20240615_民生证券_K12教培行业2024中期策略：行业贝塔未变静候暑期旺季_29页.pdf

*01*K12 2024 2024 6 15*K12 2021 2019/25.3%/27.8%/18.1%6580/9887/12208 2022/10732/5121/4053 4090 5 K12 K9 K12 9/96%/90%2019+10%2023+5%1 24Q1 60%30%/+0.0/+8.9/+4.4/-22.8ppt&2 24Q1/31%/70%/24%/26%24Q1/68/50 FY2024 10%30%FY2024 972 58%FY2024 30%2023 1-S 2 3+AI+01 XVAZzQnQpMmNqOtQtOsNpO7NcM6MoMnNpNrNlOqQqOjMqRtMaQpPyQxNoNuMMYoMtP*02 iFinD;2024 6 13-S/iFinD/-S FY2023A FY2024E FY2025E-S 5 31 FY2024A FY2025E FY2026E 2 28 2023A 2024E 2025E 1USD=7.1CNY=7.8HKD 2023A 2024E 2025E 2023A 2024E 2025E9901.HK-S 59.75 0.11 0.21 0.33 35 36 23 TAL.N 10.69-0.01 0.12 0.30 89 36 000526.SZ 63.98 1.26 2.03 2.74 40 31 23 GOTU.N 4.82-0.04-0.57 0.41 84 3978.HK 3.50 0.11 0.15 0.22 14 21 15 1769.HK 4.75 0.15 0.26 0.36 17 17 12 DAO.N 3.72-4.53-0.43 1.45 18 EPS/PE*301.gv8lEfsOOf3CZ1RAEWBKYJDzSda0ryHb0G1WUCrSdD63rLQaxUIdSdpyc0unP2Rs*01 K9 4 2021 7 24 2021 7 29 2021 9 1 2021 9 2 2021 9 6 2021 9 13 2021 9 16 2021 10 13 2021 2021 10 26 2021 11 9 2021 11 10 2022 3 9 2022 5 6 2022 6 6 2022 12 29 2023 9 12 2024 2 8*01 5*01 6 4 4+AI 2024 4 1 2*01 7 2024 4 2024 2024 5 16 2024 4 5 16 2014*802.*2022/10732/5121/4053 2021 2019/25.3%/27.8%/18.1%2021 2019/6580/9887/12208 02 K12 4000 K12 40009 2021 2022 K12 4628 10732 25.3%6580 1787 5121 27.8%9887 1408 4053 18.1%12208 896 24534 24.4%8438 40902346272733183947335516%22%19%-15%-20%0%20%40%0200040006000 K12 1%6-8%15-17%0%10%20%K12 2016-2020 K12 2016-2021 K12*5 K12 K9 3 2027 1.78 2029 1.73 2024 100 10 2029 8295 2024 1116 02 3-5 K9 1.7 3-5 K12 10 2021-2035 K9 16130166561707317406 1751217760 1784417618173051676816043150671421713291125667341 7209 7054 7179 725274307691804982958494 86528917 8976 9063 8971050001000015000200002021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035K9 5-14 15-19*1103.*2022 10 12.4 4932 96%263 34 87%2021 6.3 2024 5 6350 9 03 9 12 2021 630006349020000400006000080000 2024 5 12.4,66%6.3,34%K9 90%*2024 5 14 10.3 2023 9 10%K9 70%03 13 2023 9 2 0 78921 146292024 1 4 0 83148 141922024 3 7 0 84137 140202024 5 8 0 89040 13810*K9 60 FY2024E 2023 6-2024 5 K9+60 4 37 FY2024 2023 3-2024 2 K9 30 15%03 14 K9 2023/FY2021/FY2024 K9 160/5060%108 K9 60/20%60 K9 180/6065%110 80/2530%K9 30/30%37 15/15%*03 15 2021 2024 5 6350 90%2023/FY2021/FY2024 70/25%108 70+/25%70+22/110 20/15-20%37 9.5/60%2021H1 110 2020 20 2023 100 2023*10 K12 222 10 20 11 2200 10*20*11 222 49 2022 K12 217 23%03 16 8 2024 3 19 K12 2024 3 K12 1 342 223 hello 1204 295 17 9 8 8 10 20 11 2200TOP 49 K12 217 TOP 23%*03 5%17 5 31 K12 2 28 FY2017 2016 FY2024E 2024 5 31 FY2024 2024 2 29 FY2017-FY2021 2023 K12 K12 2019+10.1%2023 K12 130/65/21/20 3.2/1.5/0.5/0.5%4.7%2.8%3.4%4.0%4.4%6.5%3.0%4.1%5.0%5.7%9.1%5.8%7.6%9.1%10.1%15.6%0%5%10%15%20%K12-CR2 130 65 21 203.2%1.5%0.5%0.5%0.0%0.5%1.0%1.5%2.0%2.5%3.0%3.5%020406080100120140 K12*1804.*04 24Q1 60%30%+19 iFinD 2022 K12/22 3-5 22 6-8 22 9-11 22 11-23 2 23 3-5 23 6-8 23 9-11 23 12-24 2 FY22Q4 FY23Q1 FY23Q2 FY23Q3 FY23Q4 FY24Q1 FY24Q2 FY24Q3 524 745 638 754 861 1,100 870 1,207YoY-57%-43%-3%23%64%48%36%60%FY23Q1 FY23Q2 FY23Q3 FY23Q4 FY24Q1 FY24Q2 FY24Q3 FY24Q4 224 294 233 269 275 412 374 430YoY-84%-80%-77%-50%23%40%61%60%22 4-6 22 7-9 22 10-12 23 1-3 23 4-6 23 7-9 23 10-12 24 1-3 22Q2 22Q3 22Q4 23Q1 23Q2 23Q3 23Q4 24Q1 560 410 331 519 733 542 419 705YoY-37%-28%-12%4%31%32%27%36%538 606 630 707 703 789 761 947YoY-76%-46%-51%-2%31%30%21%34%956 1402 1454 1163 1207 1,539 1,481 1,392 YoY-2%35%39%-3%26%10%2%20%147 199 215 189 218 306 252 279 YoY-65%-54%-15%-5%48%54%18%47%244 198 403 156 307 176 353 191 YoY 4%1%-11%-7%26%-11%-12%22%*04 24Q1 20 iFinD Non-GAAP GAAP 2024 K12 22 3-5 22 6-8 22 9-11 22 11-23 2 23 3-5 23 6-8 23 9-11 23 12-24 2 FY22Q4 FY23Q1 FY23Q2 FY23Q3 FY23Q4 FY24Q1 FY24Q2 FY24Q3-14.7%13.0%2.6%11.7%9.1%22.3%5.9%11.7%-7.9ppt+35.9ppt+57.5ppt+29.8ppt+23.8ppt+9.3ppt+3.3ppt+0.0ppt FY23Q1 FY23Q2 FY23Q3 FY23Q4 FY24Q1 FY24Q2 FY24Q3 FY24Q4-0.8%14.4%-2.0%-6.7%-11.7%12.8%-2.7%2.2%+3.5ppt+36.1ppt+4.7ppt-6.9ppt-10.9ppt-1.6ppt-0.8ppt+8.9ppt 22 4-6 22 7-9 22 10-12 23 1-3 23 4-6 23 7-9 23 10-12 24 1-3 22Q2 22Q3 22Q4 23Q1 23Q2 23Q3 23Q4 24Q1 7.7%-10.8%-0.9%2.1%11.9%3.1%6.3%6.5%-3.6ppt+1.4ppt+149.7ppt+3.1ppt+4.1ppt+13.9ppt+7.3ppt+4.4ppt-1.9%-8.7%0.6%16.2%7.2%-10.6%-22.6%-6.6%+29.5ppt+83.3ppt-22.7ppt+7.4ppt+9.0ppt-1.9ppt-23.2ppt-22.8ppt-47.6%-15.6%1.7%-16.8%-24.0%-3.8%5.2%2.2%-21.6ppt+6.1ppt+25.4ppt-6.4ppt+23.6ppt+11.9ppt+3.5ppt+19.0ppt-10.6%-23.3%-22.2%-12.3%-27.6%7.9%-39.3%3.9%-9.7ppt-15.3ppt+97.5ppt-1.8ppt-16.9ppt+31.2ppt-17.0ppt+16.1ppt 0.1%-48.7%-126.6%-30.0%0.6%-25.1%-117.6%9.4%+66.7ppt-28.4ppt-15.4ppt-4.4ppt+0.5ppt+23.6ppt+9.2ppt+39.6ppt*04 24Q1/31%/70%/24%/26%28-31%29-32%&21 2022 K12/22 5 22 8 22 11 23 2 23 5 23 8 23 11 24 2 FY22Q4 FY23Q1 FY23Q2 FY23Q3 FY23Q4 FY24Q1 FY24Q2 FY24Q3 933 1,013 1,139 1,163 1,338 1,401 1,645 1,522YoY-52%-30%7%20%43%38%44%31%FY23Q1 FY23Q2 FY23Q3 FY23Q4 FY24Q1 FY24Q2 FY24Q3 FY24Q4 227 178 270 235 380 314 482 400YoY-84%-50%25%67%77%79%70%22 6 22 9 22 12 23 3 23 6 23 9 23 12 24 3 22Q2 22Q3 22Q4 23Q1 23Q2 23Q3 23Q4 24Q1 448 733 599 810 481 832 718 1,001YoY-45%-14%-9%12%7%14%20%24%623 605 907 683 797 631 1,114 857YoY-68%-55%-8%16%28%4%23%26%*04&22 FY2024Q1/Q2/Q3 45/50/68 12%/19%/28%FY2024 10%30%FY2024 972 58%50 FY2024 300-350 30%2022/5/31 2022/8/31 2022/11/30 2023/2/28 2023/5/31 2023/8/31 2023/11/30 2024/2/29 744 706 708 712 748 793 843 911-103-38 2 4 36 45 50 68-55%-55%-45%-16%1%12%19%28%2022/5/31 2022/8/31 2022/11/30 2023/2/28 2023/5/31 2023/8/31 2023/11/30 2024/2/29 100-150 170 200 220 250-300 300-350 30 20 55 50 36%60%47%62%91%*2305.*05 24 2023 1-S 2 3+AI+K12 iFinD;2024 6 13-S/iFinD/-S FY2023A FY2024E FY2025E-S 5 31 FY2024A FY2025E FY2026E 2 28 2023A 2024E 2025E 1USD=7.1CNY=7.8HKD 2023A 2024E 2025E 2023A 2024E 2025E9901.HK-S 59.75 0.11 0.21 0.33 35 36 23 TAL.N 10.69-0.01 0.12 0.30 89 36 000526.SZ 63.98 1.26 2.03 2.74 40 31 23 GOTU.N 4.82-0.04-0.57 0.41 84 3978.HK 3.50 0.11 0.15 0.22 14 21 15 1769.HK 4.75 0.15 0.26 0.36 17 17 12 DAO.N 3.72-4.53-0.43 1.45 18 EPS/PE*2506.*06 26 K12 AI AI*THANKS 8 1 5F 200120 28 A 18 100005 6001 32 05 518026 S0100523070002 27 S0100523100002*12 A 300 500 15%5%15%-5%5%5%5%-5%5%5%*28