Currency in -
Last close As at 02/06/2023
-33.10
▲ 3.95 (13.55%)
Market capitalisation
266m
Research: TMT
During H118 IQE experienced double-digit sales growth on a constant currency basis in each of its three primary markets, although this was partly offset by a currency headwind. The investment in multiple VCSEL qualifications and the Newport foundry depressed margins, but underpins management’s expectations of a sustained photonics ramp-up in H218 and FY19. Acknowledging the currency headwind and one-off H118 photonics costs, we revise our estimates downwards.
IQE |
Multiple VCSEL programmes entering production |
Interim results |
Tech hardware & equipment |
4 September 2018 |
Share price performance
Business description
Next events
Analysts
IQE is a research client of Edison Investment Research Limited |
During H118 IQE experienced double-digit sales growth on a constant currency basis in each of its three primary markets, although this was partly offset by a currency headwind. The investment in multiple VCSEL qualifications and the Newport foundry depressed margins, but underpins management’s expectations of a sustained photonics ramp-up in H218 and FY19. Acknowledging the currency headwind and one-off H118 photonics costs, we revise our estimates downwards.
Year end |
Revenue (£m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
12/16** |
132.7 |
20.6 |
2.89 |
0.0 |
31.7 |
N/A |
12/17 |
154.5 |
24.3 |
3.36 |
0.0 |
27.3 |
N/A |
12/18e |
176.2 |
30.1 |
3.18 |
0.0 |
28.8 |
N/A |
12/19e |
205.2 |
44.0 |
4.55 |
0.0 |
20.1 |
N/A |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments. **Restated.
Investment in photonics growth a drag on margins
As flagged in the pre-close trading update, total H118 revenues grew by 4% year-on-year to £73.4m, with the photonics segment growing by 30% in constant currency to 26% of the total. Adjusted profit before tax was depressed by several factors, falling by 21% to £7.6m. These include the currency headwind, the cost of multiple low margin VCSEL qualification programmes and the cost of staffing the new Newport facility prior to commencing production. Collectively, these one-off effects totalled £3.5m. If these costs are stripped out, adjusted profit before tax becomes £11.1m, a 14% improvement on the prior year period. Additionally, H117 benefitted from £1.0m licence revenues but there were none in H118. Net cash reduced by £5.0m during the period to £40.6m at the end of June, reflecting continued investment in multiple innovative technologies and capex for the new Newport foundry.
VCSEL product qualifications herald ramp-up
The recent work on VCSEL product qualifications has resulted in IQE being in mass production with eight VCSEL chip manufacturers and in final qualification stages with another four. Volumes for these programmes, which include production for Android OEMs, are already ramping up, underpinning management’s expectation of a photonics ramp-up in H218 and FY19. We adjust our estimates downwards in line with revised management guidance to reflect the currency headwind and one-off H118 photonics costs.
Valuation: In line with other VCSEL epitaxy providers
A comparison of IQE’s prospective P/E multiples against those of listed companies offering epitaxy for VCSELs (IntelliEPI, LandMark Optoelectronics and Visual Photonics) shows IQE trading towards the upper end of this sample. We believe this is reasonable given IQE’s strong market position. Taking this approach, the shares look fairly priced at current levels, although investors should note that we are modelling photonics revenue growth towards the lower bound of guidance.
Progress against strategy
Multiple VCSEL programmes commence production
The recent work on VCSEL product qualifications has resulted in IQE being in mass production with eight VCSEL chip manufacturers and in final qualification stages with another four. These include facial recognition for mobile phones, short-distance data communications, camera autofocus, proximity sensing and industrial heating. Deliveries for the first volume VCSEL programme, which we have previously inferred is for the iPhone X, began to ramp up in June from a higher base than the corresponding period the previous year. Volumes for the new VCSEL programmes, which include initial production for Android OEMs, have begun to ramp up as well. This reduces IQE’s exposure to a single handset manufacturer or use case. Adoption of facial recognition technology, which uses arrays of VCSELs, by Android users is likely to be driven by use of the technology for authorising mobile phone payments, promoting adoption in mid- and low-tier phones rather than just high-end models.
Newport foundry expansion on track
The construction and fit-out of the new foundry in Newport, UK, is on schedule to commence production by the end of FY18. Five reactors were installed during H118, a further two were delivered in August and three more will be delivered during H218. Commissioning and qualifications are ongoing. The staff required to operate the facility 24/7 have all been recruited and are being trained. The factory already has dedicated bays for 20 reactors, enabling IQE to double capacity if required to meet demand. The additional capacity is critical for IQE to maintain its dominant position in the VCSEL market as it grows.
First volume order for NanoImprint Lithography (NIL)
IQE has developed a proprietary NIL technology, which delivers the complex diffraction gratings associated with DFB (distributed feedback) lasers at higher quality, much lower cost and much higher throughput. In July 2018 it announced that this technology had been production qualified by a leading supplier of DFB lasers to the telecoms and datacentre markets, and that work on the first production order (for US$0.25m) had commenced. During the qualification process, the customer established that using IQE’s proprietary NIL technology to create embedded gratings gave greater precision and dimensional control and therefore superior performance compared with conventional DFB laser manufacturing techniques using electron beam processing. In addition to DFB applications, IQE is also engaged in multiple other NIL qualification programmes across a range of wafer sizes and end-applications.
Investment in future growth a drag on H118 profit
Double-digit constant currency revenue growth in key segments
As flagged in the pre-close trading update, total revenues grew by 4% year-on-year to £73.4m, as double-digit sales growth on a constant currency basis in each of the three primary markets was tempered by a c 10% currency headwind. The segmental split was distorted by inventory management factors. During both H117 and H217, significant production capacity was allocated to the initial VCSEL ramp-up for the iPhone X. During H118, sales to the chip manufacturer servicing this application were similar to H117, as the supply chain absorbed inventory, enabling the group to replenish wireless inventory channels and start work on a significant number of VCSEL production qualifications. On a constant currency basis, wireless revenues grew by 11% year-on-year to 65% of the total, photonics by 30% to 26% of the total and infrared by 11%. Unlike H117, which benefited from £1.0m licence income from the JVs, there was no licence income as management opted to reinvest cash generated by the two JVs back into the infant businesses.
Profits adversely affected by programmes to support future growth
Adjusted profit before tax fell by 21% to £7.6m, depressed by several factors. These were the currency headwind (£2.0m), the cost of multiple low-margin VCSEL qualification programmes (£0.6m) and the cost of staffing the new Newport facility prior to commencing production (£0.9m), which is scheduled for H218. Collectively, these one-off effects totalled £3.5m. If these costs are stripped out, adjusted profit before tax becomes £11.1m, a 14% improvement on the prior year period. In addition, the cost of converting reactors from photonics applications to wireless and back again was c £0.5m. We note that management has authorised an expansion of wireless capacity in the Taiwan facility to reduce the need to requalify reactors for different technologies in the future. Management estimates that reactor conversions cost c £3m over the last 18 months.
Cash from operations reinvested in R&D and capacity
Net cash reduced by £5.0m during the period to £40.6m at the end of June. Working capital increased by £6.6m compared with end FY17, capitalised development expenditure totalled £9.4m as the group continued work on multiple innovative technologies, and capex totalled £5.8m, half of which related to the new Newport foundry.
Outlook and estimate changes
Management guidance
Management has updated its guidance of segmental revenue growth for the current year and over a three- to five-year time horizon, adding guidance for FY19 as well. This guidance is summarised in Exhibit 1, together with the growth rates adopted in our estimates, those programmes included in the guidance and those presenting upside to the guidance. The main changes to guidance are: (1) a reining in of the top end of FY18 photonics revenue growth from 60% to 50%; (2) a reduction in FY18 photonics operating margin from 38% to 35% to reflect the one-off costs experienced in H118; (3) putting FY18 licence income guidance at the bottom end of the previous guidance, which was £0-2m; and (4) raising the FY18 tax rate from 15% to 18%.
Exhibit 1: Management revenue guidance
FY18 guidance* |
FY18e Edison** |
FY19 guidance* |
FY19e Edison** |
3-5 year guidance* |
Upside to 3-5 year guidance |
|
Wireless growth |
0-5% |
4.0% |
0-5% |
1.5% |
0-10% |
Filters and switches, integrated front-end modules |
Photonics growth |
35-50% |
40.0% |
40-60% |
40.0% |
40-60% |
Integrated optical modules |
Infrared growth |
5-15% |
7.0% |
5-15% |
7.0% |
5-15% |
Consumer applications |
Licence income from JVs |
£0m |
£0m |
£0m |
£0m |
£0-2m |
|
Power growth |
N/A |
None |
None |
N/A |
Power switches |
|
Solar growth |
N/A |
None |
None |
N/A |
Satellite applications |
Source: Edison Investment Research, company statements. Note: *Constant currency. **Revised.
Revisions to estimates
Following the changes to management guidance, we adjust our estimates as follows:
■
Revenues: We reduce FY18 wireless revenue growth from 5.0% to 4.0% to reflect H118 currency headwinds, and cut FY18 and FY19 licence income from £1.0m to £0.0m in both years.
■
Operating margin: We reduce FY18 photonics operating margins by 2.5pp to 35.0% and raise FY19 photonics operating margins by 3.0pp to 40.0%, both in line with management guidance.
■
Tax rate: We raise this from 15% to 18% in line with management guidance.
■
Capex: We raise this in line with guidance, adding a further £3.8m for the option to acquire the cREO technology and IP portfolio from Translucent, which is payable in September 2018. We model this as satisfied through existing cash resources, but note that IQE has the option to satisfy this through the issue of shares.
Exhibit 2: Changes to estimates
FY17 |
FY18e |
FY19e |
|||||
Actual |
Old |
New |
% change |
Old |
New |
% change |
|
Revenue (£m) |
154.5 |
178.1 |
176.2 |
-1.1% |
207.1 |
205.2 |
-0.9% |
EBITDA (£m) |
38.4 |
47.9 |
44.5 |
-7.2% |
59.0 |
59.9 |
1.7% |
Adjusted PBT (£m) |
24.3 |
32.8 |
30.1 |
-8.5% |
42.3 |
44.0 |
4.1% |
Adjusted EPS (p) |
3.36 |
3.62 |
3.18 |
-12.0% |
4.60 |
4.55 |
-1.0% |
Capitalised R&D |
16.9 |
9.0 |
13.0 |
44.4% |
9.0 |
13.0 |
44.4% |
PPE |
18.0 |
26.0 |
33.0 |
26.9% |
19.0 |
25.0 |
31.6% |
Net cash |
45.6 |
47.5 |
29.3 |
-38.3% |
67.4 |
40.2 |
-40.4% |
Source: Edison Investment Research
Valuation
The share price has declined from the peak of 178.75p reached in November 2017 and is now trading at 91.6p/share. Based on our current estimates, which assume photonics growth at the lower end of management guidance, the shares are trading at a premium to the mean for its peers on all metrics (Exhibit 3). The size of this premium reduces if we adopt a higher photonics growth rate (Exhibit 4). If we adopt a 50% growth rate in FY18 and 60% in FY19, which is at the upper end of management guidance, the shares are still trading at a premium to the mean P/E for FY18e (29.6x vs 22.6x for peers) and the mean P/E for FY19e (19.5x vs 17.0x for peers). This might suggest that the shares are already pricing in some upgrades to management guidance.
Exhibit 3: Peer multiple analysis
Name |
Market cap ($m) |
EV/sales 1FY (x) |
EV/sales 2FY (x) |
EV/EBITDA 1FY (x) |
EV/EBITDA 2FY (x) |
PE |
PE |
Epitaxy |
|||||||
GCS Holdings |
139 |
1.5 |
1.4 |
6.0 |
4.6 |
11.8 |
11.6 |
IntelliEPI |
74 |
2.5 |
2.0 |
9.0 |
7.1 |
16.7 |
12.1 |
LandMark Optoelectronics |
754 |
8.8 |
7.1 |
16.2 |
12.1 |
29.8 |
21.7 |
S.O.I.T.E.C. |
2,468 |
5.0 |
3.8 |
18.2 |
13.3 |
31.0 |
22.4 |
Visual Photonics Epitaxy |
566 |
7.2 |
5.8 |
21.5 |
15.7 |
34.1 |
26.0 |
Win Semiconductors Corp |
2,216 |
3.6 |
3.1 |
9.4 |
7.6 |
20.1 |
15.7 |
Optoelectronics |
|||||||
II-VI INC |
3,156 |
2.5 |
2.2 |
- |
- |
20.1 |
16.4 |
Emcore Corp |
136 |
0.9 |
0.7 |
41.2 |
17.3 |
(12.9) |
(41.3) |
Finisar Corporation |
2,395 |
1.4 |
1.3 |
8.8 |
6.8 |
24.6 |
14.3 |
Lumentum Holdings |
4,352 |
2.7 |
2.4 |
9.8 |
8.4 |
15.3 |
13.2 |
Mean |
3.0 |
2.5 |
12.4 |
10.3 |
22.6 |
17.0 |
|
IQE |
984 |
4.0 |
3.5 |
16.0 |
11.9 |
31.2 |
21.9 |
Source: Bloomberg, Edison Investment Research estimates. Note: Prices as at 29 August 2018. Grey shading indicates exclusion from mean.
If we restrict the comparison to the three listed companies offering epitaxy for VCSELs: IntelliEPI, LandMark Optoelectronics and Visual Photonics, then based on our current estimates IQE is trading on prospective P/E multiples that are in line with those for LandMark and below that for Visual Photonics. IQE has a much stronger market position than the other three, so trading towards the upper end of this smaller sample seems reasonable. Taking this approach, the shares look fairly priced at current levels, although investors should note that this is based on estimates that are towards the lower end of management guidance.
Exhibit 4: Analysis of effect of photonics growth on key financial metrics
Photonics revenue growth in each of FY18e and FY19e |
40% |
45% |
50% |
55% |
60% |
FY18e total revenues (£m) |
176.2 |
178.5 |
180.9 |
- |
- |
FY18e adjusted PBT (£m) |
30.1 |
30.9 |
31.7 |
- |
- |
FY18e adjusted EPS (p) |
3.18 |
3.27 |
3.36 |
- |
- |
Implied FY18e P/E (x) |
31.2 |
30.4 |
29.6 |
- |
- |
FY19e total revenues (£m) |
205.2 |
208.5 |
211.8 |
215.2 |
218.5 |
FY19e adjusted PBT (£m) |
44.0 |
45.3 |
46.7 |
48.0 |
49.3 |
FY19e adjusted EPS (p) |
4.55 |
4.69 |
4.82 |
4.96 |
5.09 |
Implied FY19e P/E (x) |
21.9 |
21.2 |
20.6 |
20.1 |
19.5 |
Source: Edison Investment Research
Exhibit 5: Financial summary
£'000s |
2016* |
2017 |
2018e |
2019e |
||
Year End 31 December |
IFRS |
IFRS |
IFRS |
IFRS |
||
PROFIT & LOSS |
Restated |
|||||
Revenue |
|
|
132,707 |
154,480 |
176,161 |
205,165 |
Cost of Sales (Inc D&A + SBP) |
(98,538) |
(115,857) |
(125,955) |
(144,641) |
||
Gross Profit |
34,169 |
38,623 |
50,206 |
60,524 |
||
EBITDA |
|
|
33,057 |
38,384 |
44,484 |
59,941 |
Depreciation and Amortisation |
(10,938) |
(12,025) |
(14,527) |
(15,932) |
||
Operating Profit (before amort. and except.) |
|
22,119 |
26,359 |
29,957 |
44,009 |
|
Acquired Intangible Amortisation |
(1,374) |
(1,429) |
(1,429) |
(1,429) |
||
Exceptionals |
1,962 |
(385) |
0 |
0 |
||
Share based payments |
(2,881) |
(7,526) |
(3,000) |
(3,000) |
||
Operating Profit |
19,826 |
17,019 |
25,528 |
39,580 |
||
Underlying interest |
(1,463) |
(2,099) |
100 |
0 |
||
Exceptionals |
(26) |
80 |
0 |
0 |
||
Profit Before Tax (norm) |
|
|
20,630 |
24,340 |
30,057 |
44,009 |
Profit Before Tax (FRS 3) |
|
|
18,363 |
14,920 |
25,628 |
39,580 |
Tax |
(340) |
(435) |
(4,613) |
(7,124) |
||
Profit After Tax (norm) |
20,692 |
24,823 |
25,444 |
36,884 |
||
Profit After Tax (FRS 3) |
18,023 |
14,485 |
21,015 |
32,455 |
||
Average Number of Shares Outstanding (m) |
671.5 |
689.5 |
748.7 |
760.8 |
||
EPS - normalised (p) |
|
|
2.89 |
3.36 |
3.18 |
4.55 |
EPS - (IFRS) (p) |
|
|
2.66 |
2.09 |
2.79 |
4.25 |
Dividend per share (p) |
0.0 |
0.0 |
0.0 |
0.0 |
||
BALANCE SHEET |
||||||
Fixed Assets |
|
|
214,043 |
224,836 |
254,880 |
275,519 |
Intangible Assets |
103,972 |
108,513 |
113,057 |
116,196 |
||
Tangible Assets |
85,001 |
90,875 |
116,375 |
133,875 |
||
Other |
25,070 |
25,448 |
25,448 |
25,448 |
||
Current Assets |
|
|
64,323 |
111,559 |
108,486 |
136,877 |
Stocks |
28,498 |
33,707 |
40,059 |
46,654 |
||
Debtors |
30,868 |
32,240 |
39,093 |
50,027 |
||
Cash |
4,957 |
45,612 |
29,334 |
40,196 |
||
Other |
0 |
0 |
0 |
0 |
||
Current Liabilities |
|
|
(51,522) |
(44,916) |
(48,205) |
(55,855) |
Creditors |
(43,870) |
(44,916) |
(48,205) |
(55,855) |
||
Short term borrowings |
(7,652) |
0 |
0 |
0 |
||
Long Term Liabilities |
|
|
(39,021) |
(666) |
(666) |
(666) |
Long term borrowings |
(36,854) |
0 |
0 |
0 |
||
Other long term liabilities |
(2,167) |
(666) |
(666) |
(666) |
||
Net Assets |
|
|
187,823 |
290,813 |
314,495 |
355,875 |
CASH FLOW |
||||||
Operating Cash Flow |
|
|
22,463 |
29,717 |
34,568 |
50,062 |
Net Interest |
(1,489) |
(2,125) |
100 |
0 |
||
Tax |
(839) |
(5,844) |
(1,100) |
(1,200) |
||
Capex |
(19,060) |
(28,190) |
(46,000) |
(38,000) |
||
Acquisitions/disposals |
(11,250) |
0 |
(3,846)** |
0 |
||
Financing |
578 |
94,912 |
0 |
0 |
||
Dividends |
0 |
0 |
0 |
0 |
||
Net Cash Flow |
(9,597) |
88,470 |
(16,278) |
10,862 |
||
Opening net debt/(cash) |
|
|
23,223 |
39,549 |
(45,612) |
(29,334) |
HP finance leases initiated |
0 |
0 |
0 |
0 |
||
Other |
(6,729) |
(3,309) |
0 |
0 |
||
Closing net debt/(cash) |
|
|
39,549 |
(45,612) |
(29,334) |
(40,196) |
Source: Company accounts, Edison Investment Research. Note: *Restated. **May be satisfied through issue of new shares.
|
|
On 29 August, TransContainer announced Q218 IFRS results. The results showed further growth, with a 6% increase in revenue and 16% growth in EBITDA. We think the main point of interest is how TransContainer has continued to increase productivity by improving the ratio of ‘profit-making runs’ by its containers. The further acceleration in market container volumes in July bodes well for Q3. We have maintained our 2018 EPS but increased our DCF valuation by 2%.
Get access to the very latest content matched to your personal investment style.