SWKS - Some Numbers

Hi Everybody,

Skyworks had a pretty good quarter, although not nearly as good as we’ve been accustomed to during the iPhone 6 introduction.

I’d like to provide some data and a few thoughts.

QoQ revenues are down again, this time about 5%. Nobody likes seeing revenues going down. But the unspoken culprit is most likely the muted growth in the Apple business (they refer to the largest customer in the calls). And they don’t expect QoQ growth to be positive until the 2nd fiscal quarter (next quarter). The table below shows the historical data as well as the company’s outlook for this quarter.


Rev	Mar	Jun	Sep	Dec
2012	364.7	389.0	421.1	453.7
2013	425.0	436.1	477.0	505.2
2014	481.0	587.0	718.2	805.5
2015	762.1	810.0	880.8	926.8
2016	775.1	751.7	835.4	**902.2**			
				
YoY	Mar	Jun	Sep	Dec
2012				
2013	16.5%	12.1%	13.3%	11.4%
2014	13.2%	34.6%	50.6%	59.4%
2015	58.4%	38.0%	22.6%	15.1%
2016	1.7%	-7.2%	-5.2%	**-2.7%**

Adjusted QoQ earnings are now down for consecutive quarters for as long as I have data (I didn’t go back beyond 2012).


AEarn	Mar	Jun	Sep	Dec		AEQ/Q	Mar	Jun	Sep	Dec
2012	79.8	86.1	103.5	106.6		2012				
2013	91.9	103.8	121.2	127.7		2013	15.2%	20.6%	17.1%	19.8%
2014	118.6	160.8	216.1	244.8		2014	29.1%	54.9%	78.3%	91.7%
2015	224.6	262.5	296.1	311.2		2015	89.4%	63.2%	37.0%	27.1%
2016	242.3	238.1	277.6			2016	7.9%	-9.3%	-6.2%	

AEPS	Mar	Jun	Sep	Dec		AEPSQ/Q	Mar	Jun	Sep	Dec
2012	0.42	0.45	0.53	0.55		2012				
2013	0.48	0.54	0.64	0.67		2013	14.3%	20.0%	20.8%	21.8%
2014	0.62	0.83	1.12	1.26		2014	29.2%	53.7%	75.0%	88.1%
2015	1.15	1.34	1.52	1.60		2015	85.5%	61.4%	35.7%	27.0%
2016	1.25	1.24	1.47	**1.58**		2016	8.7%	-7.5%	-3.3%	**-1.3%**
**Bold** is the outlook.

It may seem obvious, but this is why the stock price is pretty range-bound over the past few quarters, having been under a P/E of 16 for the past four quarters. The P/E today is about 13.7, and the low over the last four periods has been 9.5.


Quarter	AEPS	QoQGr	TTMEPS	TTMGr	Hi	Lo	Close	P/E	P/E Hi	P/E Lo	1YrPeg
Mar-12	0.42				$29.01	$16.48	$27.65				
Jun-12	0.45				$29.09	$23.11	$27.32				
Sep-12	0.53				$31.44	$22.36	$23.56				
Dec-12	0.55		1.95		$24.45	$19.21	$20.30	10.4	12.5	9.9	
Mar-13	0.48	14.3%	2.01		$25.10	$20.25	$22.03	11.0	12.5	10.1	
Jun-13	0.54	20.0%	2.10		$24.58	$19.57	$21.89	10.4	11.7	9.3	
Sep-13	0.64	20.8%	2.21		$26.46	$20.95	$24.84	11.2	12.0	9.5	
Dec-13	0.67	21.8%	2.33	19.5%	$28.64	$23.27	$28.56	12.3	12.3	10.0	0.63
Mar-14	0.62	29.2%	2.47	22.9%	$39.34	$27.20	$37.52	15.2	15.9	11.0	0.66
Jun-14	0.83	53.7%	2.76	31.4%	$49.10	$34.30	$46.96	17.0	17.8	12.4	0.54
Sep-14	1.12	75.0%	3.24	46.6%	$59.25	$45.50	$58.05	17.9	18.3	14.0	0.38
Dec-14	1.26	88.1%	3.83	64.4%	$74.97	$44.06	$72.71	19.0	19.6	11.5	0.29
Mar-15	1.15	85.5%	4.36	76.5%	$102.77	$68.71	$98.29	22.5	23.6	15.8	0.29
Jun-15	1.34	61.4%	4.87	76.4%	$112.88	$90.68	$105.74	21.7	23.2	18.6	0.28
Sep-15	1.52	35.7%	5.27	62.7%	$106.74	$70.80	$84.21	16.0	20.3	13.4	0.26
Dec-15	1.60	27.0%	5.61	46.5%	$88.52	$73.65	$76.83	13.7	15.8	13.1	0.29
Mar-16	1.25	8.7%	5.71	31.0%	$78.29	$54.50	$77.90	13.6	13.7	9.5	0.44
Jun-16	1.24	-7.5%	5.61	15.2%	$78.46	$57.11	$63.28	11.3	14.0	10.2	0.74
Sep-16	1.47	-3.3%	5.56	5.5%	$77.88	$57.19	$76.14	13.7	14.0	10.3	2.49
============================================================================================
**Dec-16	1.58	-1.3%	5.54	-1.2%	$130.58	$63.73	$76.14	13.7	23.6	9.5	-11.01**
*This last line shows the company's outlook and value range using the high and low P/E range over the last 8 quarters, assuming they hit* 
*their guidance.*

Sales comps are expected to turn positive in the March quarter. From the conference call: With respect to year-over-year comps, we’re confident that we will be up on a year-over-year basis in Q2, fiscal Q2.

This, tempered by the fact that they “expect gross margin in the low 51% range” this quarter, which is a sequential decrease, may not help us to break out of the valuation range for a little while.

Here are the historical figures. Recall that they’ve been telling us about incremental 55% margins pilling up the gross margins over time. It looks like there is a pause with this progress.


Adj GM	Mar	Jun	Sep	Dec
2012	43.2%	43.2%	42.9%	43.0%
2013	42.2%	44.0%	44.4%	44.5%
2014	44.7%	45.4%	45.9%	46.7%
2015	46.7%	49.0%	50.0%	51.4%
2016	50.8%	50.9%	51.8%	**51.?%**

The balance sheet looks really good (sorry about the missing data points). But this could change if they go after Microsemi, the company that won the bidding for PMC-Sierra.

http://www.investopedia.com/news/microsemi-targeted-skyworks…

Well, the historical valuation is on the low end, we’ll be coming out of a period of negative comps as toppling growth improves. The business is executing really well, getting more content in the larger phone manufacturers and continue making progress in other business areas.


- Leveraged SkyOne® across Huawei's Honor 8 global platform
- Powered Google's flagship Pixel 4G LTE smartphones
- Secured multiple 4G LTE design wins with leading Chinese OEMs including Asus, Gionee, HTC, Meizu, Oppo, Xiaomi and ZTE
- Commenced volume production of diversity receive and antenna tuner solutions
- Supported Amazon's Echo and Tap virtual assistant devices
- Enabled Netgear's Orbi router with connectivity and analog control ICs
- Launched linear power amplifiers in support of small cell ramps in China
- Delivered integrated 4G LTE modules for Jaguar and Land Rover automobiles
- Ramped vehicle-to-vehicle communication modules for Alps
- Captured ZigBee® content in Trilliant's smart grid communication systems
- Designed into a premier medical imaging OEM for MRI applications
- Integrated GPS, connectivity and switching solutions for GoPro drones

For companies such as Skyworks that could get hammered as soon as they get disrupted out of their business, low valuations are normal. But there are times, for a quarter or two, when really good companies have a nice spike in business and resulting earnings that cause the stock to get valued at the high end of the value range.

As Skyworks is collaborating with its customers with long lead times, I wonder what this would mean if the Apple faithful go nuts for the iPhone 8 next year.

Regardless, the valuation is pretty good, the prospect for growth are growing and a spike in such growth may get enough buying to move us up in the range.

DJ

19 Likes

I failed to paste this balance sheet data into my post. Again, it is missing a few data points. Sorry! :slight_smile:


Cash	Mar	Jun	Sep	Dec		LTDebt	Mar	Jun	Sep	Dec
2012			307.1			2012			48.4	
2013	458.8	400.3	511.1	648.6		2013	54.3	58.8	52.3	57.4
2014	797.8	893.3	805.8	1049.9		2014	60.4	65.1	143.8	148.0
2015	1054.2	1106.0	1043.6			2015	151.0	157.3	96.3	
2016	1177.5	973.7	1083.8			2016	90.2	94.4	103.8	

DJ

2 Likes

Thanks, DJ.

I note that DJ and I posted different PE ratios: 13.7 v. 15.9. I believe DJ uses non-GAAP numbers. My PE is based on GAAP, except I’ve excluded the PMCS merger termination fee because of its one-time nature. I didn’t say that in my write-up, and I should have.

Thanks and best wishes,
TMFDatabaseBob (long: SWKS)
See my holdings here: http://my.fool.com/profile/TMFDatabasebob/info.aspx
Peace on Earth

1 Like

DatabaseBob and DJ, terrific takes as always. Thank you.

Here’s a Foolish take from Motley Fool contributor Brian Feroldi:

Shareholders had to endure another quarter of seeing the company’s headline number moving in the wrong direction. But a closer look at the results provide reasons for optimism. Total revenue of $835 million came in $4 million above the midpoint of management’s guidance and also represented sequential growth of 11%. The year-over-year declines were also smaller on a percentage basis than what we observed last quarter. That suggests that management’s push to enter new markets is beginning to pay off.

Skyworks also continues to do a great job at maintaining its profitability in the face of declining revenue. Non-GAAP gross margin came in a 51% during the quarter, which was up 100 basis points over the year-ago period. Non-GAAP operating margin also held steady at 38.1%. When combined with the 3 million shares that were repurchased during the quarter, non-GAAP EPS declined by only 3%.

Beyond the numbers, Skyworks once again listed an impressive list of devices that its products power behind the scenes. The list included Alphabet’s new Pixel smartphone, Amazon.com’s Echo, Netgear’s Orbi router, and GoPro’s new drones. The company also made progress with its push into the automotive sector, noting that it delivered products used in vehicle-to-vehicle communication as well as for 4G LTE connectivity.

Read more at http://www.fool.com/investing/2016/11/07/skyworks-solutions-…

Matt
Long SWKS
MasterCard (MA), Nestle (NSRGY), PayPal (PYPL), and Verizon (VZ) Ticker Guide
See all my holdings at http://my.fool.com/profile/CMFCochrane/info.aspx

3 Likes