AlphaValue Corporate Services
This research has been commissioned and paid for by the company and is deemed to constitute an acceptable minor non-monetary benefit as defined in MiFID II

Keyware

CR
Bloomberg   KEYW BB
Smart Cards-Security  /  Belgium  Web Site   |   Investors Relation
The soft bet is paying off
Target
Upside 114%
Price (€) 0.99
Market Cap (€M) 23.3
Perf. 1W: -1.00%
Perf. 1M: 0.00%
Perf. 3M: 3.66%
Perf Ytd: -4.81%
10 day relative perf. to stoxx600: -2.56%
20 day relative perf. to stoxx600: -11.9%
EPS change15/06/2017

Update following the Q1 17 results

Change in EPS2017 : € 0.24 vs 0.26-5.57%
2018 : € 0.25 vs 0.28-9.27%

Following the Q1 17 results, we have updated our forecasts for the coming years. Our top-line estimate for 2017 is downgraded from €20.7m to €20.2m, mainly due to a cut in the Terminals business (-7.2% yoy vs. -3% previously) in the light of a difficult Q1. In addition, we now see growth of 9.7% in 2018 vs. 12.2% previously, in order to reflect a progressive recovery in the Terminals business.

Despite improvements in both segments, the bottom-line mechanically suffers from the higher share of Authorisations in the mix, for which the gross margin is much lower than Terminals.



Change in DCF€ 2.48 vs 2.78-10.9%

The DCF is negatively impacted by the top-line downgrade, which translates into a lower cash generation, despite unchanged long-term parameters.



.