2006 | 2007 | ||||||
Price: | 19.00 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 1,767 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT |
Sign up for free guest access to view investment idea with a 45 days delay.
Investment Thesis:
The value opportunity exists mainly because 2006 pricing was terrible for SIM cards, as industry battled for position in emerging markets and ahead of a consolidation phase. Average selling prices (ASPs) for SIM cards fell over 30% in 2006, and sales were flat, as volume growth has offset the dramatic price drops. EBIT margins for Gemalto dropped from 7.5% in 2005 to slightly under 4% in 2006.
Management has indicated that synergies from the merger of Axalto and Gemplus (officially finalized last week) will result in over at least EUR 85 million savings – almost 5% improvement in margins. Purchasing and R&D synergies are the biggest drivers. Chips represent 35% of costs, and Gemalto estimates they can get prices 15% to 20% lower than its competitors as a result of their scale.
Personnel cost savings from the merger could also be significant. However, being French, and with 6,000 of its 11,000 employees in
While Gemalto does some manufacturing (mainly card printing) it is not capital intensive and is primarily a software driven business. Capex & D&A are each 3.5% of sales, while 7% of sales are spent on R&D. Smart card making involves buying a chip (from Infineon, NXP, STM, Renessas, LG), adding encryption, authentication and networking software and packaging it in various formats for SIM cards, credit cards, IDs or security tokens. The key value added and barriers to entry is in the software and in the customer relationships.
The ‘smart card’ industry is surprisingly concentrated in
Company Mkt Share Home Country
Gemalto 45% Public, French
Oberthur 12% Public, French
GND Card 10% Private, German
Eastman 6% Chinese
Orka 5% French (subsidiary of Safran)
2006 sales by end markets are 60% for mobile communications, 23% for financial transactions, 13 % for identity and security, and 6% in other (terminals, public phones).
Going forward, I expect sales to grow at 10% p.a. (not withstanding pricing pressure of 10-15%). The fastest growth to come from the identity and security sector as projects like implementing e-Passports and health cards take off worldwide. Gross margins are highest for mobile phones 33% and ID cards 30% and lower for financial cards at 20%.
In 2006, GTO will have sold around 1bn SIM cards, at ASPs of around 1EUR. SIM cards are a small and cheap device that plays an important role in security and authentication, a role that is increasingly important as phones become data portals.
Volumes are driven by an installed base of 2.5 billion handsets which should grow overtime, and the continued replacement of cards from pre-paid customers and churn.
Volume growth for SIM cards should continue at a more moderate 15-20% a year, while we expect ASP price declines to also slow to 10% pa.
Gemalto sells to all 400+ mobile phone operators. Phone carriers (
The low end of SIM cards has become a pure commodity, with no supplier pricing power. Cards sold in new low end markets like
The pace of adoption of higher end SIM cards (e.g. USIM 3G cards, cards with higher security features, and more memory) has been somewhat disappointing. The key driver for adoption is the development of more services over mobile phones, a trend that is taking hold with 3G in Europe and in
A roadblock to SIM cards taking over more of the functions of the handset has been that the communication protocol from SIM Card to phone terminals is outdated. This may change soon. There has no use for operators to buy high memory SIM cards as the pipe into the phone is a narrow straw. The likely adoption in H1 2007 of the USB standard for SIM to mobile handset communications will enable SIM’s with larger memory (e.g.
If mobile operators and card makers have their way, the adoption of new standards will give new life to this industry. From 2008 onwards, Gemalto will benefit from a new generation of USB protocol based SIM cards and handsets and from licensing revenues, as it also happens to own significant IP on this preferred new standard.
Finance cards (23% sales)
This segment is experiencing good growth prospects, especially in the
Unlike in
The security of credit cards with chips can be surprisingly high, and can lead to lower credit card fraud as a result of highly secure protocols such as dynamic security codes and encrypted account numbers.
ID & Security cards (13% sales)
This industry segment requires being present in home markets, as governments and coprorates tend to trust domestic suppliers. Gemalto’s global presence and R&D in this sector is starting to pay off as post 9-11 there has been a strong trend for higher use of secure ID’s.
The
Gemalto has indicated that the margins at the early stage of e-passports deployments are very low and should improve as these grow in scale and in service revenues.
Summary Valuation and Estimates
Fair value for GTO.FP is between 1.0x to 1.5x 2007 sales, or 25 to 33 EUR, a 30% to 70% upside potential. This translates to EV/EBIT in 2009 of 6x to 8.5x, taking managements margin guidance, reflected in our forecasts below.
EV/Sales = 0.75x 19 spot price
Target EV/Sales = 1.0x è 25 merger syergies target
1.5 è 33 w/ technology bet target
The downside scenario is that the market for smart cards remains difficult longer, and the management fails to capture the expected merger synergies and technology opportunities. In this case, the company deserve to trade back down at 15 EUR, 8 to 10x an EBIT of 100 to 130, or EV/Sales of 0.55x
Price |
19.00 |
EUR |
No Shares |
93 |
fully diluted |
MCAP |
1,767 |
|
Net debt |
-400 |
pre buyback |
EV* |
1,367 |
|
* doesn't include 150mm of tax loss carry forwards |
|
|
|
|
|
|
|
2005(e) |
2006(e) |
2007(e) |
2008(e) |
2009 |
Sales |
1,720 |
1,706 |
1,775 |
2,065 |
2,271 |
EBIT |
130 |
70 |
121 |
206 |
295 |
EBIT Margin |
7.5% |
4.1% |
6.8% |
10.0% |
13.0% |
NI |
135 |
45 |
85 |
145 |
207 |
EPS |
1.45 |
0.48 |
0.91 |
1.55 |
2.22 |
Ratios |
|
|
|
|
|
P/E |
13.1 |
39.3 |
20.8 |
12.2 |
8.5 |
EV/EBIT |
9.1 |
19.7 |
11.1 |
6.0 |
4.0 |
EV/Sales |
0.69 |
0.81 |
0.76 |
0.60 |
0.51 |
ROIC (Tangible) |
24% |
12% |
20% |
32% |
43% |
RISKS
Key Dates
Feb 2007, 4Q results
H1 2007 expected announcement of USB SIM standard adoption
Related Securities
Oberthur SA
ST Micro (owns IM Card)
Safran S.A (owns Orga)
Infineon
Catalysts
Contract wins (e.g. Passports, bank cards)
New product introductions, technology standards
Share buyback (up to 10% capital), started end of November 2006
show sort by |
Are you sure you want to close this position Gemalto N.V.?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Gemalto N.V. for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".