To: Night Writer who wrote (84603 ) 9/4/2000 8:05:39 PM From: Salah Mohamed Read Replies (2) | Respond to of 97611 NW ... Fundamental Analysis Your technical analysis is very nice and informative, keep up the good work. I'll do my part here and perform a little fundamental analysis based on the previous quarters financial results and the company guidance going forward. To get a handle on EPS going forward, one needs to calculate the operating margins (OpM). From the previous 3 quarters results, the following data are generated: Notes: Rev. = Revenue (B), IBT = Income Before Taxes (M), NII = Net Investment Income (M), IIBT = Investment Income Before Taxes (taxe rate is 35% on investment income per the company), OpI = Operating Income (before taxes) Rev. IBT NII IIBT OpI OpM% Q4-99 10.5 435 50 78 357 3.41 Q1-00 9.5 478 44 68 410 4.31 Q2-00 10.1 569 25 39 530 5.23 The main purpose of the above exercise is to show that margins are improving consistently even under unfavorable conditions, examples are: hangover from Y2K, slow adoption of W2K, component shortages, and excess inventory of consumer PC's in Q2. Looking forward, the company said in several occasions that they will meet this year numbers. In the latest CC they projected 10.8B revenue and 29 cents EPS for Q3. In order to meet this year numbers, Q4 numbers would be 12.1B revenue and 41 cents EPS, resulting in 42.5B revenue (~10.5% YOY growth) and $1.07 (excluding investment income) for FY00. Using Q3 and Q4 projected numbers, one can calculate the OpI and OpM assuming 1.76B shares and 32% tax rate on operating income: Rev. OpI OpM% Q3-00 10.8 751 6.95 Q4-00 12.1 1061 8.77 Comparing Q4-00 vs Q4-99, OpM improvement YOY is about 5.4% which is consistent with their guidance during the analysts meeting in Jan., refer to post #77121 for more details. According to the same meeting, their objectives are: OpM = 10%-11%, revenue growth = 15%. One may reasonably assume that the OpM will gradually improve through FY01 and reach 10.5% by Q4-01 and stay around 10.5% during FY02, and revenue growth will improve from ~10.5% in FY00 to 13% in FY01 to 15% in FY02. IMO, all these numbers are reasonable and achievable. To project the numbers for the next two years, we need to figure the average OpM for FY01. I would assume 9.5% average OpM for FY01 would be conservative enough to allow for some minor glitches along the way. Now, let's look at some interesting projected numbers: Rev. Rev. OpM% Shares, B EPS EPS Growth% Growth% FY-00 42.5 10.5 6.5 1.76 1.07 - FY-01 48.0 13.0 9.5 1.80 1.72 61 FY-00 55.0 15.0 10.5 1.85 2.12 23 It appears that the consensus EPS estimate of $1.50 for FY01 is extremely conservative and will be revised upward as the company provides more guidance. My projected number of $1.72 for FY01 is mainly based on the gradual improvement they showed in the previous quarters, their guidance, and their objective of reaching industry OpM and revenue growth. IMO, based on the robust EPS growth number for FY01, the stock price will make significant gains over the next 12-18 months, I wouldn't be surprised to see the stock climb to $70 sometime during 2001.