Main menu
Edison Group
  • Home
  • Equities

    Equities

    View All Equities

    Equities by Sector

    Quadrise

    MCap

    GBP28m

    Last close

    GBP0.02

    ▲ 0.41 (26.62%)

    Substrate AI

    MCap

    EUR12m

    Last close

    EUR0.13

    ▲ 0.02 (18.18%)

    Games Workshop Group

    MCap

    GBP3,860m

    Last close

    GBP137.30

    ▲ 2,020.00 (17.25%)

  • Sectors

    Sectors

  • Thematics

    Thematics

    View All Thematics

    Latest

  • Audiovisual

    Audiovisual

    View All Audiovisual

    Latest

Thin Film Electronics — Update 24 November 2016

Thin Film Electronics — Update 24 November 2016

Thin Film Electronics

Analyst avatar placeholder

Written by

Thin Film Electronics

Bringing it all together in 2018

Q3 results/forecast change

Tech hardware & equipment

24 November 2016

ADR research

Price

$4.76

Market cap

$324m

ADR/Ord conversion ratio 1:10

Net cash ($m) as at 30 September 2016

27.1

ADRs in issue

68.2m

ADR Code

TFECY

ADR exchange

OTCQX

Underlying exchange

Oslo

Depository

BNY Mellon

ADR share price performance

52-week high/low

$7.34

$2.85

Business description

Thin Film Electronics (Thinfilm) commercializes printed electronics and owns key patents for printing rewritable, non-volatile memory and printable NFC circuits. It also licenses technology from others to develop complete printed systems.

Next events

2016 full year results

24 February 2017

AGM

10 May 2017

Analysts

Anna Bossong

+44 (0)20 3077 5737

Katherine Thompson

+44 (0)20 3077 5730

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

Thin Film Electronics (Thinfilm; THIN) continues to report significant advances on an almost weekly basis. In October it took the keys to its new San Jose facility and recent milestones include new pilot orders in gemstones (Sarine Technology) and food (olive oil) and a partnership to produce combined hologram/NFC document authentication tags. We have cut our near-term earnings forecasts as THIN no longer intends to further de-bottleneck its existing plant (with short-term revenue implications), but our DCF valuation has risen 15% to $10.40/ADR, reflecting the expected boost to long-term cash flows from the greatly increased capacity/reduced cost expectations from the planned new roll-to-roll (R2R) production line.

Year
end

Revenue ($m)

PTP
($m)

EPADR
(c)

DPADR
(c)

EV/sales
(x)

EV/EBITDA
(x)

Gross
Yield (%)

12/14

4.5

(24.2)

(48.9)

0.0

65.5

N/A

N/A

12/15

4.4

(28.3)

(52.9)

0.0

69.9

N/A

N/A

12/16e

3.7

(40.3)

(65.6)

0.0

83.9

N/A

N/A

12/17e

10.8

(43.7)

(64.2)

0.0

33.9

N/A

N/A

12/18e

158.4

0.6

0.9

0.0

2.4

49.8

N/A

Note: Converted at 8.5791/US$1. Dividend yield excludes withholding tax. Investors should consult their tax advisor regarding the application of any domestic and foreign tax laws.

Q3 cash burn down helped by lower R&D

In Q316 Thinfilm’s revenue dropped 20% y-o-y to $0.8m, reflecting a hiatus in EAS orders from Nedap’s fashion clients. Helped by falling R&D costs, reported operating loss fell from $10.5m to $9.8m and, helped by slow growth in working capital, cash burn declined from $12.8m in Q2 to $9.9m. Net cash balances at end Q3 totalled $27.1m (end Q2: $36.8m), which we see as sufficient to last into Q217.

Earnings revised to reflect increased capacity plans

With the decision to move forward on implementing the new 5.0bn unit R2R line (previously expected to have a 1.0bn unit capacity) in late 2017, we have increased our longer-term earnings forecasts and amended our capex forecast. This reflects the opportunity arising from sharply lower (c 10x) production costs, lower price points and resulting prospective gains in market shares and revenues. Nevertheless, prior to the new line becoming fully operational in H218 we have cut earnings expectations, as debottlenecking plans for the existing plant that would have increased revenue generation potential in the short term have been shelved.

Valuation: DCF value up 15% to $10.40 per ADR

We see the key driver of value as the coming together of a number of key influences as 2018 approaches. Most particularly, the likely increase in volume orders arising from the group’s ability to quote in scale and at lower prices as a result of its planned capacity increase in 2018; the expected rapid growth in the number of NFC enabled phones, which should put THIN at the vanguard of a major new retail phenomenon; and the ongoing rise of the consumer in China and Asia, which THIN is planning to tap into with its focus on these markets. Following the above-mentioned revisions to our forecasts, our DCF valuation has increased 15% to $10.40 per ADR.

Third quarter results update

Exhibit 1: Thinfilm quarterly results sheet summary

US$'000

Q316

Q315

Change
y-o-y (%)

9M15

9M16

Change
y-o-y (%)

Q216

Q116

Sales revenue

248

494

(49.8)

1,225

995

23.1

597

150

Other operating revenue

476

434

9.8

1,306

1,517

(13.9)

483

557

Other income

105

111

(5.4)

283

314

(9.9)

105

104

Total revenue

829

1,039

(20.2)

2,814

2,826

(0.4)

1,186

811

Payroll

(5,470)

(4,051)

35.0

(12,072)

(15,264)

(20.9)

(5,146)

(4,648)

Premises, supplies

(2,721)

(1,930)

41.0

(4,875)

(7,707)

(36.7)

(2,507)

(2,479)

Other operating costs

(1,338)

(2,749)

(51.3)

(6,270)

(5,746)

9.1

(2,492)

(1,916)

Total operating costs

(9,802)

(8,925)

9.8

(23,805)

(29,590)

(19.5)

(10,558)

(9,229)

of which expensed R&D

(3,949)

(2,233)

76.8

(6,317)

(11,865)

(46.8)

(5,266)

(2,650)

EBITDA

(8,973)

(7,886)

13.8

(20,991)

(26,763)

(21.6)

(9,372)

(8,418)

less share based payments

(273)

(195)

40.0

(588)

(872)

(32.6)

(413)

(186)

EBITDA (norm)

(8,700)

(7,691)

13.1

(20,403)

(25,891)

(21.2)

(8,959)

(8,232)

EBITDA (norm, excl expensed R&D)

(8,700)

(7,691)

13.1

(2,915)

(8,167)

(64.3)

(3,667)

(1,653)

D&A

(814)

(427)

90.6

(1,079)

(2,050)

(47.4)

(684)

(552)

Operating profit

(9,787)

(8,313)

17.7

(22,070)

(28,813)

(23.4)

(10,056)

(8,970)

Operating profit (norm)

(9,514)

(8,118)

17.2

(21,482)

(27,941)

(23.1)

(9,643)

(8,784)

Net financial items

111

1,925

(94.2)

2,038

(1,310)

NA

(454)

(967)

Profit before tax

(9,676)

(6,388)

51.5

(20,032)

(30,123)

(33.5)

(10,510)

(9,937)

Profit before tax (norm)

(9,403)

(6,193)

51.8

(19,444)

(29,251)

(33.5)

(10,097)

(9,751)

Tax

(1)

0

NA

0

(301)

NA

(1)

(299)

Profit after tax

(9,677)

(6,388)

51.5

(20,032)

(30,424)

(34.2)

(10,511)

(10,236)

Profit after tax (norm)

(9,404)

(6,193)

51.8

(19,444)

(29,552)

(34.2)

(10,098)

(10,050)

EPS - (norm) ($)

0.014

0.011

24.0

0.036

0.043

(16.8)

0.015

0.016

Earnings per ADR (norm) ($)

0.138

0.112

24.0

0.362

0.435

(16.8)

0.149

0.163

Net cash

27,122

24,622

10.2

24,622

27,122

(9.2)

36,809

49,122

Cash flow from operations

(9,436)

(6,146)

53.5

(18,257)

(27,205)

(32.9)

(11,516)

(6,253)

Cash burn (CF from ops and investments)

(9,858)

(9,538)

3.4

(23,631)

(30,710)

(23.1)

(12,828)

(8,024)

Purchases of PPE

(275)

(3,413)

(91.9)

(4,909)

(2,920)

68.1

(945)

(1,700)

Cash flow from investments

(422)

(3,392)

(87.6)

(5,374)

(3,505)

53.3

(1,311)

(1,771)

Source: Thinfilm, Edison Investment Research

The key points from Thinfilm’s third quarter results are:

■

Revenues fell 20% y-o-y, affected by a lack of EAS sales to Nedap, which had boosted H1 revenues. Thinfilm has submitted quotes to Nedap for higher volume orders and is currently stockpiling production of EAS units in anticipation of a resumption in demand and to cover production downtime in 2017.

■

Payroll costs rose 35% y-o-y to $5.5m, reflecting a 14% y-o-y increase in staff numbers to 128. Key growth took place in production and marketing, with particular emphasis on the US. The current focus is on software staff to build cloud based platforms for marketing and big data applications.

■

Research and development expenses rose 13% y-o-y to $3.9m, but were significantly down on Q2 levels of $5.3m. A major area of spend was R2R process research, which should fall in 2017 as the new plant comes online. We also see prospects for spending on R&D in printed batteries and displays – principally for sensor tags – to fall as these products are completed.

■

Helped by falling R&D costs, the reported operating loss fell from $10.1m to $9.8m. Cash burn contracted from $12.8m to $9.9m, helped by the improving operating results and a significant reduction in working capital use, down from $2.4m to $0.8m. Cash balances at end Q3 totalled $27.1m, down from $36.8m, which we see as sufficient to last into Q217, taking into account the likely need to commence down-payments on the new R2R plant in Q416. Funding may come in the form of bank loans or warrant conversions, although at present the 40m warrant holding by Woodford Capital, which has an exercise price of NOK4.50, remains out of the money.

Evolving strategy: China and software platforms

Over the last quarter Thinfilm’s strategy has been further refined, reflecting greater clarity about its production plans and plans to enter new markets and tender for larger order sizes. This gives the company greater access to blue-chip companies, and it is now able to engage with companies already indicating minimum order sizes of 100m tags.

In recent months THIN has also set out plans to more closely target the Chinese and other Asian markets with the recent founding of a marketing subsidiary in China. Management believes that the market has the potential to supply one-third to one-half of Thinfilm’s future sales in the long term as well as playing a role within the supply chain. Although we forecast revenues based on target share of global markets (and not by country), we agree that China and greater Asia have the potential to contribute the greater share to revenues. This is based on the following:

■

The dominant position of Android (phones) in China alongside the rapid growth in smartphone ownership. In this situation China is likely to be a global leader in consumer use of NFC in coming years, leading to early adoption of NFC enabled tags.

■

The very large counterfeiting problem in alcoholic beverages in China, which presents significant opportunities for NFC OpenSense (see our note of 8 April 2016 for a discussion of the market).

■

The very large addressable market for tobacco products in Asia (Chinese cigarette sales alone total 2.5trn pa), while the market faces major counterfeiting/illicit sales challenges. The Vietnamese government estimates that 25% of the 4bn packets sold pa are counterfeit or illegal, while BAT quotes research showing annual sales of illicit cigarettes at 600bn or 12% of global consumption. THIN recently announced a six-figure (unit) NFC OpenSense pilot order from an unnamed Asian packaging group operating in the tobacco vertical.

■

The growing spending power of Chinese consumers and Chinese producers in international markets.

Thinfilm is also working to build a team to offer highly customizable platforms for data collection from the group’s NFC enabled tags. Company management sees the potential for such software to contribute 20-30% of revenue. We have yet to factor in any material contribution to our forecasts from software sales but see it as a potential substantial source of forecast upside once there is more visibility on likely sales and pricing.

New document authentication vertical: Hologram/NFC

On 5 November, Thinfilm announced a new partnership with Holoptica, a Silicon Valley based brand protection and document-security holographic company, in order to create a new printed anti-counterfeiting solution for authenticating government documents. The product will combine NCF SpeedTap and a hologram on a label for protecting documents such as visas, passports and other ID credentials against counterfeiting.

Users of the documents will tap the tag with their NFC-enabled smartphone (which includes all new Android phones) and be able to view the document’s certified digital “twin” and verify the document’s authenticity. With both a hologram and encrypted read-only tag connected to the cloud via NFC, the protected documents will have several layers of authentication functionality and can be rendered unusable in the event of theft. Figures cited by the companies put the market for illicit documents on the black market at $10bn pa while the broader counterfeiting market generates approximately $600bn pa.

We believe that this belt and braces approach is likely to appeal to government agencies by extending the ability to fully verify documents using encrypted technology to third parties, such as private landlords, thereby improving controls over immigration, etc.

Bedford partnership to lower barriers in FMCG market

On 17 November Thinfilm announced a high potential partnership with Bedford Industries, which will see the two companies integrate Thinfilm’s NFC SpeedTap into Bedford’s ElastiTag hang-tag product. Bedford’s hang-tags serve as marketing and promotional aids and come in a variety of shapes and sizes, consisting of a colorful elastomer loop attached to a custom-printed label.

The key advantage of the partnership is that it presents producers of fast-moving consumer goods with a turnkey solution for integrating Thinfilm’s tags into their packaging, thereby cutting the costs and barriers to implementation of NFC SpeedTap into their products. This is especially true for those already incorporating ElastiTags into their packaging.

Larger companies already using Bedford’s ElastiTag products include Unilever (Dove), Procter & Gamble (Downey), Diageo (Baileys), Bayer (Coppertone), Nestle, Colgate-Palmolive, L’Oréal, Method, Dole and Hershey’s.

Earnings forecast revisions: New R2R assumptions

We have revised our current year earnings forecasts principally to reflect a reduction in our forecasts of EAS and NFC OpenSense sales, reflecting the hiatus in the Nedap sales of EAS tags and a slower than expected progression to volume orders in NFC OpenSense. Fourth quarter operating expenses excluding depreciation and amortization are expected to reach $11.8m in Q4 vs $9.8m in Q3, reflecting the impact on employee costs of growth in employee numbers, seasonal increases in share-based remuneration expenses and non-recurrence of the Q3 one-off expense reclassification.

We have revised our earnings expectations from 2017 principally to reflect the evolution of Thinfilm’s plans concerning the launch of roll-to-roll production at its new Junction Avenue plant in San Jose. The key changes in our assumptions are as follows:

■

Increased production capacity: The most significant change to our forecast arises from the planned increase in annual production capacity of the new roll-to-roll line, which is expected to come on stream in late 2017. Until recently this line was expected to have peak capacity of 1bn OpenSense equivalent (OSE) units (the number of different types of tags that can be produced using the capacity of one OpenSense label – currently 4.5 for EAS tags and 0.25 for sensor tags). Following engineering work, this has now been expanded to an effective 5.3bn units. This comprises 5.0bn OSE units, which will include NFC capabilities (from H218) and a further 1.5bn EAS tags, equivalent to 0.3bn OSE units based on their 78% smaller size vs OpenSense tags, which will come on-stream at end-2017. The engineering innovations have included widening the bed-width of the production line and shrinking the die sizes (ie the size) for each tag. We foresee further expansion in plant capacity in coming years as die sizes are likely to continue to shrink in a similar process to Moore’s law of computing power. On this basis we have assumed that THIN will be able to increase plant capacity by a further 10% (500m units) in 2020 with minimal additional capex.

Exhibit 2: Revised earnings forecasts

Amounts in $m

2015

2016e

2016e old

Chg (%)

2017e

2017e
old

Chg (%)

2018e

2018e old

Chg (%)

2019e

Production

NFC OpenSense (m units)

0.0

0.8

2.4

(67.5)

8.0

82.3

(90.3)

466.2

506.2

(7.9)

840.6

NFC SpeedTap (m units)

0.0

0.3

0.3

0.0

12.0

3.0

300.0

550.0

15.2

3,518.4

1,891.4

EAS labels (m units)

11.2

2.3

5.8

(60.3)

15.0

5.8

158.6

317.2

151.5

109.3

501.6

Total OpenSense equivalent (OSE) units, m units)

3.2

1.8

6.1

(69.8)

27.3

90.0

(69.6)

1,130.4

644.6

75.4

3,011.6

Average unit price/OSE (c)

68.4

68.6

56.0

22.4

31.4

40.4

(22.3)

13.8

30.1

(54.1)

11.9

Sales revenue

2.2

1.3

3.4

(63.0)

8.6

36.4

(76.4)

156.3

194.1

(19.5)

357.7

Total revenue

4.4

3.7

6.0

(38.4)

10.8

38.6

(71.9)

158.4

196.2

(19.2)

359.8

Gross profit

N/A

(1.9)

(1.1)

66.1

1.0

8.9

(89.2)

48.7

62.5

(22.1)

107.5

Gross profit margin (%)

N/A

neg.

neg.

N/A

8.8

23.0

N/A

30.7

31.8

N/A

29.9

Payroll

(16.7)

(21.3)

(19.5)

9.4

(23.1)

(20.0)

15.6

(25.1)

(22.1)

13.3

(29.2)

Premises, supplies

(7.6)

(10.4)

(9.8)

6.4

(10.7)

(10.2)

4.9

(7.9)

(9.5)

(17.2)

(8.1)

Total operating costs

(34.7)

(41.4)

(40.9)

1.3

(52.1)

(69.1)

(24.7)

(152.4)

(175.8)

(13.3)

(300.7)

EBITDA

(30.3)

(37.7)

(34.8)

8.1

(41.2)

(30.5)

35.1

6.0

20.3

(70.5)

59.1

EBITDA margin (%)

neg.

neg.

neg.

N/A

neg.

neg.

N/A

3.8

10.4

N/A

16.4

Less share-based payments

(1.1)

(1.4)

(1.1)

25.7

(1.6)

(1.4)

15.6

(1.7)

(1.5)

13.3

(2.0)

EBITDA (norm)

(29.2)

(36.3)

(33.8)

7.5

(39.6)

(29.2)

36.0

7.7

21.9

(64.7)

61.1

D&A

(1.5)

(2.7)

(2.2)

25.6

(3.0)

(3.7)

(18.7)

(4.8)

(4.8)

1.3

(5.4)

Operating profit

(31.8)

(40.4)

(37.0)

9.1

(44.2)

(34.2)

29.2

1.2

15.6

(92.3)

53.7

Operating profit (norm)

(30.7)

(39.0)

(35.9)

8.6

(42.7)

(32.9)

29.8

2.9

17.1

(83.0)

55.6

Profit before Tax

(29.4)

(41.7)

(36.7)

13.5

(45.3)

(35.0)

29.4

(1.1)

13.7

(107.9)

52.4

Profit before Tax (norm)

(28.3)

(40.3)

(35.6)

13.1

(43.7)

(33.7)

29.9

0.6

15.2

(95.9)

54.4

Tax

0.0

(0.3)

0.0

N/A

0.0

0.0

N/A

0.0

0.0

N/A

0.0

Profit after tax

(29.4)

(42.0)

(36.7)

839.0

(45.3)

(35.0)

29.4

(1.1)

13.7

(107.9)

52.4

EPS - (norm) (c)

(5.3)

(6.6)

(5.8)

12.5

(6.4)

(4.9)

29.9

0.1

2.2

(95.9)

8.0

EPS - (IFRS) (c)

(5.5)

(6.8)

(5.9)

14.3

(6.7)

(5.1)

29.4

(0.2)

2.0

(107.9)

7.7

Capex

(4.8)

(6.4)

(16.1)

(61.3)

(17.0)

(17.0)

0.0

(14.0)

(8.0)

75.0

(3.5)

Cash generation (burn)

(31.4)

(43.6)

(48.8)

(10.6)

(57.1)

(50.6)

12.7

(17.1)

3.4

(595.7)

51.9

Net cash/(debt)

15.9

14.1

8.9

57.6

(43.0)

(41.7)

3.1

(60.0)

(38.2)

57.0

(8.2)

Source: Thinfilm accounts, Edison Investment Research

■

Sharp fall in production (and capex) costs: With the planned sharp increase in unit capacity (from 40m to 5.3bn) and the step change in automation represented by the move from sheet based to roll-to-roll printing, management is looking for the cost per die to fall in the order of a factor of 10 on the new line. With the expected dramatic fall in unit labor costs, material costs will come to make up by far the largest component of cost.

■

Capex cost savings from the new plant also have a significant impact on our longer-term forecasts. The current plan to create over 5bn unit capacity with a $32m capex outlay compares very favorably with the c $25m capex outlay planned for the 1.0bn unit capacity line.

■

…enabling much lower pricing points at higher margins: With the expected reduction in front-end unit production costs from the new line of c 90% we have reduced our average selling prices (ASP) per OSE in 2018 from 30.1 cents to 13.8 cents. These pricing expectations are in line with management’s guidance of a 12-15 cents ASP for its OpenSense and SpeedTap sales in 2018. We have also cut our forecast of EAS prices from 6.4c in 2016 to 3.6c per unit in 2017, which compares with current prices for RFID 96-bit EPC inlay (chip and antenna mounted on a substrate) costs of 7c to 15c cents (source RFID Journal).

■

…which should stimulate demand: With the increase in capacity and more attractive product prices we now forecast total product sales to reach 3.0bn OSE in 2019, up from our previous forecast of 1.6bn. We have also increased our forecast of THIN’s global EAS market share from our earlier forecast of 0.3% in 2018 to 1.0% and from 1.0% in 2019 to 1.5%.

■

Debottlenecking capex shelved in 2016: We previously assumed that debottlenecking of the existing sheet based plant would increase capacity from 40m to 120m units in 2017 at a capex cost of $8m. Management has shelved this plan, leading us to cut our capex assumption by $8m in 2016, as well as our capacity estimates back to 40m units until late 2017 when the company expects to commence production of EAS units on the R2R plant. The R2R line is expected to be ready to produce NFC enabled products by H218. This reduced capex during 2017 had a negative impact on our earnings assumptions; the benefit of these changes is first felt in our 2019 earnings forecasts.

■

We have assumed gross margins on production revenues of 30% in line with management’s new guidance. It should be noted that the total group gross margin is elevated above this level (see Exhibit 2) by higher margined other income streams such as licensed product sales and project revenues.

■

Funding requirement: Our forecasts now indicate that Thinfilm will require funding of c $65m before becoming strongly cash generative in 2019. This translates into an assumption for our model that the group takes on $50m in debt in 2017 and a further $15m in 2018.

Valuation

Exhibit 3: DCF valuation model

$m

2016e

2017e

2018e

2019e

2020e

2021e

2022e

2023e

2024e

2025e

2026e

Revenue by product line

Brand protection

0.0

2.2

3.2

4.5

6.3

6.7

7.1

7.4

9.8

13.0

17.4

Electronic Article Surveillance

0.1

0.6

11.5

17.5

35.6

48.6

47.4

45.9

46.2

46.6

47.0

NFC OpenSense

0.2

1.9

76.1

127.7

214.5

302.8

427.5

517.7

488.8

470.5

451.9

NFC SpeedTap

0.1

2.2

59.8

191.6

303.8

239.1

133.3

72.4

104.3

104.0

138.0

Sensor labels

0.0

0.8

0.9

1.4

4.0

3.8

3.6

3.3

3.2

3.1

3.0

NFC Smart sensor labels

0.0

-

3.9

13.8

45.9

47.8

47.8

80.0

91.2

93.6

95.0

Other

0.8

0.8

0.9

1.2

1.3

1.4

1.6

1.7

1.9

2.2

2.4

Sales revenue

1.3

8.6

156.3

357.7

611.4

650.2

668.2

728.4

745.5

733.1

754.8

Total unit sales own production (m)

3

36

1,344

3,276

5,840

6,389

6,234

6,249

6,096

6,023

5,944

NFC OpenSense price (c/unit)

27.0

23.9

16.3

15.2

14.2

13.2

12.3

11.4

10.9

10.3

9.7

ASP own production (c/unit)

12.8

15.3

11.3

10.7

10.1

9.6

9.7

10.2

9.9

9.5

9.0

Share units produced in-house (%)

75.8

2.3

31.4

31.6

34.5

36.6

35.6

31.6

22.7

17.2

13.0

Average licence fee/price (%)

12.0

11.1

10.3

9.4

8.6

7.7

6.9

6.0

6.0

6.0

6.0

Production revenue

0.4

5.5

152.2

352.1

591.9

611.1

605.4

640.3

603.7

572.6

537.8

License revenue

0.0

2.2

3.2

4.5

18.2

37.7

61.2

86.3

139.9

158.3

214.5

Other revenue

3.3

3.1

3.0

3.3

3.4

3.6

3.7

3.9

4.1

4.4

4.7

Total revenue

3.7

10.8

158.4

359.8

613.5

652.3

670.3

730.6

747.7

735.3

757.0

Growth (%)

193.3

1,360.2

127.2

70.5

6.3

2.8

9.0

2.3

(1.7)

3.0

Gross margin (%)

N/A

(23.1)

29.9

29.3

31.3

30.5

30.1

30.1

28.1

27.5

25.3

EBITDA

(37.7)

(41.2)

6.0

59.1

140.5

156.6

173.7

205.7

226.8

225.0

249.7

EBITDA Margin (%)

N/A

N/A

3.8

16.4

22.9

24.0

25.9

28.2

30.3

30.6

33.0

Depreciation

(2.7)

(3.0)

(4.8)

(5.4)

(4.1)

(4.3)

(4.5)

(4.7)

(4.9)

(5.0)

(5.1)

EBIT

(40.4)

(44.2)

1.2

53.7

136.4

152.3

169.2

201.0

221.9

220.1

244.7

Notional tax

0.0

0.0

0.0

0.0

(34.1)

(38.1)

(42.3)

(50.2)

(55.5)

(55.0)

(61.2)

Tax rate (%)

25.0

25.0

25.0

25.0

25.0

25.0

25.0

25.0

25.0

25.0

25.0

EBITDA after tax

(37.7)

(41.2)

6.0

59.1

106.4

118.5

131.4

155.4

171.3

170.0

188.6

Change in working capital

(0.2)

.7

(8.5)

(4.4)

(13.4)

(2.7)

(2.9)

(5.3)

(3.5)

.3

(4.1)

Capex

(6.4)

(17.0)

(14.0)

(3.5)

(5.9)

(6.1)

(6.1)

(6.4)

(6.0)

(5.7)

(5.4)

Capex/revenue (%)

173.7

156.7

8.8

1.0

1.0

.9

.9

.9

.8

.8

.7

Free cash flow

(44.3)

(57.6)

(16.5)

51.1

87.1

109.7

122.5

143.7

161.8

164.6

179.1

Terminal value

1,492

NPV of future cash flows

(44.3)

(50.1)

(12.5)

33.6

49.8

54.6

53.0

54.0

52.9

46.8

413.2

Value of future cash flows

651

WACC

15%

Net debt/(cash)

(58)

Terminal growth rate

3%

Equity value

709

TV as % of total EV

52.1

Per ADR value ($)

10.40

 

US$/NOK

8.5791

Source: Thinfilm, Edison Investment Research

Exhibit 3 shows our DCF valuation model. Revenue forecasts by product line are the sum of revenue from own production and licensing revenues in each product line, with revenues typically showing a rapid slowdown as output switches to licensed manufacture. As a result of changes to our forecasts, our DCF valuation for Thinfilm is currently $10.40/ADR, compared with the value of $9.07/ADR in our update note of August 2016.

Exhibit 4: DCF sensitivity

Terminal growth rate

1.5%

2.0%

2.5%

3.0%

3.5%

4.0%

4.5%

WACC

13%

12.40

12.71

13.04

13.41

13.82

14.27

14.78

14%

10.98

11.22

11.48

11.76

12.06

12.40

12.78

15%

9.80

9.98

10.18

10.40

10.63

10.89

11.17

16%

8.79

8.94

9.09

9.26

9.45

9.64

9.86

17%

7.92

8.04

8.17

8.30

8.45

8.60

8.77

Source: Thinfilm, Edison Investment Research

Exhibit 5: Financial summary

US$000s

2014

2015

2016e

2017e

2018e

2019e

Year end 31 December

IFRS

IFRS

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

Revenue

 

 

4,479

4,413

3,699

10,848

158,404

359,816

EBITDA (norm)

 

 

(23,550)

(29,187)

(36,295)

(39,645)

7,716

61,060

Operating Profit (before amort. and except.)

 

 

(24,855)

(30,724)

(39,041)

(42,666)

2,900

55,646

Intangible Amortization

0

0

0

0

0

0

Exceptionals

0

0

0

0

0

0

Share-based payments

(941)

(1,064)

(1,372)

(1,572)

(1,706)

(1,984)

Operating Profit

(25,796)

(31,788)

(40,413)

(44,237)

1,194

53,662

Net Interest

701

2,406

(1,249)

(1,074)

(2,280)

(1,241)

Pre-Tax Profit (norm)

 

 

(24,155)

(28,318)

(40,290)

(43,739)

620

54,405

Pre-Tax Profit (FRS 3)

 

 

(25,096)

(29,382)

(41,662)

(45,311)

(1,086)

52,421

Tax

0

0

(303)

0

0

0

Profit After Tax (norm)

(24,155)

(28,318)

(40,593)

(43,739)

620

54,405

Profit After Tax (FRS 3)

(25,096)

(29,382)

(41,965)

(45,311)

(1,086)

52,421

Average Number of Shares Outstanding (m)

493.5

535.4

617.9

680.3

680.3

680.3

EPS - normalized (c)

 

 

(4.9)

(5.3)

(6.6)

(6.4)

0.1

8.0

EPS - (IFRS) (c)

 

 

(5.1)

(5.5)

(6.8)

(6.7)

(0.2)

7.7

Dividend per share (c)

0.0

0.0

0.0

0.0

0.0

0.0

EBITDA Margin (%)

N/A

N/A

N/A

N/A

4.9

17.0

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

N/A

N/A

N/A

N/A

1.8

15.5

BALANCE SHEET

Fixed Assets

 

 

7,189

10,390

14,630

28,609

37,793

35,899

Intangible Assets

2,319

2,602

2,828

2,828

2,828

2,828

Tangible Assets

4,870

7,788

11,802

25,781

34,965

33,071

Investments

0

0

0

0

0

0

Current Assets

 

 

33,870

19,425

17,686

11,286

36,354

67,038

Stocks

451

367

799

1,281

1,021

1,051

Debtors

2,565

3,118

2,787

2,972

30,379

59,148

Cash

30,854

15,940

14,099

7,033

4,955

6,839

Other

0

0

0

0

0

0

Current Liabilities

 

 

(4,748)

(5,170)

(5,100)

(56,419)

(90,051)

(64,437)

Creditors

(4,748)

(5,170)

(5,100)

(6,419)

(25,051)

(49,437)

Short term borrowings

0

0

0

(50,000)

(65,000)

(15,000)

Long Term Liabilities

 

 

0

0

0

0

0

0

Long term borrowings

0

0

0

0

0

0

Other long term liabilities

0

0

0

0

0

0

Net Assets

 

 

36,311

24,645

27,216

(16,524)

(15,904)

38,500

CASH FLOW

Operating Cash Flow

 

 

(24,079)

(26,036)

(36,466)

(38,993)

(798)

56,646

Net Interest

569

146

119

(1,074)

(2,280)

(1,241)

Tax

0

0

(303)

0

0

0

Capex

(3,217)

(4,751)

(6,426)

(17,000)

(14,000)

(3,521)

Acquisitions/disposals

(2,700)

(799)

(560)

0

0

0

Financing

16,477

16,527

41,796

0

0

0

Dividends

0

0

0

0

0

0

Net Cash Flow

(12,949)

(14,914)

(1,840)

(57,067)

(17,078)

51,884

Opening net debt/(cash)

 

 

(43,803)

(30,854)

(15,940)

(14,099)

42,967

60,045

HP finance leases initiated

0

0

0

0

0

0

Other

0

0

(1)

0

0

0

Closing net debt/(cash)

 

 

(30,854)

(15,940)

(14,099)

42,967

60,045

8,161

Source: Thinfilm, Edison Investment Research

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. 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 Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 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 Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. 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 2016. “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

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

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

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. 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 Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 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 Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. 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 2016. “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

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

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

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Caledonia Mining — Update 24 November 2016

Caledonia Mining

Continue Reading

Subscribe to Edison

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

Sign up for free