ML reinstates cov, immed Acc, LT BUY, target $86 12 Month Price Objective: $86 Estimates (Jun) 1998A 1999E 2000E EPS: $0.89 $1.36 $1.49 P/E: 86.5x 56.6x 51.7x EPS Change (YoY): 53% 10% Consensus EPS: $1.34 NA (First Call: 26-Apr-1999) Q4 EPS (Jun): $0.25 $0.35 Cash Flow/Share: $1.00 $1.50 $1.65 Price/Cash Flow: 77.0x 51.3x 46.7x Dividend Rate: Nil Nil Nil Dividend Yield: Nil Nil Nil Opinion & Financial Data Investment Opinion: A-2-1-9 Mkt. Value / Shares Outstanding (mn): $424,424 / 5,512 Book Value/Share (Mar-1999): $4.67 Price/Book Ratio: 16.5x ROE 1999E Average: 27.8% LT Liability % of Capital: 0.0% Est. 5 Year EPS Growth: 20.0% Stock Data 52-Week Range: $95 5/8-$41 7/16 Symbol / Exchange: MSFT / OTC Options: Pacific Institutional Ownership-Spectrum: 34.6% Brokers Covering (First Call): 25 ML Industry Weightings & Ratings** Strategy; Weighting Rel. to Mkt.: Income: Underweight (07-Mar-1995) Growth: Overweight (07-Mar-1995) Income & Growth: Overweight (07-Mar-1995) Investment Highlights: · We are reinstating our investment opinion on MSFT with intermediate-term Accumulate, long-term Buy and $86 12-month price objective. · Given quality of earnings stream, tremendous R&D machine and breadth of solutions reach, MSFT should be a core holding for long-term technology portfolios. · We believe MSFT can sustain current 57-58 P/E on FY 99 EPS, rolled forward onto FY 00 EPS est. yields $86 price objective (+12%). Fundamental Highlights: · Microsoft continues to build its “Digital Nervous System,” expanding its reach beyond the desktop into high-end corporate environments and consumer devices. · Wealth of new product cycles over next 12 months (Windows 2000, Office 2000, and BizTalk Server) sustain growth model. · Trading volatility could increase as antitrust outcome remains uncertain, Y2K drag and product cycle pause possible 1H FY00. · Microsoft drives the Digital Economy at all levels and will become increasingly involved in enterprise computing, e-commerce and broadband access with aggressive investments.
A New View of the Digital Economy Summary We are reinstating research coverage of Microsoft Corporation with an intermediate term Accumulate, long-term Buy opinion with an $86 price objective. We believe that Microsoft should be a core technology holding for long-term investors, given the company's outstanding management execution, high-quality earnings stream, unparalleled breadth of technology platform and increasing influence beyond the corporate desktop. Microsoft, like any technology juggernaut, combines a daunting market presence with an ability to adjust quickly to changing market conditions. We find Microsoft's agility in the software market impressive, especially with a $424 billion market capitalization. In particular, we see a continued stream of new product cycles and new market entries over the next 12-18 months opening new growth avenues for the company. We will explore later the implications of Microsoft's Digital Nervous System platform, and the broader market impact Microsoft can bring to bear through this vision. We do not expect MSFT's path to new highs to describe a straight line; rather the volatility of this relatively stable stock could increase as the interest in competing Linux operating systems and the still-unresolved DOJ trial weigh in over the next 6-12 months. We believe these issues may stall MSFT's near-term upside, but present opportunities for investors looking to build a core technology portfolio for the long-term. We expect MSFT to hold its current premium 57-58 P/E multiple on FY 99 EPS of $1.36. Rolling that forward onto FY 00 EPS of $1.49 implies a 12-month price target of $86, or 12% upside from current levels, warranting an Accumulate opinion. Risk Factors 1. Y2K Drag and near-term pause in product cycle— While Microsoft will be rolling out a raft of new products (Windows 2000, Office 2000, BizTalk, etc.) in the next 12 months, there will be a transition period which could soften revenue strength in the near-term. 2. DOJ antitrust resolution—We are now moving into the rebuttal phase of the Microsoft trial, with many familiar faces returning to the stand. Microsoft will be looking to reestablish momentum in the trial, while the government seeks to drive home some of Microsoft's earlier missteps. 3. Linux and the Internet camp—The Internet's openness has given a competing operating system like Linux an opportunity to establish itself on corporate servers as an alternative to WindowsNT (and an alternative to Unix). While still a relative rounding error in terms of Windows NT unit installs, Linux's growth rate on corporate platforms is gaining investors' attention. 4. Premium valuation adds to volatility. 3Q 99 Results Microsoft reported 3Q 99 (March) results which exceeded consensus estimates. Revenues grew 15% to $4.33 billion, excluding $400 million in unearned revenues from Office 2000 upgrade coupons, which should flow back over the next two to three quarters as customers upgrade. Operating margins were an industry-leading 51.5%, up 40 basis points from prior year. Net income was $1.92 billion, or $0.35 per share, a 40% increase over 3Q 98. Platform revenues remained strong, growing 26% in the quarter to $2.05 billion, Applications/Tools revenues grew 4% to $1.9 billion, with OEM revenues ahead 29% to $1.6 billion. By geography, Europe/Mid-east/Africa grew 4% to $932 million (“solid” growth in France and Germany) while Americas/South Pacific increased 6% to $1.33 billion, with “moderate” growth in the US and a flat performance in Latin America. Asia revenues were up 22% to $475 million as Japan firmed. On the 3Q 99 balance sheet, cash/investments totaled $21.8 billion, with cash flow from operations of $2.7 billion. The company has no long term debt. Unearned revenues (which are recognized as certain technology upgrade and service obligations are fulfilled) totaled $4.2 billion. Deep Pockets and The Digital Nervous System Microsoft customers have captured massive amounts of data in their Microsoft-based enterprise application servers, messaging systems, database, e-commerce site servers, etc. Unifying this information, making it palatable and more usable to a broad user base, and linking the extra-corporate world to corporate intranets is the goal of Microsoft's Digital Nervous System (DNS). At the core of this positioning is linking emerging Internet technologies, decision support applications, and “bullet-proof” messaging to bind all Microsoft-centric technologies together. Critical to bringing the DNS beyond the corporate walls and into customers and partners hands (and extending the reach into the home consumer market) will be the role Microsoft plays in the proliferation of software to power new net-based devices and to deliver content via expanded broadband media. Microsoft has opened its war chest of nearly $22 billion in cash and investments to take equity stakes in both AT&T and Nextel in the past few weeks, signaling its broader intentions in broadband and wireless services. The 2K Product Cycles: Windows and Office Windows 2000 (Win2K), currently in its third beta release, will represent a watershed product release for Microsoft later this calendar year, as the company attempts to break into high-end corporate computing environments. Win2K will be the next-generation operating system for the corporate environment, unifying desktops and servers on a common “code base” for the first time. The benefits here will be a standard administration model enterprise-wide, enhancements to directory services, a common user interface and application programming interface (API) compatibility, improving integration efforts and system stability. We expect Microsoft will offer three Win2K server platforms: Server for dual CPU systems, Advanced Server for up to four CPUs and Datacenter for more than 4 CPUs. Many Windows NT application developers are anxiously awaiting the release of Win2K as a more stable alternative to NT 4.0, which has been plagued with stability issues limiting its usage to smaller applications servers and file serving responsibilities. We understand that the scalability and memory usage of beta versions of Win2K are significantly improved, but it will take time for corporate customers to let the new operating system prove itself as worthy of the “glass house” and some application compatibility issues remain. We expect final release of Win2K in October. We do not expect Office 2000, the company's next generation desktop applications suite, to be a major revenue accelerator in this calendar year, as the installed revenue base is a massive $5.8 billion year-to-date. However, with Office 2K now shipping, Microsoft will be able to recognize approximately $200 million in 4Q 99 upgrade “coupons” that will be redeemed by existing Office customers. E-commerce and BizTalk While Microsoft has turned its Microsoft Network (MSN) franchise into a significant portal on the Web, we think the recent moves in business-to-business e-commerce with BizTalk Server signify Microsoft's acknowledgement of the significantly greater revenue opportunity of business-to- business e-commerce when compared to the consumer market. In particular, it appears to us that Microsoft will have to partner more aggressively and support more e-commerce standards such as Extensible Markup Language (XML) to gain a presence in this segment; Microsoft will not carry the day alone here. Case in point, Microsoft's recently-announced BizTalk Server, an XML server that sits on top of its application server to help businesses to share transactions with supply chain partners over the internet, replacing expensive EDI solutions. Microsoft will license webMethods B2B software to facilitate the XML brokering. We expect BizTalk to ship beta later this summer, but no date for general availability has been set. DOJ Antitrust Update Microsoft's epic antitrust trial against the US Government resumes in June, with rebuttal witnesses being called. Microsoft made several missteps during the most recent phase of the trial. Most familiar with the case believe some kind of ruling against the company is likely, and that begs the question as to what possible remedies the government might have? The government is likely seeking a breakup of the company or opening up Microsoft source code to forced licensing. “Conduct” remedies, a more temperate move, would require intense, long-term government monitoring of the company's business practices, not much more desirable than a break up into “Baby Bills”. Should the trial move against the company, we expect Microsoft to make a case that such dramatic remedies would raise user costs, as applications would have to be developed for differing code bases, hurting the consumer. At any rate, we believe that an initial ruling, followed by an appeal phase will prevent any potential penalties until 2001. The Linux Groundswell We assume most investors are aware of the recent explosive fervor for the “open source” movement, and the commercial inroads made by Linux, the “poster child” of open source operating systems. Linux unit installs grew by over 200% last year according to IDC, compared with 28% Win NT growth in 1998 on a much, much larger base. Linux proponents have argued against Microsoft's dominance of desktop computing with its closed-source Windows offering and Linux has been used as an anti-Microsoft rallying point. While we believe Linux will continue to grow in popularity as an enterprise server, Microsoft's powerful application developer channel will continue to drive NT sales of mid-market, departmental and (increasingly) higher-end corporate applications deployments. Earnings Outlook Our initial MSFT earnings model anticipates 4Q 99 (June) quarterly revenue growth of 21% to $4.85 billion and EPS growth ahead 41% to $0.35. For FY 2000 (June), we project annual revenues of $21.2 billion (+17%) and EPS of $1.49 (+10%). In typical Microsoft spirit, we believe that our estimates over the next four quarters to be conservative and reflective of the usual “cautiously optimistic” indications about Microsoft's core business. As we mentioned under risk factors, the lack of material near-term product cycles and a Y2K demand slump could temper significant earnings breakouts like the 2Q 99 posted by the company. |