Smart Eye: Routine visit to the optician

Research Update

2024-02-26

07:25

Analyst Q&A

Closed

Jesper von Koch answered 25 questions.

Redeye provides a research update on Smart Eye following the Q4 2023 report. The year-end report was further proof that the investment case is progressing as expected. The main issue for the stock market right now is the risk for additional capital raising due to the low cash and high burn rate.

JVK

MW

Jesper Von Koch

Martin Wahlström

Sales in line with estimates

In Automotive, which is the driver of the investment case, sales came in at cSEK31m, against SEK24m in Q3 2023. The sequential increase of 28% was in line with our expectations for what the ramp-up will look like.

Financing risk overstated

The market’s reaction to the report can best be described as hesitant, with the stock trading back and forth before closing 6% higher. We think the uncertainty is due to balance sheet concerns. Smart Eye's cash position of SEK 80m might initially look low in relation to the burn rate of 49m for the quarter, but it is worth noting that the company has SEK162m in available liquidity when including its credit lines. Our view is that Smart Eye will be able to reach breakeven on its current liquidity position, and if the need arises, it should be able to secure a larger credit facility.

Minor estimate changes

We make only minor estimate changes following the report. We lower our sales estimates for 2024 by 7%, primarily related to DMS sales in Q1-Q3 (see the table below) since we do not know the exact launch of some key models, but other than that, our estimates are largely unchanged. We also conduct some minor modelling housekeeping, and our fair value range remains at SEK45-SEK200, with a Base Case of SEK145 per share.

Key financials

SEKm202220232024e2025e2026e
Revenues219.6303.3463.3658.61,217.0
Revenue Growth101%38.1%52.7%42.2%84.8%
EBITDA-193.9-126.6-1.6114.0560.3
EBIT-343.0-281.8-161.8-46.2425.3
EBIT Margin-156%-92.9%-34.9%-7.0%34.9%
Net Income-339.9-282.2-161.8-36.7425.3
EV/Sales13.09.26.04.21.8
EV/EBIT-8.3-9.9-17.1-59.85.1

Quarterly commentary

Sales in line

As mentioned in our report comment, sales were completely in line. The EBITDA loss of SEK-22m (adjusted for a non-cash effect of SEK4.8m in social security charges from share incentive programs) was a bit higher than our expected SEK-18m, but we believe costs are fully in control (see further below). The growth in Behavorial Research was 46% (29% organic), which aligned with our expectations. Behavorial Research is not in itself relevant to our investment case, but it is an important short-term driver for reaching break even. The automotive q/q growth was 28%, corresponding to SEK 7m higher revenue than Q3’23 (see the graph below). However, since there are several unknowns, such as NRE and AIS, in the total automotive revenue, we do not know the pace of the license sales growth. Some of the increase is clearly due to AIS sales, which is growing quickly from zero.

Automotive, sales (SEKm)

Behavioral research, sales (SEKm)

Automotive, DARK
Research, DARK

The market thinks financing is the issue

We believe the market reaction to the report has been hesitant due to the balance sheet. The cash of SEK 80m might look low in relation to the burn rate of 49m, but Smart Eye has 162m in available liquidity when including its credit lines. Our view is that Smart Eye could have easily obtained a several times larger credit facility than 50m. The credit line is just viewed as good insurance by the company, i.e. Smart Eye is not looking to use the credit facility. It could use it, and increase it on short notice, but it wants to do neither at this point. The CEO did a solid earnings call, backing up the optimistic CEO statements in the report. On the call, he reiterated the objective of reaching break-even during 2024. We believe this is for a good reason. Most upcoming car models should be new versions of existing models where there are long historical volumes that are not expected to change much, meaning they are reliable to use in calculations of the future. If there were any doubt in the mind of Smart Eye’s management that break-even would not be reached, unlike what was announced, we believe the company would have executed savings by now, but there are no such signs.    

Interior sensing investments increase barriers to entry

Another issue for the stock market was the statement that interior sensing (IS) requires a lot of investment. While Smart Eye lowered the cost base by c10% compared to one year ago and of course wants to go back to the previous level, whenever possible, the IS statement is not related to Smart Eye’s coming OPEX. It was rather a way of expressing its economic moat (see the next paragraph) and commenting on the recent consolidation in the market where Xperi Fotonation is being acquired by Tobii. While Tobii now becomes a significant threat for the future, it is positive that one of the competitors disappears. Xperi is, in our view, the most serious competitor in IS, but it is also interesting that Xperi sells the Fotonation business because it sees better opportunities in other markets. We have a hard time understanding what markets could grow better than the regulatory-driven DMS and IS markets. One should also, in this context, note that Xperi (now Tobii) is a solid number three on the market, suggesting a large gap up to numbers one and two (Smart Eye and Seeing Machines), especially for entrants.
 
Other competitors entering the space need to make major investments not only in IS but also in DMS. Smart Eye has already ramped those costs, and can also offset them against existing and future revenue from signed contracts. DMS investments will likely come down in the future, and be transferred to IS. Smart Eye will invest the profits from DMS in IS, but given the margins, there is room for that, plus generating excess cash on top of that. In our view, the return on investment for IS looks good, given Smart Eye’s strong positioning in the area.

The ramp-up is clear

The automotive y/y growth was 121%, corresponding to sales of SEK 31m, but as mentioned we do not know how much is from NRE and AIS. In terms of geographies, the Korean car models (KIA-Hyundai) are progressing faster than expected, while Europe (probably Audi) is slower, and the US is in between these two. Volvo and Polestar will have a 100% DMS penetration, and for GM, we expect all level-2 autonomy cars to have DMS. In Nissan, DMS will be optional. We believe it will not have as high take rate as BMW had, but it is yet to be seen.

Do we know exactly what the ramp-up will look like, and what quarter is the big one? No. But we do know that the launch and volumes of the 315 design wins will mirror the Mobileye curve relatively well(see below). Smart Eye currently has a lot more design wins than Mobileye had during the same time in its journey, which we assume is because the DMS mandate came faster in time than Mobileye’s AEB mandate. Mobileye sold chips in addition to its software, so the ASP, and therefore the nominal value of sales, is not comparable, but the growth trend and ramp-up clearly is. The reason that Smart Eye’s growth is flattening out around year 14, which is the year 2028 for Smart Eye and year 2020 for Mobileye, is mostly related to us being prudent and assuming quickly falling market shares and ASP, although there are no such signs thus far.

"The MobilEye chart", showing the dynamics of a revenue ramp-up

As a reminder, in 2024, type approval for new car models in the EU requires DMS. Carmakers could, of course, postpone new models due to various reasons, but typically all car models are renewed on average every 6-7 years, and there is a limit to how much of the lineup can be changed in a single year. Last, Smart Eye has not seen any effects related to the Red Sea situation thus far, and we do not expect it to disturb the ramp-up.

The first IS contract could be in the bag

Interior sensing (IS) nominations are coming now. Ease of integration, where SEYE is strong, will be even more important. The first IS design win is something the Smart Eye CEO has teased about for quite some time now. We believe it is imminent, and already won on a tier1 basis. We assume the premium OEMs are first in line, such as Mercedes, Volvo, Audi, etc., followed by larger OEMs within 2-3 years. The automotive industry is constantly trying to squeeze prices over time, but IS will have up to 100% higher ASP than DMS. All in all, we find it likely that the contract value for the first IS deal could be well over SEK 500m.

IS is largely safety-related, and covers aspects such as pets or children left behind, seat belt detection, and deployment of airbags depending on how people are sitting. Also one should note that DMS and IS come hand in hand. It is hard to think about IS without DMS, and DMS can be configured in over 20 different ways, once again demonstrating the complexity, and how hard it is for new entrants.

More DMS platforms to win

In terms of upcoming design wins, we believe virtually all OEMs have made a first round of selection of DMS provider, perhaps with the exception of one or two Asian OEMs. However, every OEM is expecting regulation in the near future in the US, Japan and China as well. Moreover, most OEMs have a number of different platforms. Since Smart Eye has won platform number one for about 20 OEMs, we believe it has a very good chance of winning platform numbers 2, 3 and 4 as well. Being selected as a supplier for the first platform of the OEM means the ability to build a strong relationship. In addition, the integration costs and challenges etc. for this specific OEM are known by Smart Eye and the tier-1 for the procurement of the next platform, giving them an edge.  

Tier 1 software

During the quarter, Smarty Eye received its largest contract ever, and the first as a tier-1-software vendor. The trend is facilitated by software-defined vehicles (“computers on wheels), which makes it possible for car OEMs to use a handful of ECUs and attach all sensors and software to them. This is not a Smart Eye-initiated move in the value chain to e.g. bypass its customers, in order to make more money. The tier-1 markup on the software is, as far as we understand it, negligible. The pull is instead coming from the OEMs who find the tier1 software vendor structure easier and faster, as it is easier being directly affiliated with the company that controls the algorithms. Not every OEM wants to immediately jump on this bandwagon though, so there will be two types of solutions for a long time.  

Estimate changes

We make a few minor changes to our estimates following the year-end report. We lower our sales for 2024e by 7%, primarily related to DMS sales in Q1e-Q3e (see the table below) since we do not know the exact launch of some key models. Except for some modelling housekeeping, our estimates remain largely unchanged.

Estimate changes, 2024e-2026e

SEKm20222023Q1 24EQ2 24EQ3 24EQ4 24E2024E2025E2026E
Total net sales220303
New951001121574636591,217
Old1051131301474996541,211
Change-9%-11%-14%7%-7%1%0%
Gross margin88%88%
New87%87%87%87%87%86%89%
Old88%88%88%88%88%87%89%
Change-1%-1%-1%-1%-1%0%0%
OPEX386395
New98101100106405456518
Old98101100105404455515
Change0%0%0%1%0%0%0%
EBITDA-194-127
New-15-14-331-2114560
Old-6-2142435116556
Change155%614%-120%27%-105%-2%1%
EBIT-343-282
New-55-54-43-9-162-46425
Old-46-42-25-16-124-43421
Change21%30%70%-39%31%8%1%
EBIT (%)-156%-93%
New-58%-54%-39%-6%-35%-7%35%
Old-44%-37%-19%-11%-25%-7%35%
Change-15%-17%-19%5%-10%0%0%

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 after being awarded more design wins from more OEMs than any other player. 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 48%) and a highly scalable business model, we are estimating Smart Eye to be trading at a 5x and 3x FCF multiple for 2026 and 2027 respectively. 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, with a probable scenario of mandated DMS in 2027.

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 hardware and processor suppliers over the years, currently with a close partnership with Magna and its mirror. While we were previously more scared of this risk, we think Smart Eye has the last year proved to remain on the DMS throne.

Challenge

Possible pricing pressure

Over time, we expect the average selling price (ASP) of DMS to decrease from today's est. EUR6-7 to EUR4 in 2030. The factors that work to decrease the price are a) In 2026, when DMS reaches the mass market, the price will drop because many will choose the most basic functionality. This is partly also true for the legislation in 2024. And b) The ASP for each contract is a function of the cumulative volume of cars sold with DMS to date, meaning that the price for a like-for-like functionality decreases over time. The main factor that works to lift the ASP is that Smart Eye continuously offers more and better functionality connected to DMS. The main cost for DMS is buying and installing the hardware (the camera). This means that extra features for DMS (i.e., DMS+ and interior sensing) become a very marginal cost to add.

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 2023 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.

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 ~9% 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 we expect the company to reach positive cash flow in Q4 2024. 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
SEKm202220232024e2025e2026e
Revenues219.6303.3463.3658.61,217.0
Cost of Revenue27.035.160.289.1139.1
Operating Expenses386.5394.8404.7455.5517.6
EBITDA-193.9-126.6-1.6114.0560.3
Depreciation0.000.000.000.000.00
Amortizations149.0155.2160.2160.2135.0
EBIT-343.0-281.8-161.8-46.2425.3
Shares in Associates0.000.000.000.000.00
Interest Expenses1.02.30.000.000.00
Net Financial Items-1.0-0.340.000.000.00
EBT-344.0-282.2-161.8-46.2425.3
Income Tax Expenses-4.10.000.00-9.50.00
Net Income-339.9-282.2-161.8-36.7425.3
Balance sheet
Assets
Non-current assets
SEKm202220232024e2025e2026e
Property, Plant and Equipment (Net)6.314.814.814.814.8
Goodwill0.000.000.000.000.00
Intangible Assets1,505.31,395.31,326.41,262.31,212.3
Right-of-Use Assets0.000.000.000.000.00
Other Non-Current Assets0.00204.6204.6204.6204.6
Total Non-Current Assets1,511.61,614.71,545.81,481.71,431.7
Current assets
SEKm202220232024e2025e2026e
Inventories10.421.79.931.750.4
Accounts Receivable96.454.3101.9112.0158.2
Other Current Assets0.0057.10.000.000.00
Cash Equivalents62.779.789.3102.8679.1
Total Current Assets169.5212.9201.1246.5887.7
Total Assets1,681.11,827.61,747.01,728.12,319.4
Equity and Liabilities
Equity
SEKm202220232024e2025e2026e
Non Controlling Interest0.000.000.000.000.00
Shareholder's Equity1,302.81,558.61,396.81,360.11,785.4
Non-current liabilities
SEKm202220232024e2025e2026e
Long Term Debt1.75.55.55.55.5
Long Term Lease Liabilities0.000.000.000.000.00
Other Long Term Liabilities134.2121.7121.7121.7121.7
Total Non-Current Liabilities135.9127.2127.2127.2127.2
Current liabilities
SEKm202220232024e2025e2026e
Short Term Debt60.03.53.53.53.5
Short Term Lease Liabilities0.000.000.000.000.00
Accounts Payable28.420.727.839.5121.7
Other Current Liabilities154.0117.6191.8197.9281.7
Total Current Liabilities242.4141.8223.1240.9406.9
Total Liabilities and Equity1,681.11,827.61,747.01,728.12,319.4

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.