The Long Case For NXP Semiconductors
Post on 18-Jul-2016
17 Views
Preview:
DESCRIPTION
Transcript
Stock: NXP Semiconductors Recommendation: BUY Team 10 Jerry Jiang Owen Gilmore Ziv Israel
November 5-7, 2014
presented by
Jack Ferraro, MBA
’70
RECOMMENDATION: BUY
Current Price: $73.5
Target Price: $96.3
Est. Timing: 12 months
Upside: 31%
Summary Valuation:
Our Target Price $96.3 is based on 18x our 2015 EPS forecast.
| Page 1
presented by
Jack Ferraro, MBA
’70
| Page 2
COMPANY DESCRIPTION
• Over 50 years of operating history.
• Leader in High Performance Mixed Signal and Standard Products.
• Diverse applications: automotive, identification, wireless infrastructure, lighting, industrial, mobile, consumer and computing.
• Located in over 25 countries
• 25,691 employees.
presented by
Jack Ferraro, MBA
’70
| Page 3
COMPANY DESCRIPTION
presented by
Jack Ferraro, MBA
’70
| Page 4
CURRENT CAPITALIZATION
presented by
Jack Ferraro, MBA
’70
| Page 5
HISTORICAL STOCK CHART
presented by
Jack Ferraro, MBA
’70
| Page 6
E
X
E
L
L
E
N
T
M
A
N
A
G
E
T
M
E
N
T
1) Multiple Near Term Growth Drivers
– EMV Migration Tailwind
– Booming Mobile Payment / NFC Applications
2) Well Positioned for Long Term Growth
– Continuous Growth in Automotives
– Chances within “IoT”
3) Expecting Continuous Re-Rating
INVESTMENT THESIS
presented by
Jack Ferraro, MBA
’70
| Page 7
THESIS #1: Multiple Near Term Growth Driver
• EMV Migration Tailwind EMV will be a global standard for bank
card payments through POS, ATM and etc. NXP has a global market share of over 70% in EMV IC.
China has about 3.8 billion bank cards and U.S. has about 1.5 billion bank cards.
China will complete all EMV migration on terminals by end of 2015.
U.S. is expected to start EMV migration by early 2015.
NXP’s revenue from bank cards is expected to grow at CAGR of 27% in the next 3 years.
Source: BMO Capital Markets
presented by
Jack Ferraro, MBA
’70
| Page 8
THESIS #1: Multiple Near Term Growth Driver
• Booming Mobile Payment (NFC)
Near Field Communication (NFC) is currently applied in mobile phones and tablets for close range transactions/data exchange.
NFC Payment is fast and safe.
Both Apple (iPhone 6) and Samsung (GX5) use NXP as its sole or major source for NFC chip.
Juniper Research forecasted there will be about 516m users of NFC mobile payment services by the end of 2019, up from 101m this year.
Rev from secure connected device is guided to grow at CAGR of 18-22% in the next 3 years.
presented by
Jack Ferraro, MBA
’70
| Page 9
THESIS #2: Well Positioned for Long Term Growth
• Continuous Growth in Automotive
Dominant market share (>2.5 RMS)in SAM of$2.7B
NXP expects the SAM to grow at 6-7% CAGR in next 5 years.
Long product cycle (over 10years)provides sustainable growth.
Growth drivers:Car2X, Increased intelligence to key, demand for increased safety and etc.
presented by
Jack Ferraro, MBA
’70
| Page 10
THESIS #2: Well Positioned for Long Term Growth
• Huge Chances in “IoT”
Supply Chain Applications
Industry 4.0
Smart Home
Wearables
presented by
Jack Ferraro, MBA
’70
| Page 11
THESIS #3:Expecting Continuous Re-Rating • HPMS revenue contribution will
increase from 68% in 2012 to 78% in 2016.
• Gross margin will improve from 46.8% in 2013 to 48.9% in 2016.
• Strong Operating Cash flow/FCF significant brought leverage down to 2x from 4.4x prior to IPO.
• Plan to repurchase up to 25 million common stocks since Feb 2014.
• EPS CAGR will be over 20% in the next years, significantly higher than peers.
presented by
Jack Ferraro, MBA
’70
| Page 12
Financial Assumptions
presented by
Jack Ferraro, MBA
’70
| Page 13
Financial Assumptions
mn USD 2011 2012 2013 2014E 2015E 2016E
Rev % YoY Growth
High Perf Mixed Signal (HPMS) 2.6% 12.2% 18.7% 18.7% 12.4% 11.8%
Automotive -0.1% 1.0% 8.5% 12.0% 10.0% 8.0%
Total Identif ication 18.3% 41.3% 31.5% 13.1% 13.0% 13.2%
Infrastructure & Industrial -2.5% -3.2% 15.0% 21.6% 18.0% 15.5%
Portable & Computing -5.6% 12.7% 17.0% 43.2% 8.2% 10.0%
Standard Products 6.2% -3.9% -2.0% 10.6% 2.1% 2.5%
Manufacturing Operations -39.8% -33.2% -35.5% 23.7% -0.2% 0.0%
Total -5% 4% 10% 17% 10% 10%
mn USD 2011 2012 2013 2014E 2015E 2016E
Operating Margin
High Perf Mixed Signal (HPMS) 20.8% 22.9% 28.5% 29% 29% 30%
Standard Products 23.4% 15.3% 12.7% 20% 19% 19%
Manufacturing Operations -1.6% -1.4% -11.0% -11% -11% -11%
Total 19.9% 19.1% 23.3% 25.1% 25.2% 26.2%
presented by
Jack Ferraro, MBA
’70
| Page 14
Financial Assumptions
mn USD 2011 2012 2013 2014E 2015E 2016E
Rev % YoY Growth
High Perf Mixed Signal (HPMS) 2.6% 12.2% 18.7% 18.7% 12.4% 11.8%
Automotive -0.1% 1.0% 8.5% 12.0% 10.0% 8.0%
Total Identif ication 18.3% 41.3% 31.5% 13.1% 13.0% 13.2%
Infrastructure & Industrial -2.5% -3.2% 15.0% 21.6% 18.0% 15.5%
Portable & Computing -5.6% 12.7% 17.0% 43.2% 8.2% 10.0%
Standard Products 6.2% -3.9% -2.0% 10.6% 2.1% 2.5%
Manufacturing Operations -39.8% -33.2% -35.5% 23.7% -0.2% 0.0%
Total -5% 4% 10% 17% 10% 10%
mn USD 2011 2012 2013 2014E 2015E 2016E
Operating Margin
High Perf Mixed Signal (HPMS) 20.8% 22.9% 28.5% 29% 29% 30%
Standard Products 23.4% 15.3% 12.7% 20% 19% 19%
Manufacturing Operations -1.6% -1.4% -11.0% -11% -11% -11%
Total 19.9% 19.1% 23.3% 25.1% 25.2% 26.2%
presented by
Jack Ferraro, MBA
’70
| Page 15
Peer Comparison
NameMktCap
(m US$)PE FY0 PE FY1 PE FY2 PB FY0 PB FY1
14ROE
(%)
Net Debt/
Eq. (%)
EV/EBITD
A T12M
EV/EBITD
A FY1
NXP 18,504 24.9 15.5 13.4 31.6 20.0 90.0 171.5 16.2 13.6 KLA-TENCOR 13,346 24.4 25.2 18.0 3.8 5.2 21.9 (65.5) 13.7 13.5 MICROCHIP TECH 8,685 22.2 16.7 15.3 3.9 4.4 21.7 (15.2) 13.0 10.8
TEXAS INSTRUMENT 53,470 21.1 19.5 17.3 5.1 5.2 25.8 12.3 11.6 10.9
BROADCOM CORP-A 24,491 30.5 14.1 12.7 2.8 2.8 14.3 (35.6) 23.0 10.0
INTEL CORP 162,456 16.1 14.7 14.4 2.9 3.0 20.0 (22.1) 6.6 6.5
ADV MICRO DEVICE 2,144 27.7 40.1 24.5 4.0 4.3 (4.1) 160.1 6.6 7.8
STMICROELECTRONI 6,315 N.A 38.3 18.3 1.1 1.1 3.0 (12.9) 4.5 4.7
INFINEON TECH 10,864 17.6 17.5 14.9 2.2 2.1 12.3 (52.5) 6.4 6.1
AVAGO TECHNOLOGI 22,048 44.9 18.8 14.0 7.1 7.8 32.6 (34.1) 35.6 15.2
ANALOG DEVICES 15,729 22.7 21.0 17.6 3.1 3.1 15.2 (80.4) 15.0 13.8
SKYWORKS SOLUTIO 11,548 31.4 19.1 14.9 4.8 5.0 24.0 (24.3) 18.2 14.2
QUALCOMM INC 114,162 15.6 12.4 11.5 2.9 2.8 20.5 (81.8) 9.4 7.6
XILINX INC 11,673 18.9 17.8 16.8 4.3 4.2 24.1 (32.6) 12.2 12.1
MARVELL TECH GRP 6,883 15.0 11.5 11.5 1.4 1.3 11.6 (42.1) 8.4 6.8
TOSHIBA CORP 18,326 28.0 15.0 11.4 1.6 1.6 10.5 75.7 8.5 7.6
SAMSUNG ELECTRON 163,467 6.0 8.6 9.3 1.0 1.2 14.4 (28.9) 2.7 3.1
NVIDIA CORP 10,806 21.3 16.2 14.9 2.5 2.6 14.2 (73.9) 9.2 8.1
High 44.9 40.1 24.5 7.1 7.8 32.6 160.1 35.6 15.2
Median 21.8 17.5 14.9 2.9 3.0 15.2 (32.6) 9.4 8.1
Low 6.0 8.6 9.3 1.0 1.1 (4.1) (81.8) 2.7 3.1
presented by
Jack Ferraro, MBA
’70
| Page 16
Valuation
2012 2013 2014E 2015E 2016E
Revenue 4,358 4,815 5,628 6,177 6,766
yoy 4% 10% 17% 10% 10%
Gross Magin 45.8% 46.8% 48.2% 48.3% 48.9%
Operating Margin 19.1% 23.3% 25.1% 25.2% 26.2%
Operating Profits 834 1,120 1,418 1,560 1,776
Net Income - Pro Forma 477 840 1,185 1,288 1,494
yoy 4.8% 76.1% 41.1% 8.7% 15.9%
EPS- Pro Forma $1.68 $3.27 $4.74 $5.35 $6.47
0.2% 95.0% 44.7% 12.9% 21.0%
PE 43.7x 22.4x 15.5x 13.7x 11.4x
PB 14.5x 12.2x 20.x 18.x 16.x
• Our Target Price $96.3 is based on 18x our 2015 EPS forecast.
• The stock deserves trading at higher end of peer groups (10-25x 2015
EPS), due to it’s higher than market average growth, improving
profitability and improve leverage ratio.
• Based on current price $73.4, there’s a 31% upside. We suggest BUY.
presented by
Jack Ferraro, MBA
’70
| Page 17
1) Significant design wins in “IoT”
2) More content value in mid-low end
automotive
3) Further adoption of NFC in mobile payment
(e.g. Apple Pay)
4) Spinning off its manufacturing business
INVESTMENT CATALYSTS
presented by
Jack Ferraro, MBA
’70
| Page 18
INVESTMENT SUMMARY
• Industry leader in each core business
• Consistently outgrow market
• Well positioned for “IoT”
• Valuation re-rating is on the way
• Strong Management Team
presented by
Jack Ferraro, MBA
’70
| Page 19
• Market share losing due to new entrant
• Competition leads to margin decline
• Alternative technologies
INVESTMENT RISKS
presented by
Jack Ferraro, MBA
’70
| Page 20
APPENDIX
NXP Semiconductors N.V.
presented by
Jack Ferraro, MBA
’70
| Page 21
MANAGEMENT TEAM
Background
• Mr. Richard L. Clemmer, known as Rick, has been Chief Executive Officer
and President of NXP Semiconductors N.V. since January 1, 2009. Mr.
Clemmer has been the Head of Global Sales and Marketing at NXP
Semiconductors N.V since July 2011. Mr. Clemmer has been the
Chairman of Management Board, Chief Executive Officer and President of
NXP B.V since January 1, 2009 and also serves as its Member of
Management Board. He served as a Senior Advisor at Kohlberg Kravis
Roberts & Co. since June 13, 2007.
• Mr. Hans Rijns has been the Chief Technology Officer of January 7, 2013
NXP Semiconductors NV and also serves as its Senior Vice President and
Head of Research. Mr. Rijns started his career at Philips Research as
scientist in the area of discrete-time mixed-signal circuits. Since 1996 he
has held various technical, business and executive management positions
at Philips Semiconductors and NXP.
presented by
Jack Ferraro, MBA
’70
| Page 22
TOP HOLDERS OF STOCK
presented by
Jack Ferraro, MBA
’70
| Page 23
INCOME STATEMENT
mn USD 2011 2012 2013 2014 2015 2016
Revenues 4,194 4,358 4,815 5,628 6,177 6,766
YoY -4.7% 3.9% 10.5% 16.9% 9.7% 9.5%
CoGS 2207 2362 2517 2916 3190 3455
Gross Profit 1987 1996 2298 2712 2986 3311
R&D 609 589 624 735 800 893
SG&A 562 580 563 569 632 647
Total Operating Expenses 1171 1169 1187 1299 1432 1540
Other Income (Exp) 17 7 9 5 5 5
Operating Income 833.0 834.0 1,120.0 1,418.2 1,559.5 1,775.7
Net Interest (307.0) (266.0) (179.0) (139.0) (147.8) (150.0)
Profit Before Taxes 526.0 568.0 941.0 1279.2 1411.7 1625.7
Taxes 25.0 28.0 34.0 26.0 57.2 65.9
MI 46.0 63.0 67.0 68.0 66.0 66.0
Net Income - Pro Forma 455.0 477.0 840.0 1,185.2 1,288.4 1,493.8
yoy 42.6% 4.8% 76.1% 41.1% 8.7% 15.9%
Net Income - GAAP 390.0 (115.0) 348.0 641.9 993.4 1,228.8
yoy -185.5% -129.5% 402.6% 84.5% 54.8% 23.7%
EPS - Pro Forma (ex. ESO) $1.68 $1.68 $3.27 $4.74 $5.35 $6.47
EPS - GAAP $1.57 ($0.46) $1.36 $2.58 $3.89 $3.13
presented by
Jack Ferraro, MBA
’70
| Page 24
BALANCE SHEET mn USD 2011 2012 2013 2014 2015
Cash and cash equivalents $743.0 $617.0 $670.0 $690.5 $1,084.2
Accounts Receivable 479.0 510.0 542.0 730.3 778.5
Inventories 618.0 715.0 740.0 751.5 787.4
Assets held for sale 39.0 10.0 13.0 6.0 6.0
Total Current Assets $1,966.0 $1,954.0 $2,092.0 $2,285.2 $2,770.3
Property and Equipment 1,063.0 1,070.0 1,048.0 1,074.0 954.0
Goodw ill 2,231.0 2,277.0 2,358.0 2,210.0 2,210.0
Intangible assets, ex Goodw ill 1,171.0 965.0 755.0 586.0 586.0
Investments in Equity Investees 37.0 45.0 52.0 59.0 59.0
Other long term assets 144.0 128.0 144.0 141.0 141.0
Total Assets $6,612.0 $6,439.0 $6,449.0 $6,355.2 $6,720.3
Liabilities
Accounts Payable $455.0 $562.0 $544.0 $673.1 $705.3
Accrued Liabilities 332.0 627.0 608.0 577.2 615.4
Liabilities held for sale 21.0 0.0 1.0 0.0 0.0
Short term provisions 130.0 0.0 0.0 0.0 0.0
Short term debt 52.0 307.0 40.0 51.0 551.0
Other current liabilities 59.0 0.0 0.0 0.0 0.0
Total Current Liabilities $1,049.0 $1,496.0 $1,193.0 $1,301.3 $1,871.6
Long-Term Debt $3,747.0 $3,185.0 $3,281.0 $3,757.0 $3,257.0
Long-term provisions 347.0 0.0 0.0 0.0 0.0
Other Noncurrent Liabilities 112.0 474.0 429.0 380.0 380.0
Total Liabilities $5,255.0 $5,155.0 $4,903.0 $5,438.3 $5,508.6
Shareholders' Equity
Shareholders' Equity 1,357.0 1,049.0 1,546.0 916.9 1,211.6
Total Shareholder's Equity $1,357.0 $1,284.0 $1,546.0 $916.9 $1,211.6
Total Liabilities & Equity $6,612.0 $6,439.0 $6,449.0 $6,355.2 $6,720.3
presented by
Jack Ferraro, MBA
’70
| Page 25
CASH FLOW STATEMENT mn USD 2010 2011 2012 2013 2014 2015
Cash Flow from Ops.
Net Income ($456.0) $390.0 ($115.0) $348.0 $641.9 $993.4
Depreciation & Amortization 684.0 591.0 533.0 514.0 411.0 420.0
Stock based comp 12.0 31.0 52.0 88.0 133.0 136.0
(Gain) loss on of debt (57.0) 32.0 161.0 114.0 3.0 0.0
Minority Interests 86.0 77.0 27.0 (58.0) (5.0) 0.0
Changes in Operating Assets and Liabilities 80.0 (568.0) 22.0 (180.0) 71.6 (13.9)
Net Cash from Operations $450.0 ($5.0) $682.0 $644.0 $1,320.1 $1,521.7
Cash Flow from Investing
PP&E ($258.0) ($220.0) ($250.0) ($215.0) ($312.0) ($300.0)
Proceeds from disposal of PPE 31.0 25.0 1.0 3.0 2.0 0.0
Net Cash from Investing ($269.0) ($202.0) ($243.0) ($240.0) ($345.0) ($300.0)
Cash Flows from Financing
Proceeds from common stock, net $448.0 ($47.0) ($26.0) ($228.0) ($1,358.0) ($800.0)
Short term debt, net 8.0 17.0 0.0 (436.0) 16.0 500.0
Credit facility, net (200.0) (400.0) 231.0 (80.0) 600.0 0.0
Long term debt, net (411.0) (429.0) (739.0) 205.0 (135.0) (500.0)
Capital payments to non controlling (2.0) (67.0) (40.0) (59.0) (50.0) 0.0
Net Cash from Financing ($157.0) ($926.0) ($574.0) ($598) ($927) ($800)
Other Adj (68.0) 788.0 (31.0) 0.0 (6.0) 0.0
Cash and Cash eqv at beginning 1,041.0 898.0 1,351.0 1185.0 991.0 1033.1
Net increase in cash and cash eqv. (133.0) (1,154.0) (166.0) -194.0 42.1 421.7
Cash & cash equivalent for discontinued ops 10.0 1,597.0 (45.0) 0.0 -6.0 0.0
Cash and Cash eqv at end 898.0 1,351.0 1,185.0 991.0 1033.1 1454.8
top related