Smart Eye: Q2 Inflection Point

Research Update

2023-05-17

07:25

Redeye states that the Q1 report was solid, but not great. What everyone is waiting for is Automotive revenue growth to start accelerating. Redeye thinks this will happen in Q2, mainly driven by increased volume production from Nissan and Hyundai. Redeye makes minor changes to its fair value range.

JVK

Jesper Von Koch

Strong outlook for both business units - and cash balance better than expected

Smart Eye's Q1 contained a mixed bag. While we estimated the inflection point for Automotive in Q1, it appears to arrive in Q2 instead. Smart Eye expects several customers to ramp up production volumes in the coming quarters, indicating that the inflection point has come. We believe Hyundai (incl. KIA) and Nissan to be the primary revenue drivers in 2023, and possibly also Mitsubishi. Human Research developed better than expected, +34% y/y. The outlook for Human Research was also strong.

Smart Eye ended Q1 with SEK239m in cash - SEK28m more than we had estimated. Smart Eye reiterated that it will become cash flow positive in the second half of 2024. We estimate this to happen in December 2024 with cSEK70m of cash left to spare.

EU Regulation in mid-2024 - everything in order

EU General Safety Regulation 2024 requires all new vehicle models from mid-2024 to include DMS. This is not a choice but something required by law. Redeye recently interviewed representatives from the EU commission responsible for setting this up and bringing it into force. We conclude that everything is in order, albeit with a two-to-four-week delay. Nevertheless, considering lead times in Automotive, this will likely not change DMS adoption for models launched around that time.

Minor changes to estimates - Base Case at SEK145

Redeye maintains its topline estimates after raising estimates for Human Research while slightly lowering estimates for Automotive. The estimated cost base is also raised by cSEK4m per quarter. On the back of the Q1 report, Redeye makes minor downward adjustments to its fair value range. New Base Case is SEK145 (155), Bear Case is SEK55 (60), and Bull Case is SEK210 (230).

Key financials

SEKm202120222023e2024e2025e
Revenues109.3219.6327.9502.7667.7
Revenue Growth78.3%101%49.3%53.3%32.8%
EBITDA-89.0-193.9-92.847.3133.8
EBIT-131.4-343.0-243.8-103.7-17.2
EBIT Margin-120%-156%-74.3%-20.6%-2.6%
Net Income-131.2-339.9-244.3-103.7-13.7
EV/Revenue37.36.94.32.92.1
EV/EBIT-31.0-4.4-5.7-14.0-82.8
P/E-33.2-4.5-6.2-14.6-111

Follow-up on financial KPIs

Redeye concludes that Q1 was stronger than expected in terms of both topline and cash flow - stemming from higher sales from Behavioral Research than expected and improved working capital.

Sales in Automotive was SEK13.7m, clearly below our estimates of SEK19m. While the deviation is significant, we are well aware of the difficulty of estimating the exact quarter for an inflection point. On the positive side, it appears that the inflection point will come in Q2 instead.

Sales in Human Research was SEK50.6m, 20% above our estimated 42.0m. As stated before, Smart Eye has changed its accounting principles for the SaaS revenues in this business unit - from recognizing revenues upfront to periodizing them. This will also affect the next quarter. The like-for-like organic growth for Human Research was +31% y/y. Considering Tobii's recent Q1 report with negative y/y growth of 7%, this is very strong. This verifies the wording in the CEO letter about Smart Eye gaining market share in this segment.

Smart Eye: Outcome vs Estimates

SEKmQ1'23AQ1'23ELast yearLast quartervs Est.Y/Y Q/Q Org. y/y
Sales & cost level
Net sales*646154555%20%16%31%
- of which Automotive14191114-28%20%-2%20%
- of which Research*5142424120%20%23%34%
OPEX9910380112-4%23%-11%
EBITDA-44-50-36-61-11%22%-27%
EBIT-82-90-71-100-9%15%-18%
Free cash flow (burn rate)-67-67-54-841%24%-20%

Automotive Solutions: Unchanged from Q4, but acceleration from Q2

Smart Eye: Automotive Solutions, revenues (SEKm)

Source: Smart Eye

Automotive sales came in below our estimates (SEK13.7m vs estimated SEK19m), unchanged from the last quarter. We estimated the inflection point to be in Q1, but it appears to come in Q2 instead. See the next chapter for a detailed walkthrough.

Applied AI Systems (AIS): Current testing from several customers - could ramp in 2023 already

In the earnings call, the CEO said that since last fall, it has sold a number of test systems globally to several fleet customers. This is not only for Europe but also Asia, North America, South America, Africa, and the Middle East. The customers are currently evaluating both Smart Eye's and competitors' products. Hence, these customers will soon decide on what supplier to buy from. Should they choose Smart Eye, orders can be substantial, and the time to revenue recognition is short.

Smart Eye added that it has been ready for high-volume production since February - and that substantial revenues could be generated already in 2023.

Behavioral Research: Strong Q1 and strong outlook

Smart Eye: Behavioral Research, revenues (SEKm)

Source: Smart Eye

Research delivered strong numbers, showing a 34% like-for-like y/y organic growth. All three offerings contributed to the strong growth. Smart Eye states that all labs previously shut during the covid pandemic are now open, which partly explains the y/y growth.

Cost base: Above estimates - normalized level at SEK119m/q

OPEX was below our estimates and landed at SEK98.9m, including other income and SEK100.6m without. Investments in intangible assets amounted to SEK23m, down from SEK24m in the last quarter. Smart Eye stated that SEK3-4m was a one-off related to the rights issue. The total underlying cost base is hence c.SEK119m per quarter.

Smart Eye: Cost base, SEKm

Source: Smart Eye

Financial position and burn rate: Better than we expected

In the quarter, the underlying burn rate (EBITDA less investments in intangible assets) was SEK -67.2m, down from SEK -84.4m in the previous quarter.

By the end of the quarter, the company's cash balance amounted to SEK239m, vs our estimated SEK211m. There were two reasons to the higher-than-expected cash balance. First, we had overestimated the costs related to the rights issue. Second, Smart Eye decreased its working capital by cSEK8m in Q1, compared to our estimates of increasing working capital from higher inventory with AIS products.

With our new estimates, we still estimate Smart Eye to become cash-flow positive in December 2024, with about SEK56m headroom in cash balance. Should the company need it, Smart Eye has two additional unutilized bank facilities of SEK5m and DKK8m (SEK12m), bringing the total estimated headroom to SEK73m.

Smart Eye: Financial situation, SEKm

Source: Redeye estimates

Inflection point in Automotive from Q2

Smart Eye states that it expects several Automotive customers to ramp up production in the coming quarters, also confirming in the earnings call that this refers to Q2 already. Smart Eye particularly lifts its OEMs from Japan and Korea as the main drivers. This is how we look at it:

Six OEM customers are currently in production

Smart Eye states that it is currently in production with six OEMs. We believe these include BMW (Germany), GM (North America), Nissan (Japan), Hyundai (incl. KIA, Korea), Geely (China), and one more Chinese OEM.

Mainly OEMs already in production that will accelerate growth

Smart Eye states that it expects most of the growth in 2023 to come from OEMs already in production. These are expected to grow by 1) ramping up existing models and 2) adding more models.

Smart Eye's CEO, Martin Krantz, stated in the conference call that the outlook for its Japanese and Korean OEMs, (Nissan and Hyundai, incl. KIA, we think) is very promising. As such, we think these two OEMs will be the primary revenue drivers in Automotive in the next few quarters. The CEO added that there are more question marks regarding North America and Europe. As such, we expect a slower ramp-up from GM.

Several additional OEMs entering production in 2023 and early 2024

Regarding the uncertainty in the European market, we do not think Krantz referred to BMW since this customer is already known to be ramping down volumes. Rather, we think he referred to additional European OEMs that are expected to go into production. Here, we think he referred to the premium parts of the Volkswagen Group, i.e., Audi and Porsche, which are both expected to launch with the help of VW's own software subsidiary, Cariad. Previously, Cariad aimed to launch many models on its Software 2.0 Platform, which has now been delayed. Instead, it aims to launch a few models on its Software 1.2 Platform, including Porsche Macan and Audi Q6 e-tron. We think these models will include Smart Eye's DMS.

However, we think the CEO's positive statement about Japanese OEMs also includes Mitsubishi, which we expect to launch with Smart Eye's DMS later this year. Hence, we believe Mitsubishi will also be an essential driver for Smart Eye's 2023 growth.

Next up are Volvo (EX90) and Polestar (Polestar 3). Less than one week ago, Volvo Cars announced that it delayed production of its EX90 to Q1 2024. Considering Volvo and Polestar use the same platform (SPA2), we assume Polestar 3 will also be delayed to Q1 2024.

Last, we also expect Stellantis and Ford to ramp up later in 2024.

EU General Safety Regulation 2024 - everything in order

EU General Safety Regulation 2024 (EU GSR 2024) requires all new vehicle models from mid-2024 to include DMS. All conventional vehicles (vehicles that carry passengers or goods) are required to have a driver drowsiness and attention warning (DDAW) system and an advanced driver distraction warning (ADDW) system. Both of these go into the umbrella term DMS. Read more about the specifics of DDAW here, and about ADDW here.

This is not a choice but something required by law. Redeye recently interviewed representatives from the EU commission responsible for setting this up and bringing it into force. We conclude that everything is in order, albeit with a two-to-four-week delay. Nevertheless, considering lead times in Automotive, this will likely not change DMS adoption for models launched around that time.

DMS mandatory for new models from late July or early August 2024

In the last few months, we heard rumors about a potential delay of EU GSR 2024. The basis for this was that a technical specification of the regulation would be needed to be published at least 15 months before the go-live. The planned go-live date for EU GSR 2024 has been 7 July 2024, implying 7 April 2023 for this deadline.

To assess the validity of this worry, we contacted and interviewed the responsible representatives from the EU Commission. The representatives confirmed that the technical requirements were agreed on 21 March 2023 and that their publication would come in two weeks (i.e., around 4 April). This would then be followed by the normal procedural steps for adopting this regulation.

The representatives also said that “although there will be a slight delay (two to four weeks), the technical requirements and test procedures necessary for the OEMs to be considered when designing their systems are already known and will not change in the following steps of the adoption procedure.”

This two-to-four-week delay implies that EU GSR 2024 will likely be adopted in late July or early August 2024.

Two-to-four-week delay will likely not make any difference to DMS adoption

Car manufacturers typically plan the release of their next car platforms (and models) years in advance. This means that they decide what features and technologies will be included way before the new models are released. Considering this, we are confident that no OEMs would try to be opportunistic and not include DMS in a model set to be released in early July. As such, we think the two-to-four-week delay is likely to be equivalent to "being on time" and that it will not affect the adoption rate of DMS at any point.

Financial estimates

  • Minor changes to estimates on total net sales
  • Estimates on Automotive revenues lowered by 5-10% in 2023-2026e
    • Lowering our estimates on number of cars with DMS in 2023, from 2.8 to 2.6
    • Lowering ASP for 2023 due to the phasing out of BMW models with low ASP
    • Lowering our estimates on AIS from SEK28m to SEK21m revenues in 2023e, and from SEK57m to SEK47m in 2024
  • Raising estimates on revenues from Human Research by c10% for 2023-2026e
  • Raising quarterly cost base by cSEK4m

Smart Eye: Estimate changes

SEKm20212022Q1 23Q2 23EQ3 23EQ4 23E2023E2024E2025E2026E
Total net sales10922064
New71871063285036681,255
Old71881053254936861,258
Change0%-1%1%1%2%-3%0%
Gross margin89%88%85%
New86%88%90%87%88%87%89%
Old87%87%87%87%87%84%88%
Change-1%1%2%0%1%3%1%
OPEX18638699
New959195380395444511
Old999599396421466544
Change-4%-4%-4%-4%-6%-5%-6%
EBITDA-89-194-44
New-34-140-9347134605
Old-37-18-7-1127108557
Change-8%-21%-95%-17%573%24%8%
EBIT-131-343-82
New-72-52-38-244-104-17485
Old-77-58-48-273-162-52437
Change-7%-11%-20%-11%-36%-67%11%
EBIT (%)-120%-156%-127%
New-101%-60%-36%-74%-21%-3%39%
Old-109%-66%-45%-84%-33%-8%35%
Change8%7%9%10%12%5%4%

Financial estimates

Smart Eye: P&L and cash flow

(SEKm)2020202120222023E2024E2025E2026E2027E2028E2029E
Revenue611092203285036681,2561,6231,8432,077
- Revenue growth0%78%101%49%53%33%88%29%14%13%
Gross marginn/a89%88%88%88%87%89%89%90%91%
Gross Profit102971932894425781,1151,4451,6611,892
OPEX153186386380395444497557624717
EBITDA-52-89-194-91471346188881,0371,175
D&A2442149151151151120194194194
EBIT-75-131-343-242-104-17498694843981
EBIT margin-123%-120%-156%-74%-21%-3%40%43%46%47%
Tax-16-280000069177206
Net profit-60-104-343-242-104-17498625666775
Cash flow
Share issue000282000000
Operational cashflow, incl. Tax00-194-9147134618819860969
Investments in intangible assets00-90-92-96-96-96-96-96-96
Changes in Working Capital000-2-11-25-93-66-20-20
Free cash flow00-28497-6013429656744853
Net debt-219-275-3-100-40-53-481-1,138-1,882-2,734

Smart Eye: Estimates per business unit

(SEKm)2020202120222023E2024E2025E2026E2027E2028E2029E
DMS incl. NRE
- Revenue414750942072967491,0121,1781,355
- Revenue growth0%14%6%89%119%43%153%35%16%15%
- Gross margin100%100%100%100%100%100%100%100%100%100%
- Gross Profit414750942072967491,0121,1781,355
Interior Sensing
- Revenue000000345575112
- Gross margin100%100%100%100%100%100%100%100%100%100%
- Gross Profit000000345575112
AIS
- Revenue000214786158210210210
- Gross margin35%35%35%35%35%35%35%35%35%35%
- Gross Profit0007173055747474
Research
- Revenue4147170213249286315346381400
- Revenue growth0%14%261%25%17%15%10%10%10%5%
- Gross margin0%0%88%88%88%88%88%88%88%88%
- Gross Profit00149187219252277305335352

Smart Eye: DMS estimates

2020202120222023E2024E2025E2026E2027E2028E2029E
- Nbr of cars, m95958285899192939393
- Take rate (global)0%0%1%3%7%11%33%48%61%77%
- Nbr of cars with DMS, m001371030455771
- SEYE market share52%46%45%44%43%42%41%40%39%
- SEYE nbr of DMS sold, m00013413182328
- Average Selling Price85866860625956535048
- License revenue, SEKm0029701792657189811,1471,324
- NRE revenue, SEKm002124283131313131
Total DMS revenue414750942072967491,0121,1781,355

Fair value range

Assumptions, fair value range
Bear CaseBase caseBull case
Valuation56146208
2023-2027 estimates
Total sales CAGR40%49%54%
Automotive sales CAGR82%91%96%
Research sales CAGR6%15%20%
Total sales 20271,1781,6141,906
Avg EBIT margin 2025-202716%28%35%
EBIT margin 202736%48%55%
Terminal EBIT margin17%25%28%

Investment thesis

Case

In pole position within eye tracking for mandated driver monitoring

Due to EU and Euro NCAP's decisions to mandate driver monitoring, the market for driver monitoring systems (DMS) is about to explode. Smart Eye has devoted ~20 years of 100% focus to and investments in this very niche. The company is in pole position with an unmatched 194 design wins for 19 car OEMs. As for barriers to entry, the technology needs to cope with e.g. changing light conditions, tunnels, sunshine, darkness, vibrations, etc. and at the same time never fail. Competition is, therefore, basically limited to one other tier-2 player aside from the tier-1 customers’ own solutions. However, we believe it is unlikely that the customers, in the long run, are willing to put up with all investments and maintain the focus necessary for in-house sourcing. Smart Eye states that being platform-independent and hardware agnostic, it has a competitive edge as its technology can be locked late in the development process. With very predictable hyper-growth between 2022 to 2027 (exp. CAGR of 49%) and a highly scalable business model, we are probably looking at a low single-digit EBIT multiple for 2026. We think this lays the ground for a potential multi-bagger in the next few years.

Evidence

The revenue acceleration is highly predictable

Design wins are worth more than presented because OEMs use *platforms* of software + hardware that they typically use for all car models launched in a 7-year period. As each car model is sold for ~7 years, cars from a single platform are sold for 14 years. As OEMs often copy platform components to other cars, getting into one car model implies a high probability of getting into several additional models. Thus, Smart Eye has likely secured a solid market share well into the 2030s.

Supportive Analysis

The market for DMS will explode in the coming years driven by regulation. We estimate that penetration will go from < 1m cars a year to ~30m by 2026. In the EU, Euro NCAP demands DMS in all new models launched from 2023 to get a five-star safety rating - which typically 75-80% of all cars have. The EU General Safety Regulation requires all new car models from 2024, and all new cars sold from 2026 to include DMS. Adoption in the US will follow suit from requirements by IIHS and NHTSA.

Challenge

Head-to-head competition with main competitor

The market for DMS is an oligopoly. While Smart Eye is the market leader, main competitor Seeing Machines offers strong competition. While Smart Eye's software is hardware agnostic, Seeing Machines has chosen to specialize its software to some specific processors over the years, currently with a close partnership with Qualcomm. While it's a risky move to bet everything on one horse, should Qualcomm's processor be the leader, Seeing Machines could take over the market leadership in DMS.

Valuation

Rapid, predictable growth to a low price

Even though the exact ramp-up of sales is hard to predict, we believe rapid sales growth between 2022 and 2027 is rather safe to assume. The ramp-up of sales stems from already awarded design wins and expected design wins on existing platforms. Considering an estimated low/mid-single-digit FCF multiple for 2026, combined with the highly predictable ramp-up of sales, we think Smart Eye has a good journey ahead. Redeye's Base Case is at SEK145, Bear Case at SEK55, and Bull Case at SEK210.

Quality Rating

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 whose Automotive business unit is expected to grow at a CAGR of more than 100 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.

Financials

Income statement
SEKm202120222023e2024e2025e
Revenues109.3219.6327.9502.7667.7
Cost of Revenue12.427.041.160.690.1
Operating Expenses185.9386.5379.6394.7443.9
EBITDA-89.0-193.9-92.847.3133.8
Depreciation42.40.000.000.000.00
Amortizations0.00149.0151.0151.0151.0
EBIT-131.4-343.0-243.8-103.7-17.2
Shares in Associates0.000.000.000.000.00
Interest Expenses-0.191.00.580.000.00
Net Financial Items0.20-1.0-0.560.000.00
EBT-131.2-344.0-244.3-103.7-17.2
Income Tax Expenses0.00-4.10.000.00-3.5
Net Income-131.2-339.9-244.3-103.7-13.7
Balance sheet
Assets
Non-current assets
SEKm202120222023e2024e2025e
Property, Plant and Equipment (Net)4.76.36.36.36.3
Goodwill760.50.000.000.000.00
Intangible Assets616.51,505.31,446.71,391.91,336.9
Right-of-Use Assets0.000.000.000.000.00
Other Non-Current Assets0.000.000.000.000.00
Total Non-Current Assets1,381.61,511.61,452.91,398.21,343.2
Current assets
SEKm202120222023e2024e2025e
Inventories6.610.412.69.931.7
Accounts Receivable78.896.482.0110.6113.5
Other Current Assets0.000.000.000.000.00
Cash Equivalents278.462.7117.665.391.4
Total Current Assets363.7169.5212.2185.8236.7
Total Assets1,745.31,681.11,665.21,584.01,579.8
Equity and Liabilities
Equity
SEKm202120222023e2024e2025e
Non Controlling Interest0.000.000.000.000.00
Shareholder's Equity1,449.91,302.81,353.71,250.01,236.3
Non-current liabilities
SEKm202120222023e2024e2025e
Long Term Debt3.11.71.71.71.7
Long Term Lease Liabilities0.000.000.000.000.00
Other Long Term Liabilities75.80.000.000.000.00
Total Non-Current Liabilities78.91.71.71.71.7
Current liabilities
SEKm202120222023e2024e2025e
Short Term Debt0.0060.00.000.000.00
Short Term Lease Liabilities0.000.000.000.000.00
Accounts Payable20.228.426.230.240.1
Other Current Liabilities196.3154.0149.4167.9167.5
Total Current Liabilities216.5242.4175.6198.1207.6
Total Liabilities and Equity1,745.31,546.91,531.01,449.81,445.6
Cash flow
SEKm202120222023e2024e2025e
Operating Cash Flow-104.0-273.5-87.943.9122.1
Investing Cash Flow-314.0-95.5-92.3-96.3-96.0
Financing Cash Flow478.060.0235.20.000.00

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.