,G:d #)/ j WhefW0 ):O d sf:)d y K z V:d 9 WDEOHBLQYHVW PA4 B WDEOHBUHVHDUFK a0P Y N q A WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G !-$ 1. .631FF!DCP 73 /tP0A . 4 B 8! n i0T B . yU B!$g . 2. H0L*Pf25c6+U$5H %E100= . 8 ! _0E kO . Bq!T# /h0 . q!JzNR/WbS . /0 . :q # /Wj . h 8!G Wh . 3. H0L*Pf25NACW)d50=+b0 x!WH . 14 KW0 00T - . Gj-h0U . :0 | ): . 4. 6P6pq,Q .?Qj5* 1 . 20 /!: e _ N . pB!sNk0h . 3B!k0)h: O . :P: .y . 4-$ !A0EB . !AB7$ . !A!0)Q . ! RT . ! T . !/V0E . ! :q Hy 8 . ! T:0:q . ! VJ:0:q . ! +:q . ! z +:q . !eh . !eh . ! 0 #*! . WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G ! o:h l7 0*!Q . !Q5*5*0% . ! B8 . !(/y 8 . !(/0y 8 . ! N 0 . ! N VW0e0 WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G 1. .631FF!DCP 73 /tP0A BJ!r|?NOr$ dA/: j%7 K 9 x: V hdJV!TlB W 0EBkO!K:%gK0 !z3Crc!0CV0BW0/d 1.1. 631* T!NBT Bf B dABm B f+!B T B d /) ) 0 gT B V0 o%d : :0E P bEd Bk OHBT B 7* B0E Pd wBJ#xB0T Bf5 B+ n 7* _: Kq:r% g. N)d: i#N ):$ 38d AyKt N 0d# : K+k 9(P .B1 8 p1*s V NB0! ocg/OhN/ D: ed 2019 4e2 w/ D : :0e #x B /OhJcJc/ Dc :0e NB#$J$ :)hd BcC0EBA , ABy Eo;/:0e0W0 _c 0 :0E W yW#:B :0E /0 :B fjVhd 2.3. u1:s f)(6oMS?F :-7c6+U$5 2.3.1. P-7 36u10 d 3.1. 6A16bLW,NCCoDFPb0F 0k N VWdW0nd q p L Br eByt N:L 08TYqdW:PhL r,B N0 VWd odW:L N N#dW:g_K0L 0d eAk N 0c/dW0 N VW0 Nd 0K *:se:d wB J#x B0T Bn 7*0 K B+ $ !JKe yds K !t!0sm0 tW:dsW0ne# N cqNd s 0KR K Kt: *-G:W0)hB $ f/)! h:d e!)N _8m%c nco/Ke dcAsBe$ BOw Be xe Tlf $ )th8kg tQe NQ+!G* e e/m%c nco/8Q+G#0 Vh 7 Nd 4 6Pb0IPH 4 6Pb0IPH xW!BceYN N xW!BceYN N WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G N 0W0 e T Kryd N 0/ N:Lc N_K0ec N:0_K0 edA , t N0 Kr f Kr y h fh f1d Kr1 vb0 x!W6P? W C C fM0% W+U? Wy +U f M0% 6Pe *6PL G 500qWpM0%=3Wp 9 - B6P B6PL G 1200 12 67 ?E,6Pe ?KAE,6P eL G 3000 8 250 RL 3B#6Pe RL 3B#6PL G 1024 16 43 R0A6Pe R%06P L G 1300 9 96 RL6P RL61B6P L G 1605 8 134 06P 06PL G 2176 20 73 R|6Pe R|6PL G 1283 19 45 06Pe 06Pe L G 1607 25 43 ?86P ?86PL G 2300 30 51 #06P #06PL G 1092 16 46 Hp+k6Pe Hp+k6Pe L G 904 8 75 FG38e6P FG38e6PL G 1000 8 83 ?6P L?+k06P L G 592 - - ?E6P ?E06P L G 1100 10 73 E*6P E*WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G L=?016P eL MP6Pe M0*99xe L=CkLi*99. L=.)L6P eL=+N673$L 6PL 2600 26 67 Cz$)6Pe CX5KM L=Cz$)6 PeL 536 13 27 xW!Bc0ceYN N 00T + f 0 d0 K0 01V0e01M e g 00.t r 80e0M M fo00M M d OvG6P6b0IPCoj W b0IP Coy/ 6Pe 20000 B6P 21500 ?E,6Pe 28000 RL 3B#6Pe 21700 R0A6Pe 14800 RL6P 20966 06P 13900 R|6Pe 29000 06Pe 26800 ?86P 16000 #06P 18900 Hp+k6Pe 16000 WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G FG38e6P 16000 ?6P 21000 ?E6P 18800 E*6P 27000 xW!R0ceYN N 3.2. 6bNACW)dF=+UHG+g+ b0W G0hd ew N B:)hx/ :d: $ _G d G00k k 0hd 0h:V N0 N0 s i0o6d $ ! N 0 0h NMk 0 hdwx C0rBB eA , 0k 0h VW: #d 4 G6Pb0+UN# 2021E 2025E b0 x!W6PH 31 71 6Pb0+UAH= 4 12 6Pb0+U-$= - 60 + b06PIP% H = - 48 xW!R0ceYN N! $ N0 $ N000E VW: Bnp0EkOeA , nW0 ceB :iNOg0 ; gN_00V )N:e VW #0)V!e0 eVU ;)8 V0VWd Sd t0h .t | d 4 CQWHq70ib0W0)AL xW!BceYN N !Wce0!tg:W Ld : eW L0YW0d /t7wBJ#x: f :d T #W)d -Y w NB:)hx7h3: !qC0Bde!sP 0c0kW/:qrd #n N|?:d # _W#d 4.1. c6QUj69vL, EP c60839.HKp$e66GQL !6 . A?W 14vcQ16G8v ab0DI0W6P6W 3L620/21 W+U424= 2017128 lCc11vWA 1v 3LQW Cc42- 3vW=Ep,. Cc,11vWc .W9v$p cG5# E fppq$p5# E=Q16 5CC /GQ,e76tu1NpFF! G 3,n . A :x!W W + D6P6p2 Gq?QW,IPp0A8 L=8eAAD =|1* c6 AWq W x!W ,L* 20/21 W+U W1 (8 ?0L b0_6PeL 2005rpFPb0LWo C ?;_L2012* Cp?0 LW # fM0%200001 M0%485=2A?124 L 3G5b0IP39 5I0IP356 1795cI11369 ?EC0A=p0A=0D 0A= U0A=A1p0De= 3L 5#DCnI1 3/-74(8IP R,L b0 aPA=|P1 * xW!d dAc0ceYN N H-1) 13/14-20/21L +UCAGR 21.2% 19/20 Q16/6P6/ 3L6G W+Uap110,467/65,924/3,78888) ? 2)CoQ16G AW+UCoCo 1,000-3,000y )6P6 FY21W20917#5L=#5LLz8eL20/21 aCW)d W+U4.4=/1500ZWCoj NAFY22W217 lCc 36)1L KL51%6y /-p16.7y)H+7.7y6ye-$W W+U2.6=Co1.7-2=y U fM0%1900KL(FEAM6eCo 1* EAFQ16G3v)1LH61BL/+fL/# L-.521 9EA1*Cojap8%/18%/20%A6!W c6CX ,=y 2018A 2019A 2020A 2021E 2022E q+U( 121,315 170,098 180,179 241,178 267,603 yoy% 61.2% 40.2% 5.9% 33.9% 11.0% ASP=y 1.07 1.15 1.49 0.33 0.37 yoy% -15.3% 7.7% 29.3% -77.5% 11.8% :Pl 1,295 1,955 2,678 3,853 4,727 yoy% 36.5% 51.0% 37.0% 43.9% 22.7% _# 636 747 1,047 1,427 1,776 yoy% 48.2% 17.5% 40.2% 26.7% 23.0% _) 49.1% 38.2% 39.1% 177.3% 177.8% ROE 9.31 8.35 12.95 14.99 ROA 6.41 4.94 7.03 7.80 PE 20.8x 16.7x xW!:,1ceYN N 4.2. BQ6Cc8 0PV AWH-o BQ60839.HKe8,GQL Uj6 AW17vb07v Q68veL2v20/21 W+U19.5=201888 lCc8vW d 0ef V:BWsnd t 0 e 0d ke 0e %c !ce8Ved WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G BQ6 AWq W ,L* 20/21 W+U W1 (8 ?FP BQL b0/A0 f= -7+k PM/0 f TE0A 6PL I0 20197 6,881 TE0A6PLe5 -7Gu=6G= ,6vE0A2FPQ1 LWQ16PLW)+U oMBe2IP5= W 2IP5=8e2IP 5 )C2IP5 B?V 6PL I0 202010 2,753 B?V6PLe5 ?-7Gu = 36 G=,lFPQ1 We?-71b6v?V 2IPp(8,Q6LW LDe1991Q, ?s58eL? )+UCzr =lI +UCzr,(8GQW Lw=B4736,/ WE7P,A= eN D7P-.K0-.F-.F BM L I0 20212 7,515 1985 Cp ?M6PL+g ?)B M6t6 p)M8 Gu B40 fM 0% 10416A?21b0 IP 20I0IP FL+U99 3+U 0 W1C61 31b9 SPAACH!F 8 c 3AACqCH ?509 3+U9B#1C (1LF5#w99C +U9B#1CQ6QI4 61 WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G BQE L cI/ 20167 12,534 BQE6PLcIG e5 -76=CzLi 6vq1M G 3+U, lFPcIW+g BQ6PL t#U L ,NCCz$6c6 66A?ElFVDG e=E#D5*$e= EeCD:K6=E+k e=e= WAA DlFV(8IP BW?f,gP315 3g PL A,4Cz$1 *# LQ;gPL A,6S# L#tF .CUCY5N/P+Uf =b=P?=%_ 1 3LgP P?9F 3L b08 F100 3 D fp,2000P C 3L+U xW!d dAc0ceYN N h!d 0 0 nBW0 Dcn! :#WF# n/ c:c 0 d y W Fdq:Br# W0 e:oVLhjd WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G q?Q .x!WD 1yD+202168B31 9 (_2/D2H? -DH? D1D/0;H? -D1 /=-? /009 ; AA;69 A;B 239 A;B W H +U H W H +U H W H +U H W H +U H W H +U H 0839.HK c6 7 198,000 2 21,700 3 51,000 0 0 2 3,200 273,900 27 10 1765.HK BQ6 5 84,000 8 80,200 2 17,730 0 0 1 14,500 196,430 16 6 6169.HK 6 3 106,600 0 0 0 0 5 12,400 1 4,600 123,600 24 10 1890.HK c 30/ 3 92,000 0 0 1 8,500 0 0 0 0 100,500 9 6 2001.HK QL 4 65,200 3 60,500 1 0 1 0 0 0 125,700 15 5 0382.HK cL 1 25,000 2 27,200 1 9,300 0 0 0 0 61,500 8 3 1569.HK G+U6 3 56,000 4 28,000 2 1,700 1 2,300 0 0 88,000 11 4 xW!d dAceYN N oBPq rEt M8 90q r%MByC:Bd TqJrdn K kY# V:d .!GY_/)Y J0EBV:d W# /jy Whdy K z V:d 9 q?Q .P5Dfr *5L 0) D;1D A;B -.j=I 239=B YOY PE 6*D1 Ch+- 19A 20A 21E 22E 19/20 21/20 22/21 21 22 0839.HK D11m2.j 311.40 ;( 764.50 1,046.52 1,427.25 1,776.11 36.89% 36.38% 24.44% 21.82x 17.53x 11.36% 6169.HK B/1mB 136.95 ;( 792.54 1,040.72 1,297.09 1,537.01 31.31% 24.63% 18.50% 10.56x 8.91x -25.11% 1765.HK =1mB 111.49 ;( 489.87 576.00 805.22 998.84 17.58% 39.79% 24.05% 13.85x 11.16x -21.49% 1890.HK D1.27 76.46 ;( 456.27 599.33 790.00 1,035.33 31.35% 31.81% 31.05% 9.68x 7.38x -13.15% 0382.HK D100=f 48.11 - 216.76 291.49 446.66 628.31 34.47% 53.24% 40.67% 10.77x 7.66x -38.38% 2001.HK ?-1m0=f 57.94 ;( 386.45 482.00 597.14 749.85 24.73% 23.89% 25.57% 9.70 x 7.73x -7.31% 1569.HK 6:1mB 42.53 ;( 341.61 353.25 663.80 804.60 3.41% 87.91% 21.21% 6.41x 5.29x 9.03% 2779.HK D1.?/1mB 22.47 - 270.67 323.14 406.50 516.50 19.39% 25.80% 27.06% 5.53x 4.35x -32.32% 1756.HK /4C*H0=f 15.18 - 223.06 306.67 314.72 400.15 37.48% 2.62% 27.14% 4.82x 3.79x -40.84% 1525.HK 1I81mB 17.97 - 125.42 198.00 226.52 282.24 57.87% 14.40% 24.60% 7.94x 6.37x -16.63% 1981.HK /;4WDEOHBSDJH 6P$ KWWSUHVHDUFKVWRFNHFRPFQ g3 G 6/CzA4B*D qA Qe s9yG! c&!sh c!sl c/!sl N c!sd P,CzA4 qA Qe s9yG! c!sh c/!slh c!sd A , YNor ?4?ydA ,s? s 7d ! &gGQrc P -d ? n #&D OL/p qAed n/V 8L!= %dqA/oWA , dxed cSor Kq d rsocy ll NgoWdd WoqA N)Wd qAbd dd VqAcd d qAqAn$ nqA/og NrNs sqA/o)_K?y hR cq Gd slgqA NN d gcSTUd d Tc Pe Vl yc e g K0qA !&?g$dd qA N)Wdd !8d c *c P * _K0qA/g! d qAQd N#d KorgQ%ccqA g dcgqAg_ qAY qA d#g#cgqAUdd lctNFd #|An.J0v h!w: !& z8!z8 * ! O( ! (%! ! eYN N!KWWSUHVHDUFKVWRFNHFRPFQ