Excerpts from UOB KH report

Analyst: Clement Ho

AEM Holdings (AEM SP)

Strong And Sustained Rebound In Orders To Drive Share Price Gains
We expect aggressive capex by Intel and the set-up of the new Intel Foundry Services business to lead to sustained demand for consumables for older machines, while new fabs will lead to more orders for test equipment.

AEM 

Share price: 
$4.85

Target: 
$5.60

We have not factored in new customers from whom AEM expects more meaningful contributions from 2022 onwards, while the acquisition of component manufacturer CEI Limited will drive meaningful cost savings.

Initiate coverage with BUY and target price of S$5.60.


Top AEM11.21
INITIATE COVERAGE
System-in-Package design shift to revolutionise semiconductor manufacturing. Key customer Intel Corporation’s (Intel) March IDM 2.0 strategy is a major bet that future demand and profitability lie in the packaging of modular dies (or chips), known as “tiles”, which can squeeze more compute within a single package.

Driving towards that goal, Intel intends to build new fabrication plants (fabs) for these new “tiled” chips, and is expected to outsource the production of certain modules. Existing capacity has also been earmarked for the foundry services market.

Sustained demand for AEM’s total portfolio. Intel’s decision to maintain old fabs and build new ones means that AEM will enjoy:

Aim: Global players
"... management expects engagements with 10 of the top 20 global semiconductor companies to result in meaningful revenue contributions in 2H22 and beyond."

-- UOB KH

a) steady demand for its consumables and services,
b) recurring but cyclical demand for equipment upgrades at Intel’s old fabs, and
c) demand for new equipment to test the new “tiled” chip products.

That said, AEM provides mainly backend test equipment, where demand typically comes 6-9 months following the installation of front-end equipment at the new fabs.

Additionally, management expects engagements with 10 of the top 20 global semiconductor companies to result in meaningful revenue contributions in 2H22 and beyond.

Acquisition of CEI to lead to cost savings. We further estimate AEM to generate meaningful cost savings at the gross level of S$5.6m-9.0m a year, by in-sourcing some of its production activities to CEI Limited (CEI).

At the entity level, CEI is expected to also contribute S$4.0m a year of incremental net profit to the overall group.

We believe our estimates are conservative as we have not factored in further upside from capacity expansion in CEI’s box-build business.

Initiate coverage with BUY. We value the company at S$5.60/share, implying 15.6x 2022F earnings. Our valuation is at a premium to the Singapore peer average forward PE of 10.1x.

More direct competitors listed in the US and Japan trade at an average of 18.8x forward earnings.

STOCK IMPACT
Expect revenue of S$720m in 2022 vs S$566m in 2021. AEM reported revenue of S$373.2m for 2H21, driven by the volume ramp-up for new-generation SLT handlers as well as burn-in testers, and the consolidation of CEI which was acquired in 1H21.

We believe 2H21 is the inflection point for test handlers to contribute more meaningfully to AEM going forward.

Assuming flat consumables and services sales, we expect 2022 full-year revenue to come in at S$720m – at the top end of the range guided by AEM.

Target 19.8% pre-tax margin in 2023 from integration synergies. In 2019 and 2020, AEM’s cost of raw materials as a percentage of revenue averaged 60%. For 2022 and 2023, we assumed flat cost of raw materials (excluding CEI’s cost of sales).

We next assumed about 10% of these costs, or S$49m-54m of works, would be handed over to CEI and lead to cost savings based on CEI’s projected gross margin of 22% across the forecast horizon.

This led us to derive cost savings of S$10.8m in 2022 and S$11.8m in 2023.

Based on these assumptions, we derived a group-level pre-tax margin of 18.7% and 19.8% for 2022 and 2023 respectively.

EARNINGS REVISION/RISK
• None.

VALUATION/RECOMMENDATION
Initiate coverage with BUY and target price of S$5.60. The target price is pegged to 2022F earnings of 15.6x, or +2SD to its historical five-year range, supported by a forward ROE of 25.6%.

This compares to the Singapore peer average forward PE of 10.1x and forward ROE of 20.6%.

The valuation peg is supported by the positive outlook for AEM from 2022 onwards and the anticipated cyclical upturn of AEM’s business.


SHARE PRICE CATALYST
• Higher-than-expected revenue growth rates.
• Better-than-expected cost management.
• Earlier-than-expected integration synergies with CEI.


Full report here

 


Share Prices

Counter NameLastChange
AEM Holdings4.280-0.030
Avi-Tech Electronics0.320-
Broadway Ind0.186-0.001
China Sunsine0.440-
DISA0.004-
Food Empire0.535-
Fortress Minerals0.420-0.025
Geo Energy Res0.440-
Golden Energy0.750-
GSS Energy0.060-
InnoTek0.540-0.005
ISDN Holdings0.545-0.005
ISOTeam0.1080.003
IX Biopharma0.172-0.002
Jiutian Chemical0.109-
KSH Holdings0.350-
Leader Env0.059-0.001
Medtecs Intl0.189-0.004
Meta Health0.038-0.001
Moya Asia0.055-
Nordic Group0.4050.010
Oxley Holdings0.1770.002
REX International0.2900.010
Riverstone0.7550.005
Sinostar PEC0.230-
Southern Alliance Mining0.620-0.005
Straco Corp.0.400-0.020
Sunpower Group0.4050.005
The Trendlines0.104-
Totm Technologies0.142-0.004
UG Healthcare0.225-
Uni-Asia Group1.060-0.070
Wilmar Intl4.100-
Yangzijiang Shipbldg0.900-0.005

NextInsight RSS

rss_2 NextInsight - Latest News

Online Now

We have 606 guests and no members online