Information Technology Sector Stocks June 1st, 2010 Greg Price Greg Shaskus Min Shen Matt Sims Chris...
-
Upload
dennis-waters -
Category
Documents
-
view
213 -
download
0
Transcript of Information Technology Sector Stocks June 1st, 2010 Greg Price Greg Shaskus Min Shen Matt Sims Chris...
Information Technology Sector Stocks
June 1st, 2010Greg Price
Greg Shaskus
Min Shen
Matt Sims
Chris Stuart
S & P 500 Sector Weights (as of 4/30/2010)
Sector Current Index Weight
Current SIMWeight
Consumer Discretionary 10.55% 10.44%
Consumer Staples 10.91% 11.71%
Energy 11.18% 9.76%
Financials 16.47% 11.41%
Health Care 11.55% 14.63%
Industrials 10.76% 13.10%
Information TechnologyInformation Technology 18.91%18.91% 20.18%20.18%
Materials 3.45% 1.64%
Telecommunication Services 2.73% 3.70%
Utilities 3.48% 2.10%
IT Recap
• Currently 127bps overweight
• Class voted to increase our position by 100bps– Result is that the IT Sector will be 227bps
overweight
Sector Holdings
Hewlett Packard Co. 4.98%
Intel Corp. 4.30%
NCR Corp. 2.65%
Oracle Corp. 4.88%
Research In Motion 3.38%
Total Weight 20.18%
Current Holdings
Hewlett Packard Co. 4.98%
Intel Corp. 4.80%
NCR Corp. 2.65%
Oracle Corp. 4.88%
Research In Motion 0.00%
Lecroy 4.38%
Total Weight 21.18%
Recommended Holdings
Intel—Buy
• Intel is the world’s largest semiconductor chip maker
• Offers products for personal computers, servers, and mobile devices
• Two major growth opportunities: – Asia– “Smart” market
• Buy 50 bps – 430 bps480 bps
Global Internet Traffic
0
5,000
10,000
15,000
20,000
25,000
30,000
35,000
40,000
45,000
2008 2009 2010 2011 2012 2013
Petabytes Per Month
Financial Analysis
Revenue EPS
-40%
-20%
0%
20%
40%
60%
80%
100%
0.00
0.50
1.00
1.50
2.00
2.50
2005 2006 2007 2008 2009 2010 2011 2012
EPS % Chg.
-15%
-10%
-5%
0%
5%
10%
15%
20%
25%
$-$5,000
$10,000 $15,000 $20,000 $25,000 $30,000 $35,000 $40,000 $45,000 $50,000
2005 2006 2007 2008 2009 2010 2011 2012
Revenue (mlns) y-o-y %Chg.
Financial Analysis—Margins & ROE y-o-y Chg.
-15%
-10%
-5%
0%
5%
10%
15%
2006 2007 2008 2009 2010
EBITDA Margin Net Profit Margin Return on Equity
Valuation—Multiples
Relative to Industry High Low Median Current Relative to S&P 500 High Low Median CurrentP/Trailing E 1.2 0.32 0.81 0.55 P/Trailing E 2.7 0.55 1.1 0.86P/Forward E 2.5 0.07 0.84 0.93 P/Forward E 2.9 0.8 1.2 0.82P/B 1.6 0.8 1.1 0.9 P/B 2.9 1 1.4 1.3P/S 3.2 0.9 1.4 1 P/S 7.5 1.9 3.4 2.7P/CF 1.4 0.5 1 0.7 P/CF 2.6 0.7 1.2 0.9
Absolute Valuation High Low Median Current
Target Multiple
Target Metric/Share Target Price
Implied Upside (%)
P/Forward E 67.5 7.0 18.0 11.0 17.0 1.70 $ 28.90 35%P/S 16.9 1.6 4.1 3.0 4.0 7.42 $ 29.68 39%P/B 15.3 1.8 3.7 2.7 3.5 7.94 $ 27.79 30%P/EBITDA 33.5 5.4 10.0 7.0 10.0 2.97 $ 29.70 39%P/CF 43.8 6.6 12.6 8.8 12.6 2.40 $ 30.24 41%
Mean 29.26$ 37%Median 29.68$ 39%
Valuation—Comparable Companies
Company Price P/Trail P/Forward P/CF EV/EBITDAIntel 20.91 14.0x 11.0x 8.8x 6.5xAMD 8.40 NM 18.6x 13.8x 6.8xBroadcomm 32.67 17.5x 13.4x 15.7x 13.2xIBM 125.42 12.2x 10.9x 8.9x 7.5xQualcomm 35.89 15.0x 15.3x 12.9x 9.0xTI 24.57 14.3x 10.3x 10.0x 7.1xMean (excl. Intel) 14.8x 13.7x 12.3x 8.7xMedian (excl. Intel) 14.7x 13.4x 12.9x 7.5x
Comparable Public Companies Valuation(in millions of $ except per share amounts)
LTM EBITDA 16,290$ EBITDA Mult. (+10% prem.) 9.6xImplied EV 156,384$ Less: Net Debt 2,606$ Equity Value 158,990$ Fully-Diluted Shares O/S (mln) 5,681 Target Share Price 28$
Valuation—DCF Analyst: Gregory Shaskus Terminal Discount Rate = 10.5%5/23/2010 Terminal FCF Growth = 5.0%(in USD Millions)Year 2010E 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E 2019E 2020E
Revenue 42,855 47,569 48,996 51,936 55,052 58,355 61,856 65,568 69,502 73,324 76,991 % Grow th 11.0% 3.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 5.5% 5.0%
Operating Income 13,671 14,699 14,160 15,061 15,415 15,756 16,083 16,392 16,680 16,865 16,938 Operating Margin 31.9% 30.9% 28.9% 29.0% 28.0% 27.0% 26.0% 25.0% 24.0% 23.0% 22.0%
Interest Income 759 842 867 919 974 1,033 1,095 1,161 1,230 1,298 1,363 Interest % of Sales 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%
Taxes 4,420 4,759 4,598 4,384 4,476 4,564 4,646 4,722 4,790 4,826 4,828 Tax Rate 31.0% 31.0% 31.0% 31.0% 31.0% 31.0% 31.0% 31.0% 31.0% 31.0% 31.0%
Net Income 9,838 10,592 10,233 11,597 11,913 12,225 12,531 12,831 13,121 13,337 13,472 % Grow th 7.7% -3.4% 13.3% 2.7% 2.6% 2.5% 2.4% 2.3% 1.6% 1.0%
Add Depreciation/Amort 4,928 6,184 6,369 6,752 7,157 7,586 8,041 8,524 9,035 9,532 10,009 % of Sales 11.5% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0%
Plus/(minus) Changes WC (960) (471) (143) (493) (523) (554) (588) (623) (660) (697) (731) % of Sales -2.2% -1.0% -0.3% -1.0% -1.0% -1.0% -1.0% -1.0% -1.0% -1.0% -1.0%
Subtract Cap Ex 4,928 6,184 6,859 6,752 7,157 7,586 8,041 8,524 9,035 9,532 10,009 Capex % of sales 11.5% 13.0% 14.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0%
Free Cash Flow 8,877 10,120 9,601 11,103 11,390 11,670 11,944 12,208 12,461 12,640 12,741 % Grow th 14.0% -5.1% 15.6% 2.6% 2.5% 2.3% 2.2% 2.1% 1.4% 0.8%
NPV of Cash Flows 68,050 43%NPV of terminal value 89,620 57% Terminal Value 243,236 Projected Equity Value 157,671 100%Free Cash Flow Yield 7.30% Free Cash Yield 5.24%
Current P/E 12.4 11.5 11.9 Terminal P/E 18.1 Projected P/E 16.0 14.9 15.4 Current EV/EBITDA 6.4 5.7 5.8 Terminal EV/EBITDA 8.9 Projected EV/EBITDA 8.3 7.4 7.6
Shares Outstanding 5,681
Current Price 21.42$ Implied equity value/share 27.75$ Upside/(Downside) to DCF 29.6%
Debt 2,382 Cash 4,988 Cash/share 0.88
Target Share Price Upside/(Downside) from Current Price Discount Rate = Discount Rate =
9.5% 10.0% 10.5% 11.0% 11.5% 9.5% 10.0% 10.5% 11.0% 11.5%4.0% 29.64$ 27.24$ 25.20$ 23.45$ 21.93$ 4.0% 38% 27% 18% 9% 2%4.5% 31.45$ 28.68$ 26.37$ 24.41$ 22.74$ 4.5% 47% 34% 23% 14% 6%5.0% 33.65$ 30.41$ 27.75$ 25.54$ 23.66$ 5.0% 57% 42% 30% 19% 10%5.5% 36.40$ 32.52$ 29.41$ 26.87$ 24.74$ 5.5% 70% 52% 37% 25% 15%6.0% 39.94$ 35.16$ 31.44$ 28.46$ 26.02$ 6.0% 86% 64% 47% 33% 21%
Terminal Growth =
Terminal Growth =
Recommendation—Buy
Valuation Summary Buy 50 bps
• Equal weight for all three valuation methods yields a target share price of $28.00 (rounded)
• 34% upside potential (incl. 3.0% div.)
• Catalysts:– Growth of the Internet– Growth opportunities in
Asia– Expansion into “smart”
market
• Risks:– Prolonged economic
downturn– Unsmooth shift into “smart”
market
Research In Motion
• Designs, manufacturers, and markets innovative wireless solutions for a global mobile communication market (aka Blackberry)– Its popularity was based on the convenience of its
mobile email system and its cost compared to competitors
• Debut of new 6.0 Operating System next quarter• Rumors about entering the Tablet PC market• Sell all BP’s of RIM
Sensitivity Analysis
Target Share Price Dicscount Rate
Terminal Growth Rate 10.00% 10.50% 11.00% 11.50%
4.00% 73.33 66.71 61.06 56.19
4.50% 78.19 70.66 64.31 58.89
5.00% 84.02 75.32 68.1 62.01
5.50% 91.14 80.92 72.58 65.65
Upside/Downside Discount Rate
Terminal Growth Rate 10.00% 10.50% 11.00% 11.50%
4.00% 23.60% 12.50% 2.90% -5.30%
4.50% 31.80% 19.10% 8.40% -0.70%
5.00% 41.60% 27.00% 14.80% 4.50%
5.50% 53.60% 36.40% 22.40% 10.70%
Valuations
Absolute Valuation
High Low Median Current #Your Target
Multiple
*Your Target E, S, B, etc/Share
Your Target Price
P/Forward E
928.6 10.8 31.8 10.9 12 5.39 64.68
P/S 186.3 2.2 8.7 2.2 3 24 72
P/B 40 0.8 6.1 4.3 4 13..79 55.16
P/EBITDA 443.2 7.21 68.41 8.56 10 6.93 69.3
P/CF 616.8 10 60.3 10.8 12 5.49 65.9
Risks for RIM
• Increase in competition in Smartphone market with i-phone and android phones– Starting to lose market share as of Q1 2010
compared to Q1 2009– Growing popularity of more advanced Smartphones
(applications)• Strategy to increase global expansion
– Received 35% of Revenue last year from outside of North America
– Uncertainty in Foreign Currency• Limited potential for Upside with a several
realistic risks
Lecroy—Buy
• Operates in Test and Measurement industry• Products are used to design, develop, and manufacture electronic
equipment
• Develops, manufactures, sells, and licenses high-performance oscilloscopes and global communication protocol analyzers– Oscilloscopes are tools used to measure and analyze
electronic signals (volts)– Protocol analyzers are tools used to analyze
communication between two electronic devices– Lecroy’s products are used in the computer,
semiconductor, data storage, communications, consumer electronics, automotive/industrial, and defense industries
• Buy 438 bps
Buy Rationale
• Growth in the Test and Measurement market– Improvements in electronic systems performance
• Driven by advances in semiconductor technology– Growth in electronics market– Emerging technologies and standards
• Lecroy offers essential analysis tools for electronic equipment designers and engineers
• Potential acquisition target • Trading at a discount
Financial Analysis
Revenue EPS
-20%
-10%
0%
10%
20%
30%
40%
0
20
40
60
80
100
120
140
160
180
2005 2006 2007 2008 2009 2010 2011
Revenue (mlns) y-o-y %Chg.
-100%
-50%
0%
50%
100%
150%
0.00
0.20
0.40
0.60
0.80
1.00
1.20
2005 2006 2007 2008 2009 2010 2011
EPS y-o-y %Chg.
Valuation
High Low Median Current Target Target Metric/Share Target PriceP/Forward E 927.0 9.2 17.0 9.2 13.0 0.4 5.07$ P/S 2.3 0.1 0.9 0.5 0.7 12.0 8.40$ P/EBITDA 62.4 1.3 9.0 4.4 7.6 1.2 9.12$ P/CF 531.5 1.1 9.6 5.6 6.7 0.9 5.98$
Target 7.14$
JDS Agilent LecroyP/Forward E 18.4 15.4 9.2P/S 2.1 2.4 0.5P/EBITDA 9.37 NM 4.4P/CF 10 18.6 5.6
Relative to Sector High Low Median Current Relative to Industry High Low Median CurrentP/Forward E 1.1 0.5 0.7 0.7 P/Forward E 1.3 0.5 0.7 0.6P/S 0.6 0.1 0.3 0.2 P/S 0.9 0.1 0.3 0.2P/EBITDA 1.1 0.2 0.7 0.5 P/EBITDA 1.2 0.1 0.6 0.1P/CF 0.9 0.1 0.5 0.5 P/CF 0.8 0.1 0.4 0.3
Recommendation—Buy
Valuation Summary Buy438 bps
• Target Price of $7.00 derived from absolute valuation
• 40% upside from current price of $5.00
• Catalysts:– Growth in electronics markets– Improvements in technology – New technological standards
• Risks– Prolonged economic
downturn– Competition
• Lecroy is much smaller than its competitors
Hewlett Packard
Fundamental Drivers:• Focus on offering a complete solution for all of a
company’s IT needs • Transforming from a purely infrastructure
company to a services and infrastructure company
• Aggressive approach to winning business from rivals
• Sales in the Brazil, Russia, India, and China regions
Hewlett Packard Co.
Absolute Valuation
High Low Median Current Target Multiple
Target E, S, B,etc/Share
Target Price (E x F)
A. B. C. D. E. F. G.
P/Forward E 37.90 5.70 13.20 9.70 12.5 4.49 56.13
P/S 3.00 .40 1.00 .90 1.0 50.76 50.76
P/B 6.90 .80 2.30 2.60 2.5 17.57 43.93
P/EBITDA 49.79 2.72 8.51 6.21 8.0 7.36 58.88
P/CF 29.10 3.80 10.50 7.30 9.5 6.26 59.47
• Current stock price of $45.58
• Target price of $60 which is a 32% upside