Thin Film Electronics — NFC ramp-up slower than expected

Ensurge Micropower (ENSU)

Last close As at 27/03/2024

NOK0.31

0.02 (6.90%)

Market capitalisation

NOK784m

More on this equity

Research: TMT

Thin Film Electronics — NFC ramp-up slower than expected

Revenues from sales of NFC tags more than doubled during H118 as the number of clients and size of campaigns increased. However, Thinfilm’s management notes that the rate of increase in demand for NFC solutions during Q218 was more modest than previously anticipated and has delayed break-even to 2020. We revise our estimates and reduce our indicative valuation from NOK3.01/share to NOK1.92/share.

Analyst avatar placeholder

Written by

TMT

Thin Film Electronics

NFC ramp-up slower than expected

Q218 results

Tech hardware & equipment

28 August 2018

Price

NOK1.03

Market cap

NOK1,205m

NOK8.47/US$

Net cash ($m) at 30 June 2018 excluding financial lease

66.2

Shares in issue

1.17bn

Free float

96.2%

Code

THIN

Primary exchange

Oslo

Secondary exchange

OTCQX

Share price performance

%

1m

3m

12m

Abs

(41.8)

(43.9)

(68.8)

Rel (local)

(43.2)

(47.2)

(74.5)

52-week high/low

NOK3.3

NOK1.0

Business description

Thin Film Electronics is a global leader in NFC mobile marketing and smart-packaging solutions using printed electronics technology. This technology should enable it to offer printed NFC tags at a substantially lower price point than conventional silicon tags.

Next event

Q318 results

9 November 2018

Analysts

Anne Margaret Crow

+44 (0)20 3077 5700

Dan Ridsdale

+44 (0)20 3077 5729

Thin Film Electronics is a research client of Edison Investment Research Limited

Revenues from sales of NFC tags more than doubled during H118 as the number of clients and size of campaigns increased. However, Thinfilm’s management notes that the rate of increase in demand for NFC solutions during Q218 was more modest than previously anticipated and has delayed break-even to 2020. We revise our estimates and reduce our indicative valuation from NOK3.01/share to NOK1.92/share.

Year end

Revenue ($m)

EBITDA*
($m)

PBT*
($m)

EPS*
(c)

DPS
(c)

EV/sales
(x)

12/16

3.8

(36.9)

(42.8)

(6.5)

0.0

22.8

12/17

5.9

(50.9)

(57.5)

(6.6)

0.0

10.7

12/18e

5.4

(49.5)

(54.2)

(4.6)

0.0

23.8

12/19e

34.5

(43.3)

(51.3)

(4.4)

0.0

5.4

Note: *EBITDA, PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.

Delays in EAS ramp-up and R2R production

Total revenue and other income declined by $1.4m to $2.0m during H118, reflecting the absence of JDA income which benefited H117. Revenue from sales of EAS and NFC tags rose by 4% year-on-year to $0.8m, as although fewer EAS tags were shipped because of a delay in volume shipments for denim category use-cases, shipments of NFC tags more than doubled. Operating costs reduced by 5% year-on-year to US$27.2m. Operating losses widened by 9% to US$27.2m. Losses before tax narrowed by 2% to US$25.2m because of the beneficial impact of unrealised foreign currency gains. Net cash (excluding long-term financial leases) reduced by US$31.9m to US$66.2m. Thinfilm invested US$9.0m in fixed and intangible assets (including pre-payments) primarily related to equipment for the new roll-based production line at the San Jose site. Delays in installing all of the roll-to-roll (R2R) equipment for NFC manufacture will result in R2R production being postponed by up to several months.

Set-backs being addressed

The year-on-year decrease in EAS revenues is likely to be reversed as the retail customer resolves how to attach the tags to denim items this quarter. The slower-than-expected adoption of NFC tapping by iOS users appears to be linked to the need to download an app and is likely to be resolved over the next year. Any delays in commencing R2R production will not interfere with NFC tag roll-out, as any short-fall in printed tag availability can be addressed through supply of silicon ones.

Valuation: Substantial upside potential, execution key

Our base case scenario returns a DCF valuation of NOK1.92/share (previously NOK3.01/share). Key triggers to close the gap are: Thinfilm announcing more campaigns requiring a million-plus NFC tags and being able to disclose meaningful volumes of NFC tag shipments per quarter; the proportion of iOS users engaging in NFC tapping reaching a level at which brand owners feel NFC campaigns will reach both Android and iOS users; and management providing greater clarity on when full R2R NFC tag production is likely to commence.

Financials

Thinfilm is pioneering a new market and, as is invariably the case, the company has encountered several obstacles that are delaying roll-out. While new, yet unforeseen issues may well be encountered, we believe that the building blocks to facilitate an acceleration in growth are being put in place. Our base case estimates are based on a scenario where the business successfully executes on plan and customer adoption is relatively robust. The range of potential outcomes is, however, large, so we provide a sensitivity analysis in Exhibit 3.

Tag revenues up in H118, but operating losses widened

A comparison with the prior year is obscured by the receipt in H117 of significant revenues from a joint development programme with a global pharmaceutical company, as well as a change in allocation of grant income. Total revenue and other income declined by $1.4m to $2.0m, reflecting the absence of the JDA income and lower profits on disposal of assets. The key metric, revenue from sales of EAS and NFC tags, rose by 4% year-on-year to $0.8m. 11.3m EAS tags were shipped compared to 13.6m in H117, as there was a delay in volume shipments for denim category use-cases while the retailer tested alternative ways of attaching the tags. Shipments of NFC tags more than doubled as the company engaged in its first campaign requiring more than one million tags. Income related to government grants and other funded projects rose by 10% to US$0.7m. Operating costs (excluding depreciation and amortisation charges) reduced by 5% year-on-year to US$27.2m. Higher payroll costs associated with full-time operation at the R2R production facility in San Jose were balanced by lower premises costs, as activity at the Linköping site has reduced, while H117 bore the cost of renting both the original and the new premises in San Jose. Operating losses widened by 9% to US$27.2m. Losses before tax narrowed by 2% to US$25.2m because of the beneficial impact of unrealised foreign currency gains.

Net cash (excluding long-term financial leases) reduced by US$31.9m to US$66.2m. Thinfilm invested US$9.0m in fixed and intangible assets (including pre-payments) primarily related to equipment for the new roll-based production line at the San Jose site. This was partly offset by a US$1.2m inflow from the disposal of Linköping site assets. The only financial liability is $11.8m, arising from a long-term financial lease for the R2R production facility.

Revising estimates to reflect slower than expected NFC ramp-up

Revenues: we are encouraged by several points from the Q218 results call. Customers are placing follow-on orders for campaigns that are larger-scale than the earlier ones. The campaign with Yuni is the first one in the beauty vertical, taking Thinfilm into new markets. The campaign for the Brown-Forman brand, El Jimador Tequila, means that Thinfilm now has commercial agreements with four of the top seven spirits companies globally. The number of iOS users participating in campaigns is increasing, albeit from a low base. However, management notes that the rate of increase in demand for NFC solutions during Q218 was more modest than previously anticipated. An analysis of campaigns shows that NFC tapping is still concentrated among Android users. While Android users tapping tags with their mobile phones are taken directly to the relevant web page, iOS users need to open an app, which they must have previously downloaded, to access the tag content. This is similar to the process for reading QR codes, but takes time and discourages consumers from tapping. According to management, industry experts expect that usability will improve in the next two iOS releases, leading to higher tapping rates. Additionally, over time more and more iOS users will have downloaded an enabling app. Meanwhile, some brands are reluctant to invest in NFC marketing until iOS users have the same level of access as Android users. Management also notes that brands are reluctant to deploy NFC tags directly on packaging as this requires modification to packaging lines. This means that, with notable exceptions such as the million-tag campaign for Iovate, tags are used for smaller scale campaigns where they are incorporated into neck collars, hang tags or beer mats. Noting these trends, we revise our revenue estimates downwards.

Cost-base: we adjust our cost-estimates to reflect the increased focus on cost control and project management during Q2, which resulted in a 5% quarter-on-quarter reduction in costs. Management has recently initiated a more focused programme to conserve cash in response to the slower-than-expected uptake of NFC tags during H118. We will adjust our estimates again when the details of this are available.

Cash flow: our estimates continue to show Thinfilm reaching cash break-even in FY20, which is in line with management guidance. This leaves an estimated $41.0m funding gap. In accordance with Edison’s policy, we model this as satisfied through debt, although management notes that it is likely to be satisfied through equity from a strategic partner.

Exhibit 1: Changes to estimates

 

2017

2018e

2019e

2020e

 

Actual

Old

New

Chg (%)

Old

New

Chg (%)

Old

New

Chg (%)

NFC tags (m units)

0.0

21.3

14.0

(34.1)

687.6

203.0

(70.5)

1,509.9

960.0

(36.4)

EAS labels (m units)

25.9

65.1

33.0

(49.3)

163.4

125.0

(23.5)

232.7

197.0

(15.3)

Total revenue ($m)

5.9

8.0

5.4

(32.3)

100.4

34.5

(65.6)

217.0

141.1

(35.0)

Total operating costs ($m)

(59.0)

(62.8)

(56.3)

(10.3)

(130.4)

(79.3)

(39.2)

(172.6)

(126.8)

(26.6)

EBITDA ($m)

(50.9)

(52.4)

(49.5)

(5.6)

(27.6)

(43.3)

56.9

46.7

15.7

(66.3)

Normalised PBT ($m)

(57.5)

(57.2)

(54.2)

(5.2)

(35.2)

(51.3)

45.8

38.3

6.6

(82.8)

Normalised EPS (c)

(6.6)

(4.9)

(4.6)

(5.2)

(3.0)

(4.4)

45.8

3.3

0.6

(82.8)

Net (cash)/debt

(86.0)

(16.9)

(20.3)

19.9

36.1

38.5

6.4

14.7

47.1

221.0

Source: Edison Investment Research

Progress against strategic objectives

Management remains focused on three activities: (1) enhancing CNECT functionality to support an expanding number of marketing applications; (2) commissioning the R2R production facility in San Jose so it can manufacture tags in the volumes and at the price point required for deployment of billions of units; and (3) ensuring that it can provide marketing solutions that are relevant for consumers with Apple devices as well as those using Android or Windows operating systems.

Enhancing CNECT capability

As discussed in our July note, in April Thinfilm released version 2.0 of the CNECT Software Platform, which features improved marketing campaign and product enhancement tools. More recently, it started to collaborate with Clause to facilitate the pairing of physical goods with digital contracts. Thinfilm will integrate Clause's connected contracting solution into its CNECT software platform. CNECT’s blockchain services already support the use of NFC tags as a security mechanism for authenticating products, confirming deliveries, reviewing supply chain routes and verifying the provenance of goods, which is highly complementary to the NFC mobile marketing offer. (Alibaba’s investment in Smartrac this July demonstrates the utility of NFC in brand protection.) The partnership with Clause creates many more usage cases, linking the processes listed above to digital contracts or alternatively linking online verification processes with physical contracts.

Switching to R2R production

Management had intended that production of EAS tags on the R2R process would have started by the end of 2017. However, there were delays shipping the equipment to San Jose so Thinfilm started fully processing EAS tags in the facility at the end of May. Results from the initial batch processed established the commercial viability of the R2R line. However, the amount of time spent optimising equipment in San Jose has pushed completion of a fully roll-processed lot out to early September. Two of the six additional process tools required for NFC production have completed factory acceptance testing and are ready to ship, so some of the additional process steps required for NFC production start can commence at end-Q318, in line with the schedule management set out in December 2016. However, full production will be delayed for several weeks or months after that because modifications to one of the other processing tools are required. The exact length of the likely day cannot be determined until the exact modification required is decided. Management notes that the incremental cost of this modification is not material, only the potential delay to NFC volume production.

Ensuring compatibility with Apple devices

During Q218, Thinfilm and other proponents of the unidirectional protocol used in its proprietary PDPS (printed dopant polysilicon) NFC tags submitted the protocol for standardisation to the NFC Forum. In August, Thinfilm’s senior technical project manager, Cosmin Pascu, was elected vice-chair of the NFC Compliance Committee, while Thinfilm’s CEO presented strategic and technical insights from recent in-market deployments at the NFC Forum Innovation Day conference in June. In parallel, Thinfilm has started a development programme to create a roadmap leading to sub-micron feature sizes and broader NFC functionality. During Q218, Thinfilm demonstrated reader-initiated communication with printed NFC, which represents an alternative route for achieving iOS compatibility (see our July note for details). It also started a product development initiative to enable write-back. The combination would support a further widening of use cases; for example, a patient could tap every time he/she administered a prescribed drug, activating an update of their medical records.

Valuation

DCF valuation

Exhibit 2: DCF summary

$m

2018e

2019e

2020e

2021e

2022e

2023e

2024e

2025e

2026e

2027e

Revenue by product line

EAS

1.7

5.6

8.5

10.9

13.6

17.3

20.7

22.8

25.1

27.6

NFC OpenSense

0.2

2.1

13.7

25.5

33.1

32.6

37.4

39.2

50.2

53.7

NFC SpeedTap

0.3

13.8

103.2

180.2

220.7

236.7

260.7

273.8

273.8

287.5

NFC Silicon

1.3

9.9

9.0

-

-

-

-

-

-

-

Pass-through costs

0.1

1.3

4.8

11.0

13.1

15.7

16.5

16.4

15.5

15.5

Sales revenue

3.6

32.7

139.2

227.6

280.5

302.4

335.4

352.2

364.6

384.2

Total unit sales own production (m)

37

251

1,090

1,956

2,589

3,432

4,015

4,435

4,683

5,186

ASP own production (c/unit)

6.1

9.1

11.9

11.6

10.8

8.8

8.4

7.9

7.8

7.4

Share units produced in-house (%)

100.0

100.0

100.0

100.0

100.0

100.0

100.0

100.0

100.0

100.0

Production revenue

2.3

22.8

130.2

227.6

280.5

302.4

335.4

352.2

364.6

384.2

Other revenue

3.1

11.7

10.9

1.9

2.0

2.1

2.2

2.3

2.3

2.4

Total revenue

5.4

34.5

141.1

229.5

282.5

304.5

337.5

354.5

366.8

386.6

Gross margin own production (%)

(33.1)

(0.4)

49.1

51.9

49.3

48.7

48.6

48.6

48.5

48.4

EBITDA

(49.5)

(43.3)

15.7

55.8

70.8

74.2

84.3

86.9

90.1

96.0

EBITDA margin (%)

(912.8)

(125.5)

11.1

24.3

25.0

24.4

25.0

24.5

24.6

24.8

Depreciation

(4.8)

(6.9)

(7.1)

(6.9)

(6.9)

(7.0)

(7.2)

(7.5)

(7.5)

(7.8)

Share-based payments

(1.4)

(1.4)

(1.4)

(1.4)

(1.4)

(1.4)

(1.4)

(1.4)

(1.4)

(1.4)

EBIT

(55.7)

(51.6)

7.2

47.5

62.5

65.9

75.7

78.0

81.2

86.7

Notional tax

0.0

0.0

0.0

0.0

0.0

0.0

0.0

(25.0)

(26.0)

(27.8)

Tax rate (%)

32.00

32.00

32.00

32.00

32.00

32.00

32.00

32.00

32.00

32.00

EBITDA after tax

(49.5)

(43.3)

15.7

55.8

70.8

74.2

84.3

61.9

64.1

68.2

Change in working capital

8.7

(4.8)

(17.5)

(14.5)

(8.7)

(3.6)

(5.4)

(2.8)

(4.8)

(5.3)

Capex

(25.0)

(9.6)

(4.8)

(6.5)

(7.8)

(8.5)

(9.4)

(10.0)

(10.5)

(11.2)

Free cash flow

(65.7)

(57.8)

(6.6)

34.7

54.3

62.2

69.5

49.2

48.8

51.7

Terminal value

450

NPV of future cash flows

(65.7)

(50.5)

(5.0)

23.1

31.6

31.6

30.9

19.1

16.5

148.3

Value of future cash flows

180

WACC

14.5%

FY17 net debt/(cash)

(86.0)

Terminal growth rate

3%

Equity value

265.7

TV as % of total EV

50.0%

Per share value (NOK)

1.92

NOK/US$

8.47

Source: Edison Investment Research

Thinfilm is the only listed company focused on the development and manufacture of printed electronics, so a multiples-based analysis is not appropriate in our view. We therefore use a DCF approach to value the business across a range of scenarios.

Given Thinfilm’s relatively early stage of corporate development and the uncertainty regarding Apple’s adoption of the unidirectional protocol used in the PDPS NFC tags, there is a wide margin of error in our unit sales forecasts. With the product mix and growth profile shown in Exhibit 2, which assumes that Apple adopts the protocol by the end of 2019, our DCF calculation generates an indicative valuation of NOK1.92/share (formerly NOK3.01/share). For the share price to reach this level, investors will need to regain confidence in the stock. Key triggers are: (1) Thinfilm announcing more campaigns requiring a million-plus NFC tags and being able to disclose meaningful volumes of NFC tag shipments per quarter; (2) the proportion of iOS users engaging in NFC tapping reaching a level at which brand owners feel NFC campaigns will reach both Android and iOS users; and (3) management providing greater clarity on when full R2R NFC tag production is likely to commence.

Sensitivity analysis – bull and bear cases

The qualitative impact of delays in Apple adopting the TTF protocol is explored in detail in our July note, but this is not the only factor that may adversely affect deployment of Thinfilm’s tags. It is also dependent on competitive activity, such as discounting.

Based on our DCF assumptions for WACC (14.5%) and terminal growth rate (3%), our analysis (Exhibit 3) indicates that the current share price (bear case) factors in a revenue ramp-up that is c 23% slower than that adopted in our forecast. In principle, the roll-out rate could be slower than this, but each new client win, especially those like Iovate or Kilchoman whisky, which require over a million tags each, reduces the downside risk to our base case. Conversely, tag deployment from 2021 onwards may be substantially more rapid than the rate shown in our base case if the tags are deployed as widely as management envisage and become as ubiquitous as semiconductors containing ARM processors, Bluetooth chips or graphics processors. If Thinfilm licences the technology to a third party, deployment is not limited by the capacity of the R2R facility. Our bull case models the R2R facility reaching full capacity in 2023, but with third-party capacity enabling tag deployment to be five times this level in 2027. This gives a valuation of NOK10.53/share.

Exhibit 3: Sensitivity analysis

$m

2018e

2019e

2020e

2021e

2022e

2023e

2024e

2025e

2026e

2027e

Rate of roll-out implied by current share price (bear case)

Total revenue ($m)

5.0

28.4

111.5

180.6

222.2

240.0

266.4

280.1

290.1

306.0

EBITDA ($m)

(49.6)

(45.4)

(0.6)

29.3

39.8

41.3

47.9

48.7

50.6

54.4

Indicative valuation (NOK/share)

1.11

Third-party production capacity supporting higher volume ramp-up (bull case)

Total revenue ($m)

5.4

34.5

141.1

292.7

545.4

732.0

834.2

950.0

1,036.3

1,059.3

EBITDA ($m)

(49.5)

(43.3)

15.7

90.7

209.0

305.0

382.2

472.1

537.8

557.3

Indicative valuation (NOK/share)

10.53

Source: Edison Investment Research

Exhibit 4: Financial summary

US$000s

2016

2017

2018e

2019e

2020e

Year-end December

IFRS

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

Revenue

 

3,845

5,907

5,422

34,528

141,092

EBITDA

 

(36,873)

(50,867)

(49,492)

(43,343)

15,723

Operating Profit (norm, before amort. and except.)

 

(40,049)

(57,858)

(54,280)

(50,255)

8,618

Intangible Amortisation

0

0

0

0

0

Exceptionals

0

0

0

0

0

Share-based payments

(1,433)

(2,220)

(1,390)

(1,390)

(1,390)

Operating Profit

(41,482)

(60,078)

(55,670)

(51,645)

7,228

Net Interest

(2,731)

374

65

(1,002)

(2,041)

Profit Before Tax (norm)

 

(42,780)

(57,484)

(54,215)

(51,257)

6,577

Profit Before Tax (FRS 3)

 

(44,213)

(59,704)

(55,605)

(52,647)

5,187

Tax

(282)

122

0

0

0

Profit After Tax (norm)

(43,062)

(57,362)

(54,215)

(51,257)

6,577

Profit After Tax (FRS 3)

(44,495)

(59,582)

(55,605)

(52,647)

5,187

Average Number of Shares Outstanding (m)

659.1

862.7

1,172.0

1,172.0

1,172.0

EPS - normalised (c)

 

(6.5)

(6.6)

(4.6)

(4.4)

0.6

EPS - (IFRS) (c)

 

(6.8)

(6.9)

(4.7)

(4.5)

0.4

Dividend per share (c)

0.0

0.0

0.0

0.0

0.0

EBITDA Margin (%)

N/A

N/A

N/A

N/A

0.1

Operating Margin (before GW and except.) (%)

N/A

N/A

N/A

N/A

6.1

BALANCE SHEET

Fixed Assets

 

24,903

34,246

53,382

55,044

51,677

Intangible Assets

3,142

2,190

3,686

5,332

7,142

Tangible Assets

9,155

20,522

39,234

40,322

36,218

Investments

12,607

11,534

10,462

9,390

8,318

Current Assets

 

79,231

115,074

33,678

24,928

50,773

Stocks

1,086

709

891

5,676

23,193

Debtors

3,940

16,245

891

5,676

23,193

Cash

74,205

98,120

31,896

13,576

4,386

Other

0

0

0

0

0

Current Liabilities

 

(7,789)

(7,320)

(891)

(46,676)

(64,193)

Creditors

(7,789)

(7,320)

(891)

(5,676)

(23,193)

Short term borrowings

0

0

0

(41,000)

(41,000)

Long Term Liabilities

 

(12,850)

(12,125)

(11,581)

(11,037)

(10,493)

Long term borrowings

(12,581)

(12,125)

(11,581)

(11,037)

(10,493)

Other long term liabilities

(269)

0

0

0

0

Net Assets

 

83,495

129,875

74,587

22,259

27,764

CASH FLOW

Operating Cash Flow

 

(37,412)

(52,281)

(40,749)

(48,128)

(1,795)

Net Interest

88

343

65

(1,002)

(2,041)

Tax

(118)

(38)

0

0

0

Capex

(5,350)

(27,107)

(24,996)

(9,646)

(4,810)

Acquisitions/disposals

0

0

0

0

0

Financing

101,124

103,285

0

0

0

Dividend payments and Other items

(67)

170

0

0

0

Net Cash Flow

58,265

24,372

(65,680)

(58,776)

(8,646)

Opening net debt/(cash)

 

(15,940)

(61,624)

(85,995)

(20,315)

38,461

Finance leases initiated

(12,581)

0

0

0

0

Other

0

0

0

0

0

Closing net debt/(cash)

 

(61,624)

(85,995)

(20,315)

38,461

47,107

Source: Company accounts, Edison Investment Research

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world-renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisers and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Pty Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2018 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Thin Film Electronics and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Investment Research Pty Ltd (Corporate Authorised Representative (1252501) of Myonlineadvisers Pty Ltd (AFSL: 427484)) and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2018. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

More on Ensurge Micropower

View All

Latest from the TMT sector

View All TMT content

Research: TMT

Keywords Studios — Gobo strengthens engineering operations

Keywords’ acquisition of Studio Gobo and Electric Square for up to £26m meaningfully strengthens the company’s engineering service line, while enhancing our FY19 earnings by 6% based on conservative assumptions. In paying a maximum of 7.6x historic EBITDA for the business, the company looks to be buying a good asset in a high value-add service line at a very reasonable multiple.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free