Smart Eye: New design wins
Research Update
2022-12-16
08:30
Redeye updates its fair value range following the up to 53 design wins from a new major North American car manufacturer (OEM). The recent deals confirm our view of Smart Eye as the market leader in a space where legislation is acting as a key catalyst for great change in the next couple of years.
JVK
MS
Jesper Von Koch
Mark Siöstedt
Contents
Smart Eye has announced up to 53 Driver Monitoring System (DMS) design wins from a new major North American car manufacturer customer (OEM). The estimated revenue of the order is SEK800m, based on a seven-year product life cycle, making it the largest deal to date. Thus, this deal trumps the 34 new design wins Smart Eye received last Friday, December 9, which was back then the largest deal in the company’s history. In little under two weeks’ time, Smart Eye has moved up from 102 design wins with 15 different OEMs, to 194 design wins from 18 OEMs, which we find impressive.
Smart Eye is about to raise cSEK325m in a fully covered preferential rights issue before deductions for transaction costs, but the full terms are not yet available, such as the subscription price. Thus, the near-term share price movement could be important for the ultimate dilution rate. The recent string of positive design wins news has managed to get the share price up from the previous lows following the rights issue announcement. Thus, we are increasing our estimated subscription price in our model, which positively impacts the dilution rate and our base case.
Redeye's new fair value range is SEK60 to SEK230, with a base case of SEK168. Our previous fair value range was SEK55 to SEK205, with a base case of SEK155. The upward adjustment is due to a mix of slightly improved market share estimates for Smart Eye and a higher share price, which should lead to, all things equal, a lower dilution rate.
SEKm | 2021 | 2022e | 2023e | 2024e |
Revenues | 109.3 | 219.8 | 372.6 | 623.2 |
Revenue Growth | 78.3% | 101% | 69.5% | 67.2% |
EBITDA | -89.0 | -185.1 | -61.3 | 128.9 |
EBIT | -131.4 | -334.2 | -222.5 | -40.3 |
EBIT Margin | -120% | -152% | -59.7% | -6.5% |
Case
In pole position within eye tracking for mandated driver monitoring
Evidence
The revenue acceleration is highly predictable
Supportive Analysis
Challenge
Head-to-head competition with main competitor
Valuation
Rapid, predictable growth to a low price
Smart Eye has announced up to 53 Driver Monitoring System (DMS) design wins from a new major North American car manufacturer customer (OEM). The estimated revenue of the order is SEK800m, based on a seven-year product life cycle, making it the largest deal to date. Thus, this deal trumps the 34 new design wins Smart Eye received last Friday, December 9, which was back then the largest deal in the company’s history. In little under two weeks’ time, Smart Eye has moved up from 102 design wins with 15 different OEMs, to 194 design wins from 18 OEMs, which we find impressive.
Smart Eye comments on the news: “One part of the volume is targeted towards fulfilling upcoming European legislation that makes DMS mandatory, starting in 2024 for new platform cars. In 2026, all European cars including legacy platforms are included. The largest part of the volume goes to the OEM’s new platform for a so-called Software Defined Vehicle, which typically has few but very advanced in-car computers, intended for the markets of North America, Europe and China. The models that include Smart Eye’s technology will start going into production in 2024 and continue well into the 2030’s.” As most of the cars in the deal are either legacy cars for Europe or being transferred to new software platforms, Smart Eye has not calculated additional design win value on the existing platforms.
Martin Krantz, CEO and founder of Smart Eye is quoted saying: “During the year, when I repeatedly communicated that our market position is strong, this is what I meant. This new order, which has been in the making for some time, means three things for us. Firstly, we solidify our position on the important European market, estimated to be 18 million vehicles in 2026. Secondly, it puts us in the lead in North America, expected to have the fastest growth following Europe. Thirdly, it further improves our position in China, where we are already in production with two OEMs and expect rapidly increasing business in the years to come. With this latest order, we can with confidence re-iterate our stated ambition to have a global market share of at least 40% long term.”
The >40% market share statement is more or less in line with Redeye’s old 38% market share estimate in 2029. Consequently, although the deal is undeniably positive, much of it was already included in our forecasts, as we regard Smart Eye as the market leader in the DMS space. We thus make only a small adjustment to the market share estimate going forward. Instead, we view the actual press release as more of a confirmation of our original investment thesis. The combined estimated lifetime value from current design wins is now larger than SEK3.835bn. The estimated value over the product lifecycle from possible additional design wins with the car manufacturers on existing platforms is SEK4.075bn.
We had already included a rather high market share before the up to 53 new design wins, amounting to 38% in 2029 (down from 46% in 2022, as we still forecast a gradual decline). This estimate still included many more design wins and a continuation of Smart Eye's market leadership. Following the recent design win bonanza, we increase the market share in 2029 to 39%, upping the average market share between 2022-2029 from 42% to 42.5%.
We raise our subscription price estimate for the rights issue in the base case from SEK30 to SEK35, translating into an approximate discount to today's share price level of about SEK50 of 30%. As the full terms are not yet disclosed, we want to underline that these estimates are only hypothetical and that they will change as soon as the real subscription price is set around January 24. The subscription price of the rights issue will be priced at a customary discount to the theoretical ex-rights price (TERP), which we thus interpret as 30% at the moment. However, we have included ranges to give our readers a sense of how the share price, ultimate discount, and dilution, might impact the base case.
In our bear case, we have put a lower subscription price of SEK30 (up from SEK25 in the previous update) in order to include a somewhat more pessimistic scenario where the share price sinks back to lower levels again and thus creates a larger dilution rate. We use a subscription price of SEK40 in our bull case to simulate a scenario where Smart Eye would continue reporting positive news or where the discount rate is lower compared to the current share price level.
People: 4
Smart Eye is governed by an owner operator as the co-founder is the CEO, which is positive in many ways. Compensation is moderate and just. We especially like the tendency to include all employees in the stock option programs, which indicates a healthy HR policy that could explain the relatively low employee turnover. The solid growth trend during the years prior to the listing implies that so far investments have been savvy and execution essentially flawless. Overall the Management score is hampered by Smart Eye's short period on the stock market where e.g. there is not much history of Smart Eye's communication to the shareholders as a listed company. As mentioned Smart Eye is governed by owner operators where the founding family (Martin & Mats Krantz) together owns ~15% of the company. Overall, insiders in the Board as well as Management own a lot of shares and keep on adding to their positions. The founding family really has put their money where their mouths are. Thus, the ownership structure is in short very appealing. Our only concern is if there are enough financial muscles to back up the Company should there be need for future supplementary investments.
Business: 4
Smart Eye is the market leader in a viable niche within driver monitoring that is expected to grow at a CAGR of about 200 percent until 2025, especially driven by autonomous vehicles and traffic safety. Following an 18 year focus in automotive Smart Eye has established important relations with all potential tier 1 customers. Smart Eye's automotive focus and the recurring software licenses together imply sticky and predictable revenue for the foreseeable future. In addition, high barriers to entry mean limited competition. All in all, it is a great business.
Financials: 2
Our profitability rating is fully retrospective and requires consistent, positive earnings. As Smart Eye is not profitable at the moment it therefore cannot have a higher score for now. However, Smart Eye has a scalable business model with low costs, meaning the stage is set for a gradually increased rating ahead should the Company keep up its growth trend. The cash position and liquidity measurements of Smart Eye are currently tight and the company will need additional cash before the end of 2022. Smart Eye also loses some points as the company at the moment has negative earnings and cash flow. In addition, there is a risk in the cyclicality of the automotive industry as the customers must be able to afford to fully embrace the new driver monitoring technology. However, the amount of customers and their respective share of total sales is reasonably diversified.
Income statement | ||||
SEKm | 2021 | 2022e | 2023e | 2024e |
Revenues | 109.3 | 219.8 | 372.6 | 623.2 |
Cost of Revenue | 12.4 | 30.0 | 55.9 | 94.3 |
Operating Expenses | 185.9 | 375.0 | 378.0 | 400.0 |
EBITDA | -89.0 | -185.1 | -61.3 | 128.9 |
Depreciation | 42.4 | 0.00 | 0.00 | 0.00 |
Amortizations | 0.00 | 149.0 | 161.2 | 169.2 |
EBIT | -131.4 | -334.2 | -222.5 | -40.3 |
Shares in Associates | 0.00 | 0.00 | 0.00 | 0.00 |
Interest Expenses | -0.19 | 0.77 | 0.00 | 0.00 |
Net Financial Items | 0.20 | -0.77 | 0.00 | 0.00 |
EBT | -131.2 | -335.0 | -222.5 | -40.3 |
Income Tax Expenses | 0.00 | -2.6 | 0.00 | 0.00 |
Net Income | -131.2 | -332.4 | -222.5 | -40.3 |
Balance sheet | ||||
Assets | ||||
Non-current assets | ||||
SEKm | 2021 | 2022e | 2023e | 2024e |
Property, Plant and Equipment (Net) | 4.7 | 11.7 | 11.7 | 11.7 |
Goodwill | 760.5 | 760.5 | 760.5 | 760.5 |
Intangible Assets | 616.5 | 555.7 | 485.5 | 396.3 |
Right-of-Use Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Other Non-Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Assets | 1,381.6 | 1,327.9 | 1,257.7 | 1,168.5 |
Current assets | ||||
SEKm | 2021 | 2022e | 2023e | 2024e |
Inventories | 6.6 | 3.7 | 24.5 | 36.6 |
Accounts Receivable | 78.8 | 76.9 | 93.2 | 137.1 |
Other Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
Cash Equivalents | 278.4 | -8.4 | 36.9 | 68.8 |
Total Current Assets | 363.7 | 72.2 | 154.6 | 242.5 |
Total Assets | 1,745.3 | 1,400.0 | 1,412.2 | 1,411.0 |
Equity and Liabilities | ||||
Equity | ||||
SEKm | 2021 | 2022e | 2023e | 2024e |
Non Controlling Interest | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Equity | 1,449.9 | 1,117.5 | 1,170.1 | 1,129.8 |
Non-current liabilities | ||||
SEKm | 2021 | 2022e | 2023e | 2024e |
Long Term Debt | 3.1 | 3.1 | 3.1 | 3.1 |
Long Term Lease Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
Other Non-Current Lease Liabilities | 75.8 | 75.8 | 75.8 | 75.8 |
Total Non-Current Liabilities | 78.9 | 78.9 | 78.9 | 78.9 |
Current liabilities | ||||
SEKm | 2021 | 2022e | 2023e | 2024e |
Short Term Debt | 0.00 | 60.0 | 0.00 | 0.00 |
Short Term Lease Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
Accounts Payable | 20.2 | 26.4 | 29.8 | 37.4 |
Other Current Liabilities | 196.3 | 117.2 | 133.5 | 165.0 |
Total Current Liabilities | 216.5 | 203.6 | 163.3 | 202.3 |
Total Liabilities and Equity | 1,745.3 | 1,400.0 | 1,412.2 | 1,411.0 |
Cash flow | ||||
SEKm | 2021 | 2022e | 2023e | 2024e |
Operating Cash Flow | -104.0 | -251.5 | -78.7 | 111.9 |
Investing Cash Flow | -314.0 | -95.3 | -91.0 | -80.0 |
Financing Cash Flow | 478.0 | 60.0 | 215.0 | 0.00 |
Disclosures and disclaimers
Contents