Our target price is based on a 35% discount to our NAV estimate of Rmb9.59/shr, which implies a 2016/17 adjusted PER of 17x/14x. Our target discount reflects its backing by the Beijing government and expectations for faster execution ahead, which we believe is appropriate and in line with comparable peers. Key risks: government policies/execution of new projects.