SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Strategies & Market Trends : Value Investing -- Ignore unavailable to you. Want to Upgrade?


To: JohnyP who wrote (66467)2/8/2021 8:24:56 PM
From: Elroy  Respond to of 78691
 
Still cheap, but curious how do you end up with the $9 EPS figure?

My forecast numbers produced ~$7.50 per share, but SIMO often crushes EPS forecasts, so I just bumped it up to $9.00 for that reason.

$ 1billion sales
50% gross margin = $500 million gross profit
$160m expenses (how knows in a few years, but they say they're already built to handle higher sales)
500 - 160 = 340m operating profit
11% tax = $40m tax
340 - 40 = 300m net profit

300m/35m shares = $8.50 EPS

You could bump that up to $10.00 for the aforementioned tendency to beat EPS forecasts.

SIMO's tax rate is often below 15%.

SIMO's gross margins should rise a bit above 50% since the growth is driven by their higher margin segment (controller semiconductors) and the collapse / abandonment of the lowest margin segment (Shannon).

And eventually there may be a premium for acquisition as SIMO is now a rapidly growing, highly profitable, high cash producing smallish semiconductor stock - they type that the $30b market cap boys like to gobble up with a 75% premium.

I wouldn't be surprised at all if MRVL or AVGO bought SIMO tomorrow for $100. After a year or two passes, if the revenues appear as forecast, the purchase price is just going to rise. MRVL has about a 40x PE, so SIMO at $100 would be accretive to MRVL's EPS immediately, and MRVL makes enterprise SSD controllers. Same business, same customers.



To: JohnyP who wrote (66467)2/9/2021 3:16:10 AM
From: bruwin2 Recommendations

Recommended By
Lance Bredvold
petal

  Read Replies (1) | Respond to of 78691
 
Ok, so here's SIMO's 2020 Annual numbers from Yahoo. These are the latest I could find. Maybe you have a more recent report for their Annual numbers.



So your forward prediction for 2023 is a Gross profit of $490 mil. ..... that's in 3 years time.

So what's that in and Annual Compounded Rate ? ......

490 = 260 (1+r/100)^3

(490/260)^0.333 = 1 + r/100

So r = ~23.5%

The same order of magnitude "r" percentage value would be obtained if you based it on a current Net Sales of ~$539.5 mil. and your predicted $1 bil. in 3 years.

So are you expecting SIMO's Net Annual Sales and its concomitant Gross Margin to increase by an ANNUAL COMPOUNDED RATE of close to 24%, bearing in mind that in the previous 3 years SIMO only managed a rate of (260.2/251.2)^0.333 = 1.2% ??

IMO, that would be "some going".