DNB Markets: Rips the band-aid off SaaS shift

New strategy rips the band-aid on long-awaited SaaS transition. We are positive on IAR Systems’ updated three- to five-year strategy, which focuses on: 1) expanding its addressable markets (address more advanced MCUs and also MPUs, which represent a ~65% additional whitespace market opportunity); 2) widening the market reach by targeting focus verticals (higher degree of certifications and regulations) in automotive and industrial automation, and expanding its channel through distributors and partners; and 3) expanding the customer share of wallet through its new subscription offering, allowing access to its entire toolchain in a modern development environment, with the potential to add usage-based revenue parameters (charge for build capacity, etc.).

2025–2026e adj. EPS cut by 22–41%, to factor in the SaaS transition, with: 1) a 2% sales CAGR in 2024–2028e; 2) SaaS revenues representing 60% of 2028e net sales; and 3) an earnings trough for 2027e. Our estimates could prove too conservative, but we prefer to take a prudent stance. For its seasonally important Q4 2024, we expect net sales of SEK119m (-6% organic YOY) on broad-based QOQ improvements facing a tough YOY comparable and adj. EBIT of SEK23m (19.6% margin, -5.8%-points YOY). We expect IAR Systems to propose a DPS of SEK2.00 (+33% YOY).

Fair value raised to SEK160–265 (160–240), where the low-end is based on a 2025e EV/EBIT of 20x (SaaS shift-pressured earnings) and the high-end on a DCF that captures IAR Systems’ targeted ‘rule of 40’ financials beyond 2028–2030e (20%+ sales growth at a 20%+ EBIT margin). On a perpetual-licence basis, the shares would be trading at a 2025e EV/EBIT of ~11x.

Best regards,

Joachim Gunell | DNB Markets | Equity Research

DNB Bank ASA, Filial Sverige

Visiting address: Regeringsgatan 59, Stockholm

Postal address: 105 88 Stockholm

E-mail: joachim.gunell@dnb.se | www.dnb.no

Datum 2025-02-04, kl 20:01
Källa Cision
Hej Serverägare! Har du problem med troll och spam? Nu finns möjligheten att sätta en liten avgift, t.ex. 20kr, på discord invites och därmed stoppa många återkommande troll samtidigt som du tjänar lite pengar. Kolla in Invite Paywall.