Consensus community valuation
XXXXXX
Average Intrinsic Value
XXXXXX
Overvalued by
The consensus valuation is for members only and has been removed from this chart. Click for membership options.
Contributing Members
Content is delayed by one month. Upgrade your membership to unlock all content. Click for membership options.
#FY25 AGM
Added a month ago

This was a more upbeat AGM than the last one.

If FY25 was a transition year with revenue and profit getting smashed as inventory washed through customers working capital, FY26 will be another transition year but of a different sort.

CEO Aidan was a lot more positive than on recent earnings calls. He’s lost that haunted look, seemed a lot more relaxed and was laughing and joking with members of the audience at times.

The new chair Alison Ledger seems like a safe pair of hands - was matter of fact, upbeat and on message.

 

Iris + Q-SYS = ?

Audinate have a lot of execution ahead of them to launch and then integrate the early stage Iris business, onboard the Q-SYS team and get back to growth.

It’s not clear how Iris will integrate but it looks like an impressive piece of the puzzle.

OEM’s seem to love it (free for them – 1m units in the market already), as do end users (anecdotally).

Not sure how much end users are prepared to pay for it yet though, as the official launch is due this quarter (was last month but running late or was delayed).

The Q-SYS team are apparently veterans in this space who have done this sort of thing before so a big vote of confidence that they are joining Audinate to launch their AV platform.

 

Investing in an unknowable future

Last year Audinate were looking at a cyclical trough that required multiple downgrades and a cost cutting exercise.

This year they are still rebuilding their revenues but have invested in new tech (M&A) and a new team (Ex-Q-SYS) to build out their platform.

This won’t be quick, easy or cheap and the results are uncertain but they can’t not do it really.

The platform piece – sitting on top of the 3 legged stool of Audio, Video & Control (CEO’s metaphor, not mine) is where they convert to a subscription based SaaS business.

This does not feel imminent but is the north star they are heading for.

All this investment will keep them loss making and burning cash in FY26.

That will probably displease the market, who seem to be in “show me” mode with this business.

I much prefer this level of confident, considered investment to when they were cutting costs in FY25 to stem the flow of losses.

 

Video killed the Audio star?

Video market remains highly fragmented, is different to audio (stemming from the need for compression) and is no doubt harder than they through it would be.

I recall, years ago when heading into video Aidan saying he was going to break down the walled gardens in Video they same way he’d done it in audio.

These days the walled gardens seem to still be springing up and harder to tear down.

This makes some sense as vertically integrated OEMs are trying to differentiate and cross sell their products, so having their own brand-specific platform helps differentiate / value add.

There’s also the recently launched Open AV - https://www.openav.cloud/ which at a glance looks like an attempt at a Bluetooth Style Industry / Syndicate Owned Control Layer – “interoperable, and a customer-first AV ecosystem”.

One of the risks with Audinate is that they plow Audio Profits into the Video land grab but are unsuccessful in unifying AV over IP. If so, they'll burn a lot of capital along the way.

 

Same old problems?

Afterwards, I had a chat to one of the other co-founders who exited (was exited from) the business 7 years ago.

He marvelled at how they were still wrestling with the same problems that they had when he was there (maybe if he’d stayed they’d be solved by now? Hopefully just a bag of grapefruit / case of sour grapes?)

 

Lingering optimism

To be optimistic on this you need to think their recent investments in tech and people are the right ones.

That’s how it all looks to me at this stage but there’s still a way to go and things can definitely go wrong along the way (again).

The Iris launch will be one to track.

If this gains strong traction with end users, it could really speed up Dante Video adoption and they’ll be off to the races.

Disc: Held

Read More
#Industry/competitors
Added 2 months ago

I've recently attended an industry conference in person which had a modest AV setup with a few large screens for PowerPoint, a few microphones, speakers, and a camera for webinar attendees. There was one technician doing the audio, video and the production roles and asked him about Dante. He has done 2 of their training courses and his feedback was that he liked the technology but for these one-day events Dante is too much set up effort and they would need all compatible equipment. Some of his equipment was 10 years old and he was an expert in setting up with analogue cabling so he was happy as is.

He said at bigger events there are 3 people – 1xaudio tech, 1x video tech and 1xproducer each with specialist training. He says that there are lots of complications with the equipment and things like frame rates and colour issues that sometime need specialist troubleshooting. I am wondering if equipment will be increasingly software driven and some of these idiosyncrasies and low level details will be abstracted.

In his opinion, Dante would have to be more widespread adoption and simpler to configure for the smaller events. He also agreed that audio and video are essentially the same platform and Dante would ideally cover both reasonably completely. He thinks if you are using one digital cable you would want to use it across the whole setup rather than add yet another cable. I can see his point.

He said for more static set ups like universities, churches etc Dante would have more appeal because the set up effort would be more worthwhile.

My conclusion is that the market is a slow burn to act as a steady tailwind for Audinate, rather than a sudden switch to digital only, and there will no doubt be some consolidation across audio and video. Perhaps that translates to faster profit for Dante because there is the whole supply chain in between (e.g. bullwhip effect), so it may not be a slow burn investment. Also, their recent move into video is probably the right move. 

Read More
#Industry/competitors
Added 2 months ago

Found this interesting for US audio imports being one of the worst impacted.

80551bb32a001bdcffccf97db34951f6d073d2.jpeg

Read More
#The trend
Added 2 months ago

Noted a few trading periods are positive.

4b50b3cf863eb9b91d2ac1ec7cde6f21ffd04e.jpeg

Read More
#Financials
Last edited 3 months ago

I’ve arrived at the conclusion that the current sales multiple of 6 times only makes sense if Audinate develops as software company rather than a manufacturer. So the investment case rests on whether their customers will pay enough for their software not on product sales. It could happen, but we’re in really early days. Without software the case could be made that they should be on half the sales multiple they’re on currently or even less. I get the monopolistic forces as far as product dominance, but this still relies on the overall pie growing quickly also which is possible but no certainty

Read More
#Management
Added 3 months ago

Directory Alison ledger has bought about ~$100k worth on market.

Good to see - I can't remember insider buying on this name for a long time.

Read More
Valuation of $3.00
Added 4 months ago

See recent straw. A number of scenarios ran, resulting in a fair price that ranges from $2-4. I will call it somewhere in the middle.

Read More
#Bear Case
Added 4 months ago

I have finally had a good look at the reporting/outlook. I still stand by that the high-level figures are impressive enough, but as has been well covered here already, the issue is the outlook and the investment required over the next few years. It might well be that Audinate is an absolute cash cow in a few years’ time post-investment, but as others have said, there isn’t enough safety in the current share price for any slip up. @mikebrisy, I think your analysis this morning is pretty consistent with where I stand.

I do think a revenue multiple of 4-6x is attractive enough – provided you are paying for their audio business (market leading) and that only. That business will now prop up (and then some) their pushes into both video and control, which might turn out to be an excellent decision by management. The issue is, what if it isn't? I might lose some returns in the process, but I can always jump back in to a business that is growing 10-15% annually in various segments and no longer requires heavy investment in the future. Audinate has demonstrated that a good portion of revenue drops straight to the bottom line, and it will scale well as it continues to grow. But I don’t have the insight into what happens with both video AND control. If it starts to generate more traction in video, and continues its absolute domination in audio, I will be more interested. But the price needs to be right too, consistent with the investment being made. At the moment, this doesn't add up for me.

@mikebrisy I did run a quick DCF and it wasn’t pretty. With current shares outstanding of 82m, I played with a combination of future cash flows. Depreciation is not a heavy expense for Audinate, but amortization/capitalized development annually continues to grow (9m, 11m and 14m over the last three years. If we assume Audinate sits at around 6-7m CapEx a year (could well be more than this!) and FCF is forecasted for 1m next year, subsequently increasing to 5m, 8m and 11m in the years after, I get fair value of $2.10 (gulp). Make it more aggressive at 3m next year and then 4m, 14m, and 18m in subsequent years and I get fair value of $3.70. Am I confident either way? Nope. But a lot needs to go right to justify today’s valuation.

I am out. Sold a position of 10% this morning just above $5.00. Sigh. Investing is hard. This is yet another example where management seek greener pastures / expansion elsewhere and risk diluting the golden egg in their lap. EVS and 8C0 are both good examples of this. The lesson here is more isn’t always better – I am hoping to be more alert of such occurrences in the future.

Read More
#Valuation
Last edited 4 months ago

Valuation – Audinate

In my earlier straws and posts this morning, I concluded that “the story” for Audinate was intact and made sense, but that I wanted to take a closer look at the numbers.

I’ve now done that work, and unfortunately, I can’t see how $AD8 gets on a trajectory to make enough money to justify its share price.

Accordingly, I exited this afternoon in RL and SM.

I’m not going to rehash the results or the outlook, as I think various StrawPeople have covered that well enough today. I will focus here on how I have translated today’s presentation and what management said into my assessment of value.

Having done this work, I’ve concluded that I don’t actually have any clue as to what the business is worth, However, the weight of analysis leads to numbers I don’t like. And because I could from $4.80 to $5.05 (in RL) and $4.785 on SM, that looked like a good deal to me, so I took it.

I'll go through the details of my analysis.

 

Methodology

I’ve generated a range of scenarios to generate NPAT and EPS out to FY32. By that time, earnings are growing strongly, so I’ve then applied P/Es of 30, 40 and 50, and discounted back to today.

I considered having a go at a DCF, however, it’s not clear enough what the economics are around investment, so I reverted to extrapolating the financials instead. When you look at the scatter of ranges I get in the graph at the bottom, it pretty much doesn’t matter what method you use. (I defy anyone to trial and nail valuation down more tightly!)

That in itself was reason enough for me to decide that I can’t own this business anymore.


The Big Drivera – What Changed?

Three things have happened, that lead to me not understanding the value of $AD8 anymore:

1.     Revenue: FY25 revenues went backwards, materially. We’ve written a lot about this before (i.e., industry ”Bullwhip”) on this forum, so I won't repeat it.

2.     Industry Outlook and $AD8 positioning: Coincident with the “bullwhip” is the realisation that FY22-24 had temporary tailwinds of end customers investing in Pro AV networks to support things like hybrid working. The outlook for the industry now isn’t fabulous (AVIXA 3.9% industry growth short term; other sources show 4%-5% medium term; $AD8 revenue growing at 2 to 3 times industry). that's not such an exciting prospect.

3.     Three-legged strategy driving business complexity and cost: As @DrPete rightly pointed out earlier today, the three-legged strategy has made $AD8 a complex business. “Video” is not yet profitable, and “Control” is barely launched, with IRIS launching later in FY26. So, +25% Opex for FY26, at a time when Gross Margin is expected to grow at only 13%-15% compounds the harm done to the FY25 financials by the supply chain problems. And don’t forget the investment in acquiring IRIS is going to further elevate D&A.

The business complexity point is not to be down-played. Each product, whether hardware or software, will have a finite life cycle, a need to support customers on legacy platforms (Aidan made references to this today), so the product portfolio can be expected to proliferate over time. Yes, this will be easier to manage as software becomes a greater share of revenue, however, $AD8 is not a digital native, and they have not demonstrated that they have the capability of effectively and efficiently managing software lifecycles.

In my preparations for the FY25 results, I was expecting to tell a story about a business that has suffered a 1-year hit, resulting from a transitory supply chain disruption. Instead, I’m looking at a business where the combined effect of the existing supply chain disruption, together with the investment needs to stand up the next two legs of the business have pushed profitability out into the future by 3, 4 or 5 years – depending on what you believe.

So, to the numbers and the scenarios I considered in valuation.

Revenue

With revenue growth of 2-3 times the industry, I’ve considered annual revenue growth scenarios or 10%, 12% and 15%.

Gross Margin

Over the period FY26 to FY32, I’ve assumed % Gross Margins advance steadily from 81% to 88%, as more and more of the revenue’s come from software, and hardware becomes less important.

Opex

We’ve been guided to +25% Opex growth in FY26, to support the launch of the “Control” leg of the business.

I’ve assumed that Opex growth moderates in FY27 (+6-10% in the high growth scenario; +5-7% in medium growth scenario; and +4-6% in low growth scenario).

Thereafter from FY28 to FY32 I’ve assumed 4% and 5% Opex Growth depending on the scenario.

Non-Operating Income

Income from the current cash pile was important this year, and I’ve ramped this down over the next 4 years, as the cash pile is depleted and as interest rates ease a little further.

Capex

Because I’m running a financial model, the impact of capex isn’t explicit, as the D&A is embedded in the Opex growth assumption.

However, D&A as a % of revenue has averaged 16% over the last 7 years, with [PP&E+Intangibles] amounting to 23% of revenue.

So, one question is, once the three legs of the platform are built doesn’t investment slow down, and will this help drive operating leverage? I clearly assume it does, given the modest rate of Opex growth from FY28 onwards, but again, this is where the portfolio complexity can bite. All of the products in the market have a limited life cycle, and so $AD8 will need to innovate continuously, bringing new features to market across the portfolio.

Ideally, I’d have looked further at this. However, management have never really given a lot of insight into the R&D and Capex programme. So I felt that looking at this in further detail is meaningless.

Shares on Issue

I’ve made an allowance for 2% annual growth in SOI.

 Other Parameters

Tax rate – no taxes paid while unprofitable, and I’ve assumed in the later years a tax rate of 15% is payable, as there will be a significant deferred tax asset.

Discount rate – 10% applied.


Scenarios

Table 1 (below) lists the 9 input scenarios that went into the valuation.

A table with numbers and percentages  AI-generated content may be incorrect.


Output

Outputs for selected metrics are show in the table below.

A table with numbers and symbols  AI-generated content may be incorrect.

 

Graphical Output

My p50% valuation ranges from about $2.00 to $3.80, depending on the FY32 P/E, with the range of scenarios generating valuations anything from about $1.00 to $7.50. 

bc2a04501e0ca8f98446e7d8085e6184a41ce8.png


My Conclusions

It really should come as no surprise that it is virtually impossible to value $AD8 with any conviction. Afterall, in 2022 an unprofitable, hardware audio networking business pivoted to software, as well as entering the Video networking business via acquisition. Now, barely 3 years later, a barely profitable business suffers a material supply chain shock, while at the same time evolving the strategy to add on the “control” segment via an essentially pre-revenue acquisition.

I certainly don’t know what the economics of this business look like, and the valuations presented here are simply what I think might be a range of reasonable extrapolations of the recent financials, the guidance given, and the industry attractiveness.

For my valuation, I am going to settle at $3.00, and I’m going to put a range around that of $1.50 to $7.50.

From today’s share price of c. $5, I don’t like the potential downside of this investment, and the upside doesn’t look exciting enough for me. Afterall, even in the best scenario, we face another 4-5 years where this is a loss-making business.

Who knows what new challenge will arrive in the intervening period.

I’m out.

Disc: Not held in RL and SM

Disclaimer:

This is not investment advice. Scenarios are illustrations only. This analysis is only intended as a record of my personal decisions.

Read More
Valuation of $3.00
Added 4 months ago

19 Aug 2025

$3.00 ($1.50 - $7.50)

See Straw for details.

(What a difference 3 years makes!!)

---------------------------------------------------------

Aug-2022

Updated DCF for $AD8.

$8.00

Central case provided here. Hi and low addressed in accompanying straw, to follow.

Revenue (cash receipts) grow at 30% FY23-25,25% FY26-29

Cost base grows at 15% pa. (Costs as a % of receipts fall from 98% today to 56% in 2029)

Investment as % of receipts: declines from 27% in FY23 to 16% in FY29 (determined as growing for 3 years at 25% p.a., then 15% p.a.)

Effective tax rate rises from 0 in 2023 to 23% of FCF (before tax)

Discount Rate 10%

Continuing value: FCF grows as 5% p.a.

No financing

10% discount of to allow for further increase in shares issues.


Read More
#Financials
Added 4 months ago

This result was pretty well flagged and margins weren’t quite as bad as I was expecting.

I had however hoped and half expected the outlook would be better … there were some positives but also some understandable reasons for the market reaction (down 20%+).

It’s essentially another Jam tomorrow story - ST bad, LT good. Getting ugly now to emerge as a beautiful swan after some furious paddling below the water line.

 

Look! Over there!

Management tried to refocus investors on the long term outlook before hitting us with the less than rosy view of FY 25 & 26.

They also talked up the Iris acquisition which makes sense as it only completed last month but that’s not what we were gathered here today to hear about.

Body language was not good.

 

Leading Indicators

CEO Aidan spoke of strength in core business metrics but I’m not seeing it as clearly as he seems to be.

OEM's (1) Shipping & (2) Licencing and (3) Products in market (total Audio & Video I think) added 3%, 4% and 5% respectively, slower than the last few halves.

Slower than historical Video Products and OEM's added (5% and 7% respectively HoH, 11% and 14% respectively YoY). OEM's added increased a little less than prior period but products added at < 25% of prior period growth rate.

 

Lagging explanations

Earlier growth rate put down to covid impact requiring Uni's etc to get online and invest in AV installations - this was a one off tailwind. As was corporate conferencing which is a large part of Dante’s market. Live side of the market however has recovered strongly.

Would have been good to know this earlier instead of after the fact. That may be a bit harsh if the extent of this was only known later and I suspect they may have greater clarity on this now they have back-solved what went wrong in FY25.

 

Iris Acquisition

Sounds like they saw some urgency here and decided it was easier to buy rather than build despite already having some products in market.

I asked myself is this acquisition more as a result of threat or opportunity? I think it’s a bit of both.

There's some significant execution risk associated with the Iris M&A I reckon - different tech, business model, culture.

Happily, they don’t seem in a hurry to integrate Iris Products into the Dante fold. However, they don’t seem 100% sure how they will do this either, sounds like they’ll see how they go after the official Iris Launch in 1H 26 before merging the products into a single offering – with ongoing development.

 

Shifting sands

Management have stopped reporting some numbers (video endpoints, claiming commercially sensitive) and started reporting others (not cherry picking I hope?). One positive among this is they now split out software that’s replacing hardware installs (Embedded Software) and software that’s related to platform / control (p9 of the Preso) which will make the progress of each easier to track.

There are some changing industry dynamics and some were mentioned here – shift to software only installs and tariff uncertainty impacting end user demand leading to slowing estimates of market growth.

But the big one in my mind wasn’t discussed explicitly – the shifting focus from protocols to platform. Essentially from competing for OEM customers to control of devices, regardless of protocol (but obviously requiring interoperability). I only have this anecdotally for now but it was a key takeaway from some AI research I did on the 2025 ISE conference.

Below is a perplexity summary – sources used look legit at a glance – Bolin (OEM), Dante, NDI, YT of ISE conference presentations, etc.

Across ISE 2025 and other recent AV industry shows, the head-to-head between NDI and Dante is being redefined. Both are moving the competitive focus to platform-level innovation—control, management, ecosystem, and cloud services—rather than just the technical details of video/audio transport. If judging by conference content and exhibitor strategy, the “protocol battle” is giving way to a maturity phase where enterprise and workflow control, reliability, and integration are decisive.

This is where I am most optimistic about Iris and the apparent shift in AD8 mgmt focus from Video to Platform dev. Both are still priorities but if Iris can leapfrog the need for Dante video to beat out NDI, that could be a masterstroke and reading between the lines seems to be what management are now focusing on.

 

Outlook - hazy

Gross Margin (Mgmt’s top line focus) is projected to grow  at 13-15% (lower than historical) due to Tariff uncertainty hitting end users.

Opex to increase 25% in FY26 - due to investment in Iris Dev (M&A now becoming organic growth).

So, Op Leverage continues to work in reverse and will hurt again in FY26, then to turn positive in FY27.

I am actually happier with this than I was when they flagged the initial downgrade and cut FY25 Opex at the same time. I would like to think if they’d hit industry headwinds they would use their cash and strong competitive position to invest. Seems they were a little spooked and had lost clear sight of their pipeline so maybe they were being prudent? Too prudent for mine given the competitive position they have and the prize they are going after.

So I see it as a more confident move to let Op Leverage work against them for another year and invest in what seems to be a promising platform play. At least they will only have one acquisition to integrate and this seems to fit with the refocus on platform away from protocol (assuming interoperability still holds).

 

Reasons to be cheerful

At the 1H 25 preso Aidan said they were actively looking at a wide range of options for M&A (now done) but also outsourcing some dev (less likely now I think) and potential partnerships, etc.

The biggest puzzle piece of blue sky for me would be if they can get Iris firing and do some sort of deal with NDI to allow both to work under one platform (Iris) which AD8 can then look to dev it into the default industry OS which they can then monetise when ubiquitous.

That won’t be quick or easy, but will get them away from a trench warfare scenario with NDI that threatens the margins of both.

This could be way too optimistic but this is the upside scenario I will be hoping to see play out in the coming years.

 

Time for a rethink?

I wrote here last week that the downgrade from Jefferies with a price target (PT) falling from $9.50 to $7.50 seemed pessimistic but the market is today telling me that was actually too optimistic.

Again, I’m reminded that a PT is a 12 month target, not an estimate of intrinsic value.

If you were to estimate an intrinsic value for AD8 the old fashioned way, next years FCF (about zero is my best guess) would only account for a small portion of total value (5% or less for a growth company / growing series of FCF).

The trouble is, it’s very hard to see what FY26 might look like – except that it’s a year of investment while they burn cash on getting their new software platform to market.

FY27 should be a better year but I had thought that about FY26 until today…

There’s still a lot of potential to play for but also some growing risks, especially in the near term with Iris integration.

I thought it looked cheap at $500m Mkt Cap, so is it more attractive at closer to $400m?

Hmmm…

Disc: Held.

Read More
Valuation of $3.68
Edited 4 months ago

Review my Valuation after FY25 Result. Quick review I Assume from here three scenarios Revenue Growth reigniting at 20% per year Net Margins FY30 22%, Base case 12% Revenue Growth with Net Margin 15%, Bear Case 7% and Net Margins 8% in FY30. Bull Case PE40, Base PE28, Bear Case PE18. Assigned probability of 25% for Bull, 50% Base and 25% for Bear Case. Come up with $3.68 as a valuation.

Read More
#Report
Added 4 months ago

Ouch cash flow goes negative:

7c8caf596f947270c6e46711d39339ced489db.jpeg

Ad8 shares dive ~18%

Read More
Valuation of $2.50
Added 4 months ago

Valuation at 18/8/25, current price $5.00, fair price $2.50

  • I’m revising my valuation based on today’s results presentation. See my earlier valuation copied below.
  • The small interest and optimism I previously had with Audinate disappeared today. Growth is down, costs are up.
  • The single biggest surprise for me was the forecast 13-15% growth. This was stated for gross margin, but they also said the gross margin % of revenue will remain similar to FY25. So a best guess for FY26 revenue growth is also 15% or less. To borrow from Obi-Wan, this is the not the bullwhip we were looking for. If chip customers have supposedly normalised inventory levels, then there should be a healthy above-average bounce-back of purchases off a $0 FY25 base for these customers, but we’re not seeing that. Instead, we’re seeing 15% overall growth at best. Add to this Aidan saying we shouldn’t expect 25-30% growth to return, but instead be around 2-4x industry growth (of 5% on average?).
  • And the cost of doing business will skyrocket 25%, way faster than revenue growth. Yes, they are positioning this as growth spend, but it’s hard to reverse once in place. To compete, they are feeling the need to increase costs. Obi-Wan will start rattling in his ephemeral grave, but . . . this is not the monopoly we were looking for.
  • And the complexity of doing business is increasing. Gone is the simple narrative of a profitable monopoly in audio. Audio isn’t growing at rates required by the share price. And there’s LOTS of investment going into multiple strategies in video and software.
  • Valuation:
  • I won’t do my usual bull and bear cases, because my base case ends up so far away from the current share price that I don’t need the added complexity.
  • I’ll entertain what I think is a generous 15% pa revenue growth over the next 5 years, hitting $124m in FY30.
  • Based on what was said today, profitability is at best 3-5 years away. But I’ll roll with what I think is an optimistic long-term 12% NPAT. So maybe $15m NPAT in FY30.
  • With a PE of 27 that’s a market cap around $400m in FY30. Assuming 20% dilution over next 5 years, that’s a FY30 share price of $4.00. Discounting 10% pa I get a current fair price around $2.50.
  • Despite the share price hammering today, there’s still some lofty expectations behind that price. To achieve just an ok return of 10% pa, the current price of $5.00 requires around 20% pa ongoing revenue growth and reaching a 15% NPAT. I just can’t see that happening.


Valuation at 23/7/25

TLDR

  • Despite a significant share price decline over the last 12-18 months, there is still substantial optimism built into Audinate’s current valuation. To produce a minimally acceptable 10% pa return, the current price requires around 20% revenue CAGR over the next 5 years, hitting around 18% net margin with a PE around 35. Still, there is enough positive history and growth prospects to achieve this or more.
  • Weighing across bull, bear and base cases, I estimate a current fair price of $6.80, and a buy price around $5.40 to achieve a 15% ROI.
  • At current price of $6.20 I estimate a 12% pa ROI.
  • If you buy at current price, be willing to get out quickly if FY26 isn’t showing signs of a strong rebound to at least $85m revenue, with a path of >20% revenue CAGR, and on track to grow net margin to 20% by FY30.


Bull case

  • Audinate has a strong science and engineering heritage and is an Australian research success story. Current CEO Aidan Williams was a Principal Research Engineer at NICTA (National Information & Communication Technologies Australia) when he pitched the concept for Audinate, which became a spin-out company in 2006.
  • In addition to being a founder, Aidan has long tenure, exceptional knowledge of the product and industry, and significant skin in the game with over $12m in shares at time of writing.
  • Audinate has near monopoly-level dominance in audio networking, and has eyes on improving its current 2nd place (behind NDI/Vizrt) in video networking.
  • Its chips and software have high gross margins.
  • The company has a pile of cash, around $78m following recent purchase of Iris.
  • Share price has been as high as $23, and Audinate has commanded high PEs (eg around 100 even during the profitable FY24), suggesting the market may be willing to grant a lot of upside if it can regain excitement about Audinate.
  • Despite the dive in revenue for FY25 (with analysts forecasting around $63m, down from $91m in FY24), resulting from a bring-forward of chip purchases by customers, smoothed-out “real” FY25 revenue is perhaps around $80m, which would equate to around 25% pa growth over the last 4 years.
  • Software subscriptions, with higher margins, will increase as a percentage of sales as Audinate offers software alternatives to its chips as well as offers a software platform for managing networks.
  • Net income was around $10m in FY23 and FY24 when revenue ranged from $70-90m. As a percentage that NI is likely to grow with revenue growth.
  • Valuation:
  • With a bounce-back in hardware sales in FY26, and increasing software sales, we could see a 50% rebound in revenue in FY26, returning to around $90m. With revenue in later years ranging from 20-25% pa growth, we could see 5-year CAGR in revenue of around 28%, with revenue in FY30 around $220m.
  • NPAT in FY30 could be 20% and $45m. Given high PEs in the past, Audinate could command a PE of 50, giving FY30 market cap of $2.2b.
  • Assuming 20% dilution along the way, that will give an FY30 share price of over $22. This would be around 30% pa ROI over the next 5 years based on current share price around $6.20.
  • Applying a discount rate of 10% a current fair price is around $14. More conservatively, an $11 current share price is needed to exceed a 15% required rate of return.


Bear case

  • The 30% revenue drop in FY25 shows that Audinate is much more cyclical than expected. It also highlights that the reliance on chips makes the company susceptible to chip shortages and client inventory management.
  • Audinate’s move into video networking is likely to be much harder than it has experienced with audio. It is starting in 2nd place. And video networking comes with greater complexity and cost because of higher required bandwith.
  • Trust in management has been diminished recently. The FY25 drop in revenue came as a surprise. The CEO offloaded a large chunk of shares just before a capital raise. Both the CFO and Chair have recently departed.
  • The amount of excess chip inventory still held by customers is unknown.
  • The transition to software will cannibalise some of the hardware revenue.
  • The rate of AV purchase and replacement that was observed during Covid may not be matched in coming years.
  • Valuation:
  • Although a possible 30% jump in revenue for FY26 will be positive, the rebound will be an artefact of a Covid inspired bullwhip and won’t be sustainable. Ongoing growth could slow to 10-15%. If we assume a 17% 5-year CAGR for revenue, that will be around $130m revenue in FY30.
  • With increasing costs associated with the push into video, NPAT may struggle to exceed that seen in FY23 and FY24. If we assume 12%, that’s FY30 NPAT around $16m. Based on 10-15% growth, PE could be around 20, giving FY30 market cap around $320m, way below current market cap of $520m.
  • Assuming 20% dilution, that’s an FY30 share price of $3.10. This would be a -13% ROI over the next 5 years.
  • Applying a discount rate of 10% a current fair price is around $1.90. More conservatively, an $1.50 current share price is needed to exceed a 15% required rate of return.


Base case

  • Valuation:
  • My base case sits between the bull and bear cases above.
  • I’ll assume FY25 revenue around $62m, with 40% rebound in FY26, and subsequent 15-20% annual growth to around $170m in FY30.
  • With net margin of 16%, PE of 30, and dilution of 15%, I get an FY30 market cap of $820m and share price of $8.20.
  • If I weigh roughly evenly across bull, bear and base cases, I get an expected ROI of 12% pa over the next 5 years.
  • Applying a 10% discount rate, I get a current fair price around $6.80.
  • If I apply a 15% required rate of return, I get a buy price around $5.40.


Read More
#Financials
Added 4 months ago

Well, AD8 report is a little less than hoped for, below what I consider a slow recovery as detailed by @mikebrissy.

cd8228bcbd503c5d8fc8c48ba278196dadfbf8.jpeg

f31d623a8022b67a902619f9a477ca4ad650a3.jpeg

Next, decision to make on going forward or not with AD8.

Read More
#FY25 Results "Look Ahead"
Added 4 months ago

I really like @Slomo's characterisation of $AD8's competitive positioning in the audio, video, and Pro AV Software (i.e. control) market segments.

I believe that if $AD8 has stuck to pure audio it would a small, profitable business dominating its sector, but of course eyeing the growing importance of AV, and eventually seeing the growth of that segement limit the ultimate long term opportunity for a networked audio pureplay.

At the time of the Silex acquisition here, I wrote on this forum that $AD8 was going to face greater competitive intensity in video than audio. And with the annual competitive benchmarking in video now reported alongside audio, we are getting some quantification of that. However, as others as well as $AD8 have observed, video networking is at an earlier stage of market development, and it will be a larger market. So in that context, being a #2 or even a #3 can still be OK. It won't necessarily be a "winner takes" all. This is especially true as providers of protocols move away from CCM solutions to software, which should make it easier for manufacturers to produce hardware that can work with mutliple protocols. (Someone with more technical knowledge might want to correct me on that!)

OK, so now to the point of this post, which was also inspired given some of the research out earlier this week proposing that $AD8 is saturating audio, and that this will become a headwind.

On Monday, we are going to see the FY results, and so I have gone back over the last report and also over the last 7 years, reminding myself in detail of the $AD8 story.

Overall, this is a well-managed business from a resource allocation perspective, so I think the focus is really all about growth in Gross Margin. That's the number I'll be focused on.

But given the "bullwhip" (?) shock of 1H, I've decided to have a look at what I think the range around revenue for 2H and FY might be. To do this I have generated two scenarios for revenue: "slow recovery" and "fast recovery".


"Slow Recovery"

In this first scenario, I take management at their word. At 1H they basically said that FY25 would be a "one-year transition period, with customer returning to regular ordering patterns during FY26". They also said "Gross Proft in Q2 FY25 exceeded Q1 FY25 and we expect a moderate strengthening in the second half". Bear in mind that they were near the end of Feb when they've said his, so presumably they already had some isights into 3Q!

So, Figure 1 is my "Slow Recovery" scenario. I've used the word "slow" recovery, because in my "bullwhip" model, I've assumed that over the period of the supply chain disturbance, the revenue above the dotted line is offset by a period of muted customer buying below the dotted line. The scenario is "slow" because is takes a full 12 months for the customers' excess inventory to be worked through.

Note: These numbers are plotted by eyeball only, as of course we can never really know what's going on with any precision. But basically in the scenario shown, revenue growth gets back onto the long term trend of the black dotted line during FY26.

Figure 1: Slow Recovery

867f36cd3a5bd063b6d303a2d6ceb23615ff33.png


"Fast Recovery"

In the second scenario, the underlying customer growth is slightly steeper (dotted black line), and thus there was less "overbuying" to begin with and this excess inventory is worked through faster. In this scenario, we'll be back on the long term market growth trend by 1H FY26. And accordingly, there is a stronger recovery towards this in 2H FY25.

Again, I want to empahsise that these are just rough scenarios that consider what is an unknown underlying market growth and, therefore, high uncertainty into what the under/over-buying dynamics really were. As outsiders, I don't think we can ever know with more precision. Maybe that's even true for $AD8 management.

Figure 2: Rapid Recovery

a15633051018e93e088ad3de69457ed9f783e0.png


FY25 Revenue Forecasts

So, now I can compare the result for the FY25 "forecasts" and also compare then with market consensus.

The current market consensus for FY25 Revenue for $AD8 is A$62.63m (www.marketscreener,com; n= 9), which at a fx rate of 0.65 is US$40.7m. So how does compare with my two scenarios?

Slow Recovery = US$41.9m

Fast Recovery = US$46.5m

Could revenue be less than my "Slow Recovery" forecast? Of course, My H2 / H1 is US$23.0 / US$18.9m, and I chose that step-up because I felt it was consistent with management saying that Q2 was ahead of Q1, which indicated that the recovery was starting. If the dominant factor driving revenue is the "bullwhip" effect and the recovery from it, then the recovery should accelerated into H2.

$AD8 customers will have adopted a range of behaviours in an industry where the inventory replenishment cycle is typically around 6 months. The post-pandemic policy of "insurance" buying likely pushed this out to 12 months or maybe more. But of course each customer will have had their own policy - so there will have been a distribution of behaviours, and reversion to the "new normal".

My main point is that if the return to normality started in Q2, this means that Q1 was the low point of the bullwhip effect and, even allowing for a range of customer behaviours, you'd expect reversion to the "new normal" within 12 months. In fact, I expect that reversion to be significantly faster, which is why I created the "Fast Recovery" scenario language.

Could revenue be greater than my "Fast Recovery" scenario? Arguably yes. Reversion to "new normal" inventory policies could drive a "slowly at first and then all at once" recovery dynamic. It would not be without precedent to see a strong acceleration from Q2 to Q3 and on to Q4. And then, don't forget that $AD8 have launched several new products in FY25, although the overall market demand in Pro AV has not been particularly strong in Fy25.

So there is complication on complication. For example, start of this data series is still impacted by lockdowns, so it is probably completely flawed to try and establish a trend during 2021 and 2022, and of course in 2022 $AD8 added the video segment. All good reasons to not get too caught up in the details or worry about decimal points!!

Conclusions

Overall, I'm more bullish than the market consensus and expect $AD8 FY revenue to fall in the range US$ 42 - 47m.

I think anything in that range can be explained solely by the supply chain dynamics playing out.

If the revenue comes in significantly below $42m, then I would consider that other factors are at play. For example:

  • Maybe we are seeing market saturation in audio (1 point to the bear thesis)
  • Maybe there was faster customer conversion to software from CCM. In that case we will see relatively high software, higher %GM and overall a good Gross Margin number.
  • Others ... ??


So, I'll be listening very carefully to what management say about the FY25 "year of transition" and equally to what they might be saying about customer behaviour in response to tariffs, the progress of new products, and pricing.

I'm not sharing this analysis because I think I can predict the outcomes. But I just find it help to get my head around this key uncertainty ahead of the company results, so that I have a frame of reference against which to assess what management say.

"See you" online on Monday morning!

Disc: Held in RL and SM

Read More
#ASX Announcements
Added 5 months ago

Audinate to acquire Iris Studio Inc:


leading cloud based remote video production platform Audinate Group Limited (ASX:AD8), developer of the industry leading Dante® media networking platform, is pleased to announce that it has entered into a binding agreement and plan of merger (Merger Agreement) to acquire Iris Studio Inc, a US based leader in AI powered, cloud-based camera control technology (Iris), for total consideration of up to US$28 million

Read More
#Retirement of Chair
stale
Added 6 months ago

Down over 9% today

Announced the retirement of David Krall, who has been chair for 8 years. He will stay on as a "strategic advisor"

Not quite sure why the market would be so concerned about this. Or am I missing something?

Read More
#Dante AV vs NDI
stale
Added 9 months ago

The annual RH Consulting annual survey is out today showing progress in the Pro-Audio over IP and Video too.

https://rhconsulting.uk/blog/networked-audio-products-2025/

Dante’s dominance in the Audio market is still growing.

They have now grown to > 14x the adoption of nearest competitor (RAVENNA) by products in market.

Dante enabled Products grew just 6% YoY, the lowest rate in 5 years.

But OEM’s grew at 14%, the second highest in 5 years.

A few reasons for this given in the report, which make sense and no cause for concern.

Endpoints out there in the ecosystem are arguably a more important metric but they’re not shown here.

Video is another story

NDI continue to dominate by products and OEM's signed up but AD8 still growing faster of a much smaller base.

Video market is probably 15 years behind audio and there remains a lot of fragmentation in standards due to bandwidth and legacy issues.

Feels like this will be a slower grind than audio but that’s still not the full picture.

As @mushroompanda has said in the past, NDI is the baby gorilla in the video jungle (paraphrasing) but it’s on the other side of the river where NDI dominates broadcast – albeit still only a small % is penetrated.

Dante is going after the larger installed AV part of the market – which aligns to its background and dominance in audio.

Plenty of runway for growth in Video for Dante but plenty of technical and non-technical challenges to overcome too…

Disc: Held

Read More
#headwinds ?
stale
Added 9 months ago
Read More
#Risks
stale
Added 10 months ago

Interesting thoughts from Gaurav Sodhi at Intelligent Investor today:

https://www.intelligentinvestor.com.au/recommendations/audinate-interim-result-2025/154269

This quote stood out for me:

"Your conspiracy-minded friends will see affirmation; we see a stock that was heavily shorted and didn't deliver any more bad news. Short sellers furiously covering their positions explain the market move more convincingly than the financial statements do."

TLDR: Proof of life is not proof of thesis, and the price action is more ass covering than evidence of consolidating growth.

Disc: Happily held.

Read More
#Bull Case
stale
Last edited 10 months ago

Great reading all of the informative perspectives on the 1H2025 result for AD8.

It doesn’t always matter how well a company is travelling. What matters is the performance relative to expectations and the outlook if it is credible.

In this case the market expected a deeper longer trough. What we got was less of a trough and signs of recovery.

Shorts jumped by a percent just before the release of the result. Hence the jump in the share price when it was better than expected.

I would argue the short thesis is dead, and the long unwind will be a nice boost for holders. 69bad38792ce8ab305cfbf6efcc1b34e5d5e9c.jpeg

Read More
#1H25 result thoughts
stale
Added 10 months ago

Panic averted?

Results were very bad as feared, but not quite as bad as feared.

Slight beat on guidance (after 2nd downgrade).

Confirmation that FY25 looks like a one off and FY26 should normalise. I expect this is what the market was sweating on.

Q2 was stronger than Q1 (Expected to be the same), momentum picking up in H2.

Under the hood, things are humming along nicely with design wins, growing products in market and OEM adoption in both audio and video, more AV pros trained up, etc, etc. This is what I am most interested in.

I can't see any clangers or big surprises.

Market should like this as the worst has been avoided.

So anyone hoping to buy on weakness from this result may need to be quick.

Jumping on the call now.

Read More
#thoughts before 1H25 result
stale
Added 10 months ago

I documented my current thoughts before the 1H25 result next week.

https://www.growthgauge.com.au/p/audinate-asxad81h-fy25-result-preview

Read More
#Bull Case
stale
Added 10 months ago

When I posted about the increase in web traffic a few days ago I didn’t expect the chart to start looking like this- 26.3k visits in Feb up from 14.8k in Jan.

This is the investor webpage (product info is mostly on getdante.com), and may be not have anything to do with sales, but a large jump nonetheless.

What caused it? A rec from a stock picker? A bunch of strawman investors hopping on the Audinate webpage to see what the fuss is about? 900f1c6c0fbfcf0f37959a05f3db38c3eca33d.jpeg

Read More
#Bull Case
stale
Added 10 months ago

The trend is your friend.

I sold out mid last year at around $17 when the web traffic fell off a cliff.

The commentary on Strawman a few months ago was all fairly positive - in the expectation business would pick up once backlog inventory cleared.

The web traffic seems to be trending up... I'm back in between $7 and 8.

(Web traffic volume measured through free websites is not always a good indicator of how a business is going. It is more complicated with audinate because it has a second website getdante.com)

bb1ce691918ffb3967c969866f9b0002bdf556.jpeg

Read More
#Current buyers
stale
Added 12 months ago

Just noticed the recent ASX announcements for AD8:

25/10 Hyperion to Substantial Share Holder @ 5.24% buying from 8/7 - 23/10

28/10 Pinnacle to Substantial Holder @ 5.26% buying from 1/7 - 23/10

4/11 Fisher Funds to Substantial Holder @ 5.00% buying from 31/6 - 31/10

4/11 AustralianSuoer (already a substantial holder) increased from 7.84% to 8.89% (they constantly buy and sell with trades listed from 9/8 -29/10).

Fascinating seeing all these funds grabbing stakes or increasing their holdings.

Most interesting, the SP on 1/7 was $15.54 and at 29/10 was $9.06 - so all the buys above were made between those prices, more or less - but the current SP is $7.31.

I bought in years ago @ $9.24, so I'm watching and waiting to see how low it will go and for how long it will stay there, before I hit the button to buy more. Not a huge holding but it's a business I've always been interested in, and I'm interested in seeing how they weather the current difficulties in the sense of lessons learned that might be applicable when assessing other similar businesses.

Disl: Held IRL & SM

Read More
#Analyst Views
stale
Added one year ago

FWIW Morningstar has also updated their coverage on Audinate

Morningstar currently rate AD8 as a 5 Star stock with a Fair Value of $18.50 (so they see it is significantly undervalued)


Audinate Earnings: No Signs of Improvement Yet

Analyst Note

We maintain our AUD 18.50 per share fair value estimate for narrow-moat Audinate following its first-quarter fiscal 2025 update. The company indicated that it does not expect to meet its previously issued guidance for the full year, which it issued in August. Specifically, the company no longer expects to generate “slightly lower USD gross profit compared to fiscal 2024.” The company did not update its guidance but will update the market after the completion of second-quarter fiscal 2025 trading. Although the update is a further disappointment, we, like management, expect fiscal 2025 to be a transition year for the company and expect growth to reaccelerate from fiscal 2026. At current prices, Audinate shares screen as materially undervalued, as the market appears to believe the company’s current slowdown may signal a loss of competitive position or exhaustion of its addressable market.

We view the current slowdown as a combination of a resolved backlog of hardware products and a transition of the business from hardware-based sales to software-based sales. The former echoed the covid-19-induced chip shortage, which led to artificially high demand in fiscal 2024, which the company is now lapping. The second is more structural in nature. To increase market penetration, the company needs to offer original equipment manufacturers lower-cost ways of implementing the Dante protocol, primarily by allowing them to implement Dante through software instead of through separate hardware chips. We view this transition as analogous to what we have seen in many software-as-a-service businesses, where the transition initially led to slower growth but where the new price points unlock sufficient incremental volume to make up the difference.

Business Strategy and Outlook

We expect Audinate’s strategy to primarily focus on accelerating the secular transition toward digital audio networking. Secondarily, we expect Audinate to focus on building out its nascent business for digital video networking.

Audinate’s Dante protocol has become the world’s most widely used protocol for digital audio networking and boasts a more-than 10 times lead over its nearest competitor, Ravenna, in terms of the number of products enabled with the protocol. Given Dante’s dominant market share, we see little remaining upside for Audinate from gaining incremental market share from direct competitors in digital audio networking. However, we do expect Audinate to use its network effect, its existing customer relationships, and its scale on research and development to accelerate the AV industry’s transition toward digital audio networking. Specifically, we expect Audinate to continue creating new hardware and software solutions that unlock new device use cases and to continue developing new software solutions for AV professionals. We estimate Audinate has around 10% market share in audio devices, which leaves Audinate with a large and highly winnable market opportunity, as the industry digitizes. Additionally, we expect Audinate to gain significant pricing power, especially in its software segment, as its network effects continue to strengthen.

We also expect Audinate to continue developing its nascent digital video networking business, although we view this as a more uncertain and likely less profitable opportunity. Video networking has unique challenges compared with audio, primarily due to the larger data intensity inherent in video data delivery. Because of this, digitally networked video uses various compression technologies that are usually not compatible with each other and therefore hinders the establishment of network effects. However, we believe network effects from Dante’s audio solutions will help pull in AV professionals, who are already familiar with the Dante protocol, which in turn pulls in original equipment manufacturers, or OEMs.

Economic Moat 

We assign Audinate a narrow economic moat based on network effects in its digital audio networking protocol, Dante. We expect Dante to become the standard for digital audio networking, and for digital to continue to take share from analog networking.

Dante is the world’s most widely used protocol for digital audio networking. Over 400 OEMs, such as Bosch, Bose, and Yamaha, license the Dante protocol to enable digital delivery and management of audio for over 4,000 products, such as microphones, mixers, and speakers. Dante’s closest competitor, Ravenna, has fewer than 400 products enabled with its own protocol, and works with fewer than 100 OEMs.

Network effects arise from strong interoperability within networking protocols, and limited interoperability between them. When audio products are enabled with Dante, these products can be easily discovered by- and connected to the Dante- network and other Dante-enabled products on the network, which is required for their audio delivery to be synchronized. Such automated discovery and connection provides a compelling benefit for AV professionals because it allows them to easily add, move or remove audio equipment to their installations. This benefit may even exceed any perceived brand value toward specific OEMs. Products not enabled with Dante can still be added to the network through AES67, which is an industry standard for audio over IP, but the networking process is more cumbersome. Similarly, competing networks can add Dante-enabled products through a more cumbersome networking process. Given the limited interoperability between the various networking protocols, Dante’s leadership position of more-than 10 times in terms of the number of enabled products results in clear demand pull from AV professionals.

OEMs, in turn, need to cater to the preferences of AV professionals and are therefore increasingly choosing to enable their products with Dante, which leads to Dante’s leadership position expanding over time and a positive flywheel between supply and demand. Dante today enjoys a more than 10 times lead over Ravenna, in terms of enabled products, which is a significant improvement from a 6 times lead in 2017. We also expect Dante’s leadership in terms of deployed products to be even larger than its leadership position in available products, due to Dante’s larger network of interoperable products making its products more appealing to AV professionals.

We view analog networking as Audinate’s primary competition. In analog networking, AV professionals connect products by drawing physical cables between them. This cabling is usually many times pricier than digital networking because the cables need to be drawn the full distance between devices. By contrast, the Ethernet cables used to connect Dante-enabled devices can typically be drawn to the nearest Ethernet port in a building. Many devices also don’t require separate power cabling after they are connected with an Ethernet cable. This provides material savings in terms of hardware and labor costs. Additionally, over longer distances, analog audio cabling can suffer from reduced audio quality, which digital audio delivery does not suffer from. Unsurprisingly, the industry has been rapidly digitizing. We estimate that digitally enabled audio devices doubled their market share as a share of new sales to around 10% in 2023, from 5% in 2016. Analog networking continues to be the dominant networking technology, primarily due to switching costs from existing installations and digital networking being cost prohibitive for lower-value devices and use cases.

We don’t yet see similar network effects in Audinate’s video networking business. Video networking has unique challenges compared with audio, primarily due to the larger data intensity inherent in video delivery. Because of this, digitally networked video uses various compression technologies that balance speed, cost, data, and quality for specific use cases. As a result, products using different technologies are often not compatible, not just in their discovery and connection, but also in their data delivery. The industry is therefore still much earlier in its digital transition.

We do believe Audinate enjoys several distinct advantages in pursuing video networking. Audinate has existing relationships with hundreds of OEMs, many of which also make video products. We believe offering bundling deals through these established customer relationships has traces of an intangible moat. A subset of AV products also has networking needs for both audio and video, which makes them an attractive market entry point for Audinate. Also, over the years, Audinate has been training hundreds of thousands of AV professionals on its technology. These professionals already know how to work with Dante-enabled products and are familiar with the brand, which, we believe, makes for an appealing proposition for OEMs. So far, Audinate is demonstrating strong momentum on all relevant metrics for its video networking business. These include growth in the number of OEMs licensing the protocol, the number of products enabled with the protocol, and in the number of products shipped with the protocol. However, this is from a small base, and we consider the market still up for grabs.

Fair Value and Profit Drivers 

Our fair value estimate for Audinate is AUD 18.50 per share, implying an enterprise value/sales multiple of 18 on our fiscal 2025 estimates. We use a weighted average cost of capital, or WACC, of 9%, reflecting high revenue cyclicality, medium operating leverage and low credit risk.

We assume revenue to grow at an organic CAGR of 15% over the next decade, driven primarily by Audinate expanding the market for digital audio networking. We expect EBIT margins to expand to 38% by fiscal 2034, compared with 9% in 2024. We expect Audinate’s operating margins to expand because of sales and marketing spending, as well as research and development declining as a share of revenue, once its network effects strengthen. We also expect gross margin expansion as strengthening network effects result in increased pricing power and the higher gross margin software segment becomes a larger share of the business.

Risk and Uncertainty

We assign Audinate a Morningstar Uncertainty Rating of High.

The AV industry is still in the early stages of digitizing, which means there is still high uncertainty regarding the ultimate market opportunity for Audinate’s products. Given that we view competitive risk as low in digital networking for audio, due to Audinate’s economic moat based on network effects, our uncertainty revolves around the market’s ultimate size, rather than Audinate’s share within this market. Within video, we see additional uncertainty around Audinate’s ability to take market share.

We see high risk from economic cyclicality. Audinate’s devices or license designs are used in products which are highly discretionary. Although these products are often part of systems which eventually need to be replaced, customers can choose to defer these purchases in challenging economic times.

We see high risk from technological disruption. Audinate’s Dante protocol primarily uses Ethernet cables for data delivery. We cannot rule out other methods of data delivery eventually substituting Ethernet cables, such as wireless internet or other technologies.

Capital Allocation

Audinate has an Exemplary Morningstar Capital Allocation Rating, reflecting our assessment of a sound balance sheet, exceptional investment efficacy, and appropriate shareholder distributions.

Audinate’s balance sheet is sound. As of the end of June 2024, it held significant cash with no debt.

We rate investment efficacy as exceptional. Although Audinate is supported by network effects, when it started, it faced the traditional cold-start problem, whereby no AV professionals wanted to use Dante’s protocol because there were no products supporting it and no OEMs wanted to develop products because no AV professionals wanted to use them.

Audinate demonstrated exceptional execution to solve this problem. Audinate found the right entry points into the market, strategically attracted early customers by making them part owners of the business, developed a product portfolio with the right breadth and depth and delivered the right levels of customer service. All of these competing objectives were achieved with limited resources, which demonstrates to us exceptional capital allocation skills.

Audinate does not currently return capital to shareholders, which we view as appropriate given the opportunities for investment into the business.


DISC: Held in RL & SM

Read More
#Broker Views
stale
Added one year ago

Some quick notes from some of the brokers who cover Audinate (I think @mikebrisy was looking out for this?)

Morgan Stanley: Overweight PT $10.50

1st look at AD8 AGM - large downgrade to FY25e + guidance pulled:

• Delivered 1Q25 US$7.2m gross profit + 2Q25 expected to be broadly similar

• AD8 currently run-rating at c.US$28.8m FY25e GP, a material miss vs VA cons of c.US$42m / AD8 guide of FY25 US$ GP "marginally lower" than US $44.5m FY24 GP

• Weak 1Q25 driven by customer inventory normalisation and soft demand - although 1Q/1H weakness was expected, magnitude still surprises negatively

While AD8 is making progress on adoption (design wins +22% / interest strong on Certification programs), uncertainty is high with 1Q25 seemingly a large shortfall vs internal expectations when FY25 guide given in August

Questions we have:

• What's changed between August guide and 1Q25 result noting a seemingly large gap?

• How has customer feedback / tone changed?

• Are there increased competitive pressures?

• Cyclical weakness across verticals?

• What are the "strong demand indicators" called out?

UBS: Neutral 12m PT $12.20

Headwinds ongoing despite incremental positives

A soft 1Q25 update, with further downgrades to GP g/dance - reflecting ongoing challenges including softer demand, shorter lead times, increased inventory and slower clearance of inventories from manufacturers. While AD8 expects this period to be transitory (FY26 return to growth), uncertainty (esp. regarding Audio growth) is likely to sideline some investors in the near-term (in our view). That said, there are some incremental positives, namely 1) 2H25 new AVIO products and a premium version of Dante Virtual Scorecard expected to contribute to 2H25 earnings; 2) 1Q design wins +22% y/y; and 3) Dante certification and training programs remain strong. Our view around the strength of the business, the competitive moat and the structural thematics underpinning the story remain unchanged, however we recognise that the near-term uncertainties need to be worked through

UBS analysis

1Q was always expected to be the weakest quarter, given the need to work through the over-ordering by a large customer (UBSe Qtrly 1Q $8.8m / 2Q $11.2m / 3Q $11.5m / 4Q $11.8m). However the run-rate of 1Q25 GP (US$7.2m / A$10.6m) is expected to continue into 2Q, which we interpret as another print of US$7.2m. This implies 1H25 GP ~US$14.4m -28%/-30% vs UBSe/Cons. Assuming current FX (AUDUSD $0.67) and cost growth at 7%, this equates to 1H25 EBITDA of A$-3.2m vs UBSe of A$4.2m. If we assume a continuation of the expected 2Q25 miss vs UBSe (ie US$-3.9m vs UBSe in 2Q25), our initial analysis suggests FY25E EBITDA of A$-5.8m (vs UBSe A$12.5m). Assuming an ongoing +US$2m quarterly improvement vs original UBSe in 3Q/4Q implies FY25E EBITDA of A$3.1m

1Q25 trading update

Key Points: 1) 1Q GP US$7.2m (A$10.6m), with headwinds to continue into Q2FY25 (run rate in line with Q1). 2) 7-9% cost growth (in line with prev. g/dance) expected for FY25, below annual cost growth of 28.5% over last 3 years. 3) Growth drivers include increasing adoption of Dante tech, and launch of new AVIO adaptor products and premium version of Dante Virtual Soundboard. 4) Design wins in Q1 FY25 up 22% vs PCP. 5) Dante Certification & Training programs remain strong, with attendance >4,000 per month a contributing driver of global Dante AV installations

Valuation: $12.20 PT, Blended 2yr fwd EV/Sales to sales CAGR / DCF valuation


DISC: Held in RL & SM

Read More
#AGM Presentation & Update
stale
Last edited one year ago

As is generally understood, the short term is not looking great. Management reiterate "The long-term outlook for Audinate remains positive".

"The outlook for FY25 was somewhat of a disappointment for us, because we had become

accustomed to much higher growth rates year after year. But it’s here that there is also a good

news/bad news message in our findings. The bad news, as we have previously communicated,

is that we expect 2025 to be a transitional year, as our OEM customers continue to work through

their backlog, and we wait for end-user demand to pick up the slack and reaccelerate future

orders. As of right now we are expecting this to only take a year, but obviously that’s a projection

that could change in the future."

AD8 AGM

I would think that this is already baked into the share price, but lets see.

Read More
#arichlife
stale
Added one year ago

Here's Nick Maxwell's take on Audinates results yesterday.

Most of his commentary along the same lines here on SM.

https://arichlife.com.au/audinate-asx-ad8-share-price-recovers-on-fy-2024-results-release/


Read More
#CFO Exit
stale
Added one year ago

OK, the CFO resigned and sold every last share he had this year.


f3b472ee385643154ade671986d62a772df0c5.png

Read More
#Results FY24
stale
Added one year ago

AD8 Ceo Aidan Williams Interviewed today on Ausbiz.

https://ausbiz.com.au/media/audinates-record-profit?videoId=37361

Read More
#Broker View
stale
Added one year ago

FWIW UBS's First Read of AD8's results out before this mornings conference call


UBS SnapShot: FY24 Results

ONE LINER: Majority pre-released, with a challenging year ahead. Incremental is good ongoing momentum in video

KEY NUMBERS (post AASB16): Rev. US$60m (+28% y/y) / A$92m (+31% y/y). U/lying EBITDA $20m (+85% y/y) vs UBSe & Cons $20m (in-line). U/lying PBT $12m (vs $0.9m pcp /UBSe $11m/ Cons. $10.6m). DPS 0cps (in line)

RESULT HIGHLIGHTS: 1) G/dance met: GP US$44.5m, +33% y/y vs guided ~26-31% growth (A$68m +35% y/y), but big deceleration in 2H24 (1H +49% / 2H +19%). 2H24 GM 76.8% vs 71.8% 1H24 driven by product mix & cost-down on Brooklyn. 2) CCM revenue +26% y/y driven by Brooklyn & Ultimo, Software +33% (IP Core, DEP, retail software) with 2H indicating deceleration. 3) Video: +18 video products in 2H24 (vs +18 in 1H), +4 OEMs in 2H (vs +16 in 1H). with g/dance met in 1H (>30k - no details on units shipped in FY24/2H24). 4) Continued strong audio ecosystem, 460 OEMs +161 developing shipping products vs 430 + 153 1H24 & 400 + 138 in 2H23, 4,176 products (+168 in 2H / +155 in 1H) 12x the closest comp vs 4k in 1H24. Trained professionals +48k / +22% to 271k in FY24, with acceleration in 2H24. 5) Op. cost control in line $48m vs UBSe $48m, with 2H24 EBITDA $10m vs UBSe $10m. 6) 3rd consecutive period of +FCF ($7m) & OpCF conversion 112%. 7) $48m cash, no debt

VALUATION: $10.90 PT, Blended 2yr fwd EV/Sales to sales CAGR / DCF valuation

GUIDANCE: Unwinding of FY24 revenue tailwinds to result in FY25 Rev decline y/y, marginally lower FY25 US$GP (flat to -9% y/y), with exp. cost growth of 7-9%. UBSe analysis suggests this implies an EBITDA range of $6.8m-$14.2m / -66% to -29% y/y. AD8 is actively exploring potential M&A opportunities

UBS COMMENT: Ongoing positive video momentum in 2H24 the real incremental in this release. Strong FY24E performance, however partially from a pull forward of FY25E sales, which combined with other headwinds creates a challenging year ahead. Based on FY25E g'dance, our analysis suggests LT GP CAGR reduces from prev. 24% to 20- 22% - which would give upside vs UBSe (incorporating +18%) and consensus. LT story looks attractive, ST lack of growth will understandably hold some investors back


DISC: Held in RL & SM

Read More
#Inventory
stale
Last edited one year ago

Great write-ups on here from various posters. One of the things I'm trying to get my head around is what is happening with AD8's customers. Apologies if this has already been posted and I missed it, but there is usually some colour in the earnings transcripts of some of the OEMs that AD8 supplies. The tl;dr seems to be that they over-ordered chips and then customer spending slowed so they are going to spend the next year or so trying to wind down inventory which is basically what AD8 is saying. Here's a recent Yamaha transcript. It seems like this could be a reasonable way to get at least a rubbery feel for where to expect demand is heading.

Now let me talk about the other financial figures. Here is the balance sheet summary. As of the end of March 2024, the inventories rose to a noteworthy level. This is especially due to the inventory of parts staying at the high level. To cope with the semiconductor supply shortage triggered by the pandemic, we raised the level of the stock at hand with the front-loaded order placements, but then the sales volume decline. So we were left with the extra pile of inventories.

As of the end of September 2023, the inventory was as high as JPY 176.8 billion, but we lowered it by a little over JPY 10 billion by the margin. Throughout this fiscal year, we would like to lower the inventory level further down to JPY 142 billion, as described here.

The inventory issue can be seen here. (numbers are in JPY)cac850282cdc54f13994d712f26e92689d6aca.png


Roland Corp has a similar vibe

63a0cc727153700fc20febf92fed08695cd404.png

The nice thing is these guys report quarterly, so we've got a good way of peaking a bit into the future. Once we can see inventories falling back to where they were historically we know they have more or less destocked and will revert to more usual buying patterns (that's the thinking anyway).

Read More
#Investment Case Writeup
stale
Added one year ago

I made the following post on microcapclub.com. The recent shellacking saw the market cap dip below the US$500m microcap threshold, and gave me a chance to sneak it in.

There's a lot of overlap and repetition of what has already been mentioned here in the past week and throughout the years. Though some members may appreciate the key points put together in one article.

Let me know what you guys think!

https://roeroeboat.com/Audinate%20Group%20Investment%20Case.pdf

(file was too big to upload, so I had to put under my own domain)

Read More
Valuation of $18.50
stale
Added one year ago

see post,

seems hopeful for me but putting it out there unaltered

Read More
#Morningstar
stale
Added one year ago

this would have to be one of the most enthusiastic valuations of recent dates..

Moaty ASX share crashes to five star price

Audinate's forecast for 2025 sent its shares sharply lower. Here's what went wrong and what we think matters in the long-term.

MentionedAudinate Group Ltd (AD8)

Audio networking company Audinate (ASX: AD8) updated markets this week and the reaction wasn’t pretty.

The company, which we recently highlighted as a high quality small-cap stock, saw its shares plunge 50% before recovering to finish around 30% behind. 

Morningstar’s Audinate analyst Roy Van Keulen has decreased his Fair Value estimate for the shares but maintained that they offer value for long-term investors.

Before we dig into the results and the longer term outlook for Audinate, a quick reminder that you shouldn't consider individual shares or funds without having a solid investing strategy in place first. Here is Mark LaMonica's step by step guide to crafting one

How does Audinate make money?

Audinate’s Dante protocol has become the world’s most widely used protocol for digital audio networking. Over 400 equipment manufacturers including Bosch, Bose, and Yamaha license the Dante protocol to enable digital delivery and management of audio for audio-visual (AV) products, such as microphones, mixers, and speakers.

Dante is enabled in over 10 times as many products as its nearest competitor, Ravenna. AV products using the same protocol work well together, while products on different protocols experience more friction. While two protocols could theoretically be installed on the same device, the extra cost of doing so for manufacturers makes it less likely.

Taken together, Van Keulen thinks that Audinate’s business can benefit from network effects as the market for digitally networked audio devices grows. This underpins his view that Audinate has a Narrow economic moat, something we define as a structural advantage that can deliver outsized returns on capital for at least 10 years.

Why did Audinate shares fall?

Audinate’s revenue and profit for fiscal 2024 were largely as expected. But investors were caught off guard by a forecast revenue decline in 2025. This was considerably lower than the 20% or higher growth that was expected by most analysts covering the company.

The coming revenue slowdown stems mostly from two factors – one of which was always likely and one of which could be seen as a long-term positive.

The first headwind was that 2024’s sales were boosted by a bigger than usual backlog of orders being cleared. This meant that 2025’s sales were always going up against a tough comparable. This was expected, but the magnitude of this appears to have been underestimated.

The second factor is Audinate’s continued shift in revenue mix from hardware products – mostly chips, cards and modules that are placed inside AV devices – to lower ticket but higher margin software revenue. This shift weights on sales but helps Audinate keep a higher percentage of sales as profit.

The long-term view

Van Keulen expects that Audinate’s strategy will continue to focus on accelerating the secular transition toward digital audio networking. This market is still at an early stage – Van Keulen estimates that digitally enabled audio devices were around 10% of new device sales in 2023, up from 5% in 2016.

Analog networking continues to be the dominant technology, with switching costs from existing installations and digital networking being cost prohibitive for lower-value devices and use cases. However, a continued transition to digital networking looks likely.

Digital networking requires far less cabling than analogue setups do, a big cost saving. It also doesn’t experience losses in audio quality over longer distances in the same way that analogue setups can.

Audinate is also trying to gain a foothold in the video networking market, however, the market is at a far earlier stage due to its greater technical difficulty – and Audinate does not currently enjoy anything like the dominance it has in digital audio. Van Keulen does note, though, that its existing relationships with equipment manufacturers and audio professionals could put them at an advantage.

How much could Audinate be worth?

Van Keulen revised his Fair Value estimate for Audinate down to $18.50 per share.

This valuation reflects an assumption that Audinate can grow its revenue at an average of 17% for the next decade. The main driver here would be further growth in digital audio networking, a market that Van Keulen thinks Audinate is set to dominate.

If network effects make Dante a “must have” in digital AV devices, this could give Audinate pricing power and lead to higher profit margins. The continuing shift in revenue mix from hardware to software products is likely to boost these further.

At current share price levels, Audinate shares command a five-star Morningstar rating. This means our analyst thinks they trade at an attractive discount to Fair Value. While 2025 looks likely to be a year of transition for Audinate, Van Keulen thinks it could precede a resumption in growth.

Van Keulen attaches an Uncertainty rating of High to his valuation. It remains impossible to know how big the audio networking market will prove to be. He also sees technological disruption and cyclical demand for audio devices as other potential risks.

Read More
#Fundie/Analyst Views
stale
Added one year ago

On Livewire today: Should you buy the dip on Audinate?

With Elston Asset Management's Justin Woerner

Read More
#Broker View
stale
Added one year ago

News SummaryDJ Audinate's Headwinds Look Temporary to New Bull -- Market Talk

AD8 $8.75

09 Aug 2024 09:44:042 Views2343 GMT - The savage share-price drop that greeted Audinate's fiscal 2025 guidance helps attract a new bull to the audio-visual tech provider.

Jefferies analyst Wei Sim raises his recommendation on the stock to buy from hold, telling clients in a note that he doesn't think that the current headwinds facing the company are structural.

His conversations with industry experts confirm that Audinate's Dante is still the leading professional audio protocol, and that development in video is on track.

He also adds that Audinate tends to be conservative with its guidance. Jefferies cuts its target price 39% to A$11.00. Shares are at A$8.75 ahead of the open. ([email protected])

(END) Dow Jones Newswires

Read More
#Market Sentiment
stale
Added one year ago

To release a downgrade on the worst trading day / highest volatility since Covid shows the same mgmt. naivety as selling down into a Cap Raise.

This is potentially a downside of having a technical founder CEO rather than a professional / slick management. I would still take the owner operator (missionary) over ‘professional’ (mercenary) approach any day.

Other factors like the large cap raise at $13, still unutilised, CFO resignation, Directors selling above $20, relatively low insider ownership, would have put Audinate on a negative watch.

Broker reports saying that they are effectively a hardware maker (not true) and the vast bulk of their sales are non-recurring (not true) and 1 year price targets are closer to $13 would have helped prime the doors for a stampede.

This downgrade to guidance for FY25 was significant but also given the brevity of the release likely raises concerns about some of these prior actions – especially CFO resignation, director selling, raising at $13, etc.

The jaded trader set and the ‘I told you so’ brigade are negative on this stock and currently sounding smart and wisely cautious. They are playing a much shorter timeframe game to me but will likely be the marginal buyers / sellers / shorters so could push the price around quite a lot in the short term. 2.5% shorted last time I checked.

So I would be surprised if the share price rebounded any time soon in any meaningful way but that’s just my best guess.

Buffett talks about wanting to buy a great business with short term problems – his ideal situation is when they are on the operating table. That’s what this feels like to me but only time will tell.

Read More
#Growth
stale
Added one year ago

Sharing my AD8 notes to myself following the recent downgrade, so apologies if some of this is repetitive has been covered elsewhere...

Growth

I think about Audinate’s growth as having 3 sources. All are from selling their Dante protocol in different forms. Note, this is different to the 3 segments they call out in their presentations – more on them below.

The primary revenue source is from sales to existing Original Equipment Manufacturers (OEM’s) who buy Dante enabled Chips, Cards & Modules (CCM’s) from Audinate.

The growth drivers I see are:

1)   Existing Dante enabled pro AV units being shipped in greater quantities over time. Note, this piece can also go in reverse, as is now forecast for FY25, but unlikely to drop for long as new products gain in popularity or are replaced by Dante enabled products that do and the market continues to grow.

2)   Design Wins in one year becoming sales in the next and subsequent years. This is likely the biggest driver of revenue growth and market penetration early on (especially for Video but more on that later).

3)   Software sales (SaaS) to end users, usually sound engineers, their employers or owners of networked installations (eg, Sydney Trains). The greater the ‘installed base’ from 1 & 2 above the higher the value proposition from Dante software to manage them. In time they’ll likely also / instead sell the protocol to OEM’s as software (licence per unit) rather than embedded in chips / hardware.

When an OEM designs a Dante chip into their hardware in Year 0 (aka a Design Win), sales of Dante CCM’s are triggered whenever new hardware is built. For Example, if a Pro audio equipment maker in South Korea makes 1,000 units of a Dante enabled product in Year 1 and ships 950 of these to distributors in US, Europe & Asia, 1,000 Dante enabled chips will be sent from Malaysia to South Korea, along with nuts and bolts from China, circuitry from wherever… to be assembled in South Korea. If these sell well, they might make 1,500 units in Year 2, so 1,500 Dante chips are sold for this product in this next year.

It seems existing sales in FY24 were brought forward to such a large extent by covid supply shocks that OEM’s have over stocked and won’t need to buy as many chips in FY25. Further this decline is unlikely to be made up for in new design wins (from FY24) or expected software sales in FY25.

The over earning in FY24 was a one off, FY25 should see lower Revenue AND Gross Profit, despite rising gross margin, so normalised revenue growth rates are probably something like the 22% average you get when you average the 6 years to FY25, including an estimate of -5% for next year.


3 Segments

Audinate split their market into Audio, Video & Software.

Audio is where they dominate with 12x the units in market of their nearest competitor. So even though they have less than 10% of the addressable market, they have 90% of the penetrated market and an even higher proportion of new units coming to market.

So there is 90% of the market still to be taken from the incumbent which is physical cabling of networked pro-Audio products.

Audinate’s dominance of this market suggests that Dante becoming the default Audio over Internet Protocol format is just a matter of time and management have said as much.

The key questions are how much of this 90% can they take, by when and what margins can they earn?

Video is the newest part of the strategy, the biggest focus for the business, the biggest opportunity, and the biggest risk.

This is off to a good start exceeding management expectations for units shipped and growing fast off a small base.

It probably needs some M&A to step up and compete against some of the larger competitors in this space. The $70m Cap Raise @ $13 in Oct-23 was to be used for this purpose but is still sitting on the balance sheet. More on that later.

Software is already a significant and growing piece of the Revenue mix (20% I think) and should grow well from here – just how far it can go will depend on the success of the Video strategy – at which point they can unify both formats under Dante as the Operating System for the Pro-AV Industry which is their stated longer term strategic aim.

I think of this as Audio being the foundation, funding source and playbook for Video penetration – this will be the battleground for dominance.

Video is the big opportunity as it potentially unites the industry under one format for Networking over IP and opens up the opportunity for high margin sticky software to manage a large installed base.

Read More
Valuation of $8.00
stale
Added one year ago

Looking back at my old valuation, I'm pretty angry at myself. Totally guilty of 'curve-fitting' -- bending the assumptions to get a result that was more in line with the market.

The previous valuation at the time looked stupidly low.. now, not so much!

I'll leave the previous text below so you can see just how aggressive i needed to be to make the $21 valuation stack up. But given what's happened I'm paring things back..although the irony here may be that I'm simply doing the same thing again!! (ie. tweaking assumptions to get a figure closer to the market price!!)

Aaaanyway.

Let's keep this simple.

Let's go out 5 years to FY2029, at which point we'll assume a top line of $200m.

That assumes something like ~22% CAGR in revenue from FY26 after a flat FY25.

And let's go with a 15% net margin to get a FY29 NPAT of $30m.

I'll assume a bit of modest dilution to get a share count of 90m, and therefore an EPS of 33c per share.

A PE of 35 gives you a target price of $11.55, or $7.17 when discounted back at 10%pa.

(there's that false specificity I was talking about in the other post..)

If i boost the net margin to 20% and the terminal PE to 40, I get $11.03 using the same approach.

If I use a net margin of 10% and a terminal PE of 30 I get $4.13.

I could also change the revenue growth -- even just assuming a CAGR of 20% instead of 22%, and using the original assumptions, I get $6.76.

So... *licks finger and stick it in the air*.. the true intrinsic value is probably (maybe?) somewhere between $4-12.

Let's go with a nice round number of $8 -- pretty much in the ball park of what other members have come up with.

Valuation aside, I think AD8 is a great company with a good chance of significant growth over the next 5-10 years. And for that reason i think the current share price is in the ballpark of fair value. It's probably not the kind of stock you want to be overly fussy with in terms of price.

I'm taking a small position on SM today with the available cash I have.

Prior valuation from February 2024

Assuming gross margins stay the same (71.8%) and taking management's guidance at face value ("growth in US$ gross profit consistent with historical performance"), I will assume a FY24 revenue of $96m -- that'd be 38% top line growth.

Let's be bold and assume they sustain a very strong pace of growth at 25%pa for a FY29 revenue target of ~$300m. And we'll give that a net margin of 20% because I'll assume they continue to scale well and enjoy a good degree of pricing power (current net margin assuming full tax is about 8.5%).

That's $60m in Net profit in five years time.

I'll thumb suck a PE in FY29 of 50 (again, I'll be ambitious because of company quality and growth potential) and assume 85m shares on issue to get a target price of $35.

Discounted back at10%pa that's a current valuation of $21.

This is all pretty rough obviously, and I'm probably guilty of 'curve fitting' here to arrive at a price that helps make sense of how the market is currently pricing Audinate.

When I play around with other assumptions, I can sensibly arrive at anything between $15-$35 (which shows you how a few small tweaks to multiple or growth assumptions can really move the needle), but what's useful here is that you get a sense of what you need to see for AD8 to be considered good value today.

i.e. Roughly speaking, top line growth that sustains at least ~20% growth for many years, with expanding operating margins and no major dilution. And, of course, a market that is prepared to sustain a decent growth multiple.

I think they have a good shot at it, and could easily surprise on the upside.

But they did say that acquisitions were on the table too, so these forecasts could easily be way off for a number of reasons. But it gives me a general line in the sand.


Updated: January 2023

Just a thumb-suck valuation, and a few hypotheticals, to help put a line in the sand.

FY22 sales = $46.3, EBITDA $4.3m

Shares on issue = 77.2m

So a 10x P/S = $6 per share. That's equivalent to a EV/EBITDA of 100.

These aren't timid multiples. But perhaps you can even justify higher ones at present if you expect sustained and significant growth, plus attractive net margins at maturity.

As usual, when you start playing around with a variety of assumptions, you get a wide range of outcomes.

Management say they want to double revenue in the "medium term". Let's call that 3 years, just as an exercise. And let's again apply a P/S of 10 to get a FY25 share price of roughly $12. Which is about $9 when discounted back by 10% per year

Let's say after 10 years, this is a business doing $500m in sales, at a 20% margin. At that point, let's say annual growth is closer to 10%. That could justify a PE of 30 at that point.

With no extra share issuance, that equates to a net present value of $15 when discounting back at 10pa.

As with most growth-oriented valuations, most of the heavy lifting is done quite a number of years out. But what it shows, to me, is that there is indeed value IF the company sustains a high pace of growth and scales well. But in the meantime, it's going to look very expensive and will be at risk of serious pullbacks whenever there is a slight hiccup.

And, of course, if these growth expectations are not realised, investors will likely get burnt. EG the $500m in sales in the scenario above represents something like 27% in compound top-line growth for a decade. Audinate could sustain a very impressive 20%pa for a decade and only be on sales of $290m. It'll need a very chunky market multiple at that point for current investors to do well

So the asymmetry of return outcomes aren't quite where I'd like them to be.

Given the quality of the business, and the network effects it seems to enjoy, I'll go with $90m in FY25 revenue, and $10m in NPAT.

A P/S of 8 or a PE of 72 gives a market value of $720m . I'll assume a bit of share issuance and use 80m SOI, and then discount back by 10% per annum to get a valuation $6.76.

As always, the real valuation could be a good 20-30% either side of this. But i'd certainly be a lot more interested if shares were around $7

Read More
#ASX Announcement
stale
Added one year ago


Excellent contributions @ Valueinvestor0909 , mushroompanda @Rocket6 , @mikebrisy and others.

AD8 as an investment proposition has been very much a question of: “How profitable can this business be if it becomes a monopoly?”  In the medium to long term nothing else matters.

And in the middle of last year, AD8 and just about every analyst was calling it monopoly-game-over in the Audio segment with AD8 having a 90% market share.

What remained a battleground was the Audio-Visual market, and AD8 were reporting as making good progress.   (From the 16/5/24 Investor Day: “Over 50 manufacturers have licensed Dante AV, with 75+ products on the market”).

There are a lot of product categories, names, concepts and words in today’s announcement - and in the end I and I think many others are finding it difficult to get a read on just how they are tracking. 


Today AD8 guided an unaudited FY24 revenue of “approximately US$60.0 million.”

And they also stated in FY25 they expect: “……..a >US$10 million revenue headwind”.

How do you achieve monopoly like market domination when you are openly saying sales will fall 16% plus?   “Hey, where’re all going on vacation for a year but we’re going to kill it!” 

Maybe all will become clear at the conference call on the 19th.


Read More
Valuation of $7.20
stale
Edited one year ago

Based on the update provided today, I am a bit disappointed with the guidance provided for FY25.




Assumptions:

Revenue Growth: 25% for the next 2 years is a good guess based on the below

8fcf725fca3b542e5277bc6c2c60f1fc5fbbff.png

Gross Margin of 74% in FY25 ( current margin 72.1%, Management flagged that it will increase gradually)

allowing employee expenses to $35m to cater for a flagged 15% headcount increase

Share count of 82m in FY25

FY25 Reve of 108m, GM of 80m, and Profit of 32m

PE of 35 in FY25

b74ebe799688c1011de1b653f2a6f898ef7ef0.png

Read More
Valuation of $9.20
stale
Edited one year ago

Update 06/08/2024

Obviously not the result and downgrade we wanted to see.. So changing some variables around, assuming flat growth for FY25 before returning to 20% CAGR for the next 4 years gives us revenue in FY29 of around $180m AUD.

Assuming 20% net margins would provide an NPAT of around $36m.

At a terminal PE of 35 and discounting back 10% pa gives an updated valuation of $9.20.

I guess its hard to value in the short term given we don't know whether growth will recover fully back to historical levels but I guess this gives us a platform as to what the current share price (sitting around $9 at time of writing) is assuming will occur in the next 5 years.

Disc: Held IRL and on Strawman.

Updated Valuation (17/02/2024)

1H FY24 results were very strong with revenue increasing by 47.7% to $46.6m (AUD).

Using similar assumptions as below except increasing revenue growth by 40% for this year and then 30% for the subsequent 4 years gives FY28 revenue of around $278m.

A 20% net margin would give an NPAT of around $55m.

Using the same terminal PE of 40x and discounting back 10% pa gives a valuation of $16.87.

Disc: Held IRL and on Strawman.


Valuation:

  • FY23 Revenue = $69.699m
  • FY23 NPBT = $1.393m

Assuming 20% CAGR for revenue for the next 5 years, and a net margin of around 20% (I think this is reasonable for a hardware/software company) gives us:

  • FY28 Revenue = $173.43m
  • FY28 NPAT = $34.686m

Assuming a terminal PE of 40x at FY28, and assuming SOI increases to around 90m:

  • FY28 EPS = $0.3854
  • FY28 Price Target = $15.416

Discounting this back 10% pa gives us a valuation of $9.57.

I personally think these assumptions may be on the more conservative side but given that this is already my largest position (outside of some index ETFs I own), I'd prefer to wait for some weakness before adding (probably add around $10). Conversely, future results may show that this was indeed too conservative and thus may need revising in the future.

Disc: Held IRL and on Strawman.

Thesis for owning this company

What does the business do

- Software for the audio-visual sector

- Dante protocol replaces the need for physical analog wires by using a single ethernet and IP to send signals

Why do I own it- Becoming a monopoly in the AV industry with over 80% market share

- Slowly monetising its market dominance

Reasons to potentially sell

- Loss of market share to a potential disruptor

- Inability for management to execute its monetisation strategy

Read More
#FY24 result preview
stale
Added one year ago

Put down my thoughts about Audinate and how I think about the current situation. No idea if I am right or wrong but there it is.

https://www.growthgauge.com.au/p/audinate-asx-ad8-fy24-result-preview

Read More
## chart update
stale
Added one year ago

Chart Update 2nd Aug 24

d3020c86372582bde3521879b7a83d913dd07c.png

If you look back at my last update, we were working on the yellow ABC count down which completed this morning. During that yellow ABC however, another one formed inside (Orange ABC). You will notice the ellipse target box just below which has many strong support levels. I can't tell you which one will be the bottom. I will wait to see the first impulsive waves 1/2 up before I consider entering

Read More
## chart update
stale
Added one year ago

Wed 24th July 24

Should be looking for a small w(ii) down while 1h stoch resets

dbf9e77eacc379fef30db9049efb67a8fb67dc.png

Read More
#Neutral
stale
Added one year ago

Chart Update Fri 12th Jul

Today has given us clearer indication of a C wave Down

d22c7e9875301a133ba717e853c98b26b14932.png

Read More
#Fundie/Analyst Views
stale
Added 2 years ago

FWIW Morningstar has recently initiated coverage of Audinate at a four star (undervalued) rating with their fair value estimate of $23


Analyst Note | by Roy Van Keulen

We initiate coverage on Audinate with a fair value estimate of AUD 23 per share. We assign Audinate a narrow economic moat based on network effects. We forecast revenue to grow at a 10-year CAGR of 22% and EBIT margins to expand to 36% by fiscal 2033 from 1% in fiscal 2023. We use a weighted cost of capital of 9%. We assign Audinate a Morningstar Uncertainty Rating of High and rate its Capital Allocation as Exemplary. At current prices, Audinate shares screen as materially undervalued and not reflective of our view of Audinate as a well-managed high-quality company with a large and highly winnable market opportunity

Audinate’s Dante protocol has become the world’s most widely used protocol for audio networking. Today, there are over 4,000 products available which are enabled with its protocol, which is more than 10x its nearest competitor. Audio networking protocols allow professionals in the AV industry to connect, control, and manage their audio systems with minimal friction. Network effects arise from strong interoperability within networking protocols, and limited interoperability between them. In other words, products using the same protocol work well together, while products on different protocols experience more friction. AV professionals therefore prefer using products which are on the same protocol and prefer using protocols with a large catalogue of available products and widespread adoption. Given Dante’s extensive lead over its competition, we see AV professionals gravitating towards the Dante protocol. OEMs, in turn, prefer building products which are in demand by AV professionals, thereby creating a network effect. Because of these network effects, we consider the audio networking market as highly winnable

Business Strategy and Outlook

We expect Audinate’s strategy to primarily focus on accelerating the secular transition toward digital audio networking. Secondarily, we expect Audinate to focus on building out its nascent business for digital video networking

Audinate’s Dante protocol has become the world’s most widely used protocol for digital audio networking and boasts a more-than 10 times lead over its nearest competitor, Ravenna, in terms of the number of products enabled with the protocol. Given Dante’s dominant market share, we see little remaining upside for Audinate from gaining incremental market share from direct competitors in digital audio networking. However, we do expect Audinate to use its network effect, its existing customer relationships, and its scale on research and development to accelerate the AV industry’s transition toward digital audio networking. Specifically, we expect Audinate to continue creating new hardware solutions and reference designs that unlock new device use cases and to continue developing new software solutions for AV professionals. We estimate Audinate has around 10% market share in audio devices, which leaves Audinate with a large and highly winnable market opportunity, as the industry digitizes. Additionally, we expect Audinate to gain significant pricing power, especially in its software segment, as its network effects continue to strengthen

We also expect Audinate to continue developing its nascent digital video networking business, although we view this as a more uncertain and likely less profitable opportunity. Video networking has unique challenges compared with audio, primarily due to the larger data intensity inherent in video data delivery. Because of this, digitally networked video uses various compression technologies that are usually not compatible with each other and therefore hinders the establishment of network effects. However, we believe network effects from Dante’s audio solutions will help pull in AV professionals, who are already familiar with the Dante protocol, which in turn pulls in original equipment manufacturers, or OEMs

Economic Moat

We assign Audinate a narrow economic moat based on network effects in its digital audio networking protocol, Dante. We expect Dante to become the standard for digital audio networking, and for digital to continue to take share from analog networking

Dante is the world’s most widely used protocol for digital audio networking. Over 400 OEMs, such as Bosch, Bose, and Yamaha, license the Dante protocol to enable digital delivery and management of audio for over 4,000 products, such as microphones, mixers, and speakers. Dante’s closest competitor, Ravenna, has fewer than 400 products enabled with its own protocol, and works with fewer than 100 OEMs

Network effects arise from strong interoperability within networking protocols, and limited interoperability between them. When audio products are enabled with Dante, these products can be easily discovered by- and connected to the Dante- network and other Dante-enabled products on the network, which is required for their audio delivery to be synchronized. Such automated discovery and connection provides a compelling benefit for AV professionals because it allows them to easily add, move or remove audio equipment to their installations. This benefit may even exceed any perceived brand value toward specific OEMs. Products not enabled with Dante can still be added to the network through AES67, which is an industry standard for audio over IP, but the networking process is more cumbersome. Similarly, competing networks can add Dante-enabled products through a more cumbersome networking process. Given the limited interoperability between the various networking protocols, Dante’s leadership position of more-than 10 times in terms of the number of enabled products results in clear demand pull from AV professionals

OEMs, in turn, need to cater to the preferences of AV professionals and are therefore increasingly choosing to enable their products with Dante, which leads to Dante’s leadership position expanding over time and a positive flywheel between supply and demand. Dante today enjoys a more than 10 times lead over Ravenna, in terms of enabled products, which is a significant improvement from a 6 times lead in 2017. We also expect Dante’s leadership in terms of deployed products to be even larger than its leadership position in available products, due to Dante’s larger network of interoperable products making its products more appealing to AV professionals

We view analog networking as Audinate’s primary competition. In analog networking, AV professionals connect products by drawing physical cables between them. This cabling is usually many times pricier than digital networking because the cables need to be drawn the full distance between devices. By contrast, the Ethernet cables used to connect Dante-enabled devices can typically be drawn to the nearest Ethernet port in a building. Many devices also don’t require separate power cabling after they are connected with an Ethernet cable. This provides material savings in terms of hardware and labor costs. Additionally, over longer distances, analog audio cabling can suffer from reduced audio quality, which digital audio delivery does not suffer from. Unsurprisingly, the industry has been rapidly digitizing. We estimate that digitally enabled audio devices doubled their market share as a share of new sales to around 10% in 2023, from 5% in 2016. Analog networking continues to be the dominant networking technology, primarily due to switching costs from existing installations and digital networking being cost prohibitive for lower-value devices and use cases

We don’t yet see similar network effects in Audinate’s video networking business. Video networking has unique challenges compared with audio, primarily due to the larger data intensity inherent in video delivery. Because of this, digitally networked video uses various compression technologies that balance speed, cost, data, and quality for specific use cases. As a result, products using different technologies are often not compatible, not just in their discovery and connection, but also in their data delivery. The industry is therefore still much earlier in its digital transition

We do believe Audinate enjoys several distinct advantages in pursuing video networking. Audinate has existing relationships with hundreds of OEMs, many of which also make video products. We believe offering bundling deals through these established customer relationships has traces of an intangible moat. A subset of AV products also has networking needs for both audio and video, which makes them an attractive market entry point for Audinate. Also, over the years, Audinate has been training hundreds of thousands of AV professionals on its technology. These professionals already know how to work with Dante-enabled products and are familiar with the brand, which, we believe, makes for an appealing proposition for OEMs. So far, Audinate is demonstrating strong momentum on all relevant metrics for its video networking business. These include growth in the number of OEMs licensing the protocol, the number of products enabled with the protocol, and in the number of products shipped with the protocol. However, this is from a small base, and we consider the market still up for grabs

Fair Value and Profit Drivers

Our fair value estimate for Audinate is AUD 23 per share, implying an enterprise value/sales multiple of 21 on our fiscal 2024 estimates. We use a weighted average cost of capital, or WACC, of 9%, reflecting high revenue cyclicality, medium operating leverage and low credit risk

We assume revenue to grow at an organic CAGR of 22% over the next decade, driven primarily by Audinate expanding the market for digital audio networking. We expect EBIT margins to expand to 36% by fiscal 2033, compared with 1% in 2023. We expect Audinate’s operating margins to expand because of sales and marketing spending, as well as research and development declining as a share of revenue, once its network effects strengthen. We also expect gross margin expansion as strengthening network effects result in increased pricing power

Risk and Uncertainty

We assign Audinate a Morningstar Uncertainty Rating of High

The AV industry is still in the early stages of digitizing, which means there is still high uncertainty regarding the ultimate market opportunity for Audinate’s products. Given that we view competitive risk as low in digital networking for audio, due to Audinate’s economic moat based on network effects, our uncertainty revolves around the market’s ultimate size, rather than Audinate’s share within this market. Within video, we see additional uncertainty around Audinate’s ability to take market share.

We see high risk from economic cyclicality. Audinate’s devices or license designs are used in products which are highly discretionary. Although these products are often part of systems which eventually need to be replaced, customers can choose to defer these purchases in challenging economic times

We see high risk from technological disruption. Audinate’s Dante protocol primarily uses Ethernet cables for data delivery. We cannot rule out other methods of data delivery eventually substituting Ethernet cables, such as wireless internet or other technologies

Capital Allocation

Audinate has an Exemplary Capital Allocation rating, reflecting our assessment of a sound balance sheet, exceptional investment efficacy, and appropriate shareholder distributions

Audinate’s balance sheet is sound. As of the end of December 2023, it held significant cash with no debt

We rate investment efficacy as exceptional. Although Audinate is supported by network effects, when it started, it faced the traditional cold-start problem, whereby no AV professionals wanted to use Dante’s protocol because there were no products supporting it and no OEMs wanted to develop products because no AV professionals wanted to use them

Audinate demonstrated exceptional execution to solve this problem. Audinate found the right entry points into the market, strategically attracted early customers by making them part owners of the business, developed a product portfolio with the right breadth and depth and delivered the right levels of customer service. All of these competing objectives were achieved with limited resources, which demonstrates to us exceptional capital allocation skills

Audinate does not currently return capital to shareholders, which we view as appropriate given the opportunities for investment into the business


DISC: Held in RL & SM

Read More
#Business Model/Strategy
stale
Added 2 years ago

Audinate CEO on Livewire:

https://www.youtube.com/watch?v=DuSbMF5oO0E

Read More
Valuation of $18.50
stale
Added 2 years ago

Update of my price target / valuation is based on H1FY24 results and Investor Presentation provided to the market on 12.02.2024.

I've decided that for now, my Investment thesis remains intact.

This is based on:

  • AD8 maintaining their virtual monopoly in the Audio segment with their Dante suite of chips, cards, modules (CCM) and software sales.
  • 50 % Gross profit increases for the half year and sustained gross margins in excess of 70% .The CEO did flag that chip supply constraints had eased allowing the significant backlog of orders to be filled and that this was a significant factor in their impressive half-year result.
  • very strong balance sheet with the recent capital raise and positive operating cash flow for the half-year ending 31st Dec 2023.
  • Dante solutions for their recent entry into the video segment still showing strong momentum. 50 OEM customers now licensing Dante video offerings (up from 30 manufacturers a year ago).Three-fold increase in the number of Dante video products available at 31 December 2022. Achieved their FY24 objective to double the video ecosystem to greater than 30,000 video units in field or shipped six months earlier than planned.


I believe that there are several competitive advantages that Audinate can sustain and enhance with their strategy ,execution and growing product offerings.

  • Genuine network effects on a global scale.
  • Unit costs for video products can still decline as sales volumes increase.
  • If they can acheive market dominance in their targeted Video Segments, then switching to an alternate product would be costly for customers.


Key 1H24 financial highlights:

• Revenue increased 47.7% on 1H23 to US$30.4 million (A$46.6 million)

• Gross profit (GP) of US$21.8 million, up 50.1% – gross margin of 71.8%

• EBITDA of A$10.1 million, up 137% on 1H23

• Net profit after tax of A$4.7 million, improved from A$0.4 million loss in 1H23

• Operating cash flow A$11.8 million, improved from A$1.8 million in 1H23

• Strong cash and term deposits balance of A$111.7 million



Read More
#CEO 2024 Outlook
stale
Added 2 years ago

Interesting to see what AD8's CEO had to say on ausbiz just after the 1H2024 results were released. It does sound positive indeed. They just need to make sure that they keep on delivering.

4c491c2db784bae487bcdb38a5af5ff8a3af72.png

fc5d922191a0289fd345621abae762d6b7298a.png


Read More
Valuation of $14.40
stale
Added 2 years ago

As long as Audinate can get their revenue growth (and maintain it) back to pre covid levels shares look attractive at the current price. Question is, how likely is that? 2026 Share price:$23 @ 10% discount rate => 2021 Share price: $14 Parameters to get calculation: Assume growth returns to pre-covid levels (of 40% YoY) out to 2026 => 2026 Revenue: $ 177M Assume GP% remains at 76% => 2026 GP: $135M Assume Opex grows 15% YoY => 2026 EBT: $77M Allowing for 6% share growth per year and a P/EBT of 30X (assuming more growth but slowing) => 2026 Price: $23 Updated due to being effected by chip shortage: Assume 2027 Revenue of $177M and all other growth parameters are the same but run for another year so: 2027 EBT: $67M and another year of 6% share dilution => 2027 SP: $19 Discounted at 10% => 2021 SP: $10.60 It's quite a drop from my previous valuation, but I have been deliberately more conservative. Still bullish on the stock

Revisiting:

Assuming $250m Revenue in 2028 (~30% CAGR)

GP% returns to 75%

=> GP: $187m

Opex CAGR of 15%

=> 2028 Opex:100m

=> EBT: $87m

Assuming 94 million shares and a P/EBT of 25 gives

2028 SP: $23

discounted at 10%

2024 SP: $14.40

I think the multiple may be a little conservative - however the expected growth is anything but. Audinate is in a great position to capture value from it's market , however it seems quite a bit of that growth already priced in.

I won't be selling it anytime soon, however don't think I'll be buying it either



Read More
#ISC24 Announcement
stale
Last edited 2 years ago

Audinate announced that Dante AV hit a major milestone with 50 manufacturers

Audinate Group Limited (ASX:AD8), developer of the industry-leading Dante® AV-over-IP solution, announced it now has reached 50 manufacturers licensing Dante AV technology to build networked video devices. Kramer, Blustream, Magewell, Kiloview, Zenwin, Aavara, and Infobit AV are a few of the most recent partners that have joined the Dante AV ecosystem. There are now over 60 products available or soon to launch, including cameras, encoders, and decoders.  

( as compared to the end of FY23 figure as following screenshot of 34 OEM brands)

7a1ddfe2236caa234e4c79b58173e8067a3d42.png

Read More
#TAM Update
stale
Last edited 2 years ago

A helpful update for November 2023. Only 7:22 long. Basically confirms what @Slomo covered in a previous post.

https://www.youtube.com/watch?v=oGzdDTc3u7w&ab_channel=Dante

55babde1cbca18e53af9c02b6eb04c03e1bda0.png


e9b6038c08e655eea5105c9966c16b78816f53.png


681f3cb5fbb461c1371d60b1e20599cbb0091c.png

Read More
#Dante Rebrand
stale
Last edited 2 years ago

772a95889f12fa3a54fd6274cf4478a62e22cc.png


Audinate Focuses on Dante in Rebrand with Hopes of Being Known as an AV-over-IP Company


Gary Kayye

November 28, 2023 FeaturedProAV NewsrAVe [PUBS]rAVe EuroperAVe Europe FeaturedrAVe Europe NewsRTA

01253682acec4e37c28e833d132ae5c3a5b73b.png

Audinate made it clear the company wants to be known as an AV-over-IP brand — not just an audio-over-IP brand — with a new logo, tagline, etc. Audinate will emphasize the Dante brand more in the market, given the strong connection and recognition with customers. The Dante AV-over-IP platform tagline, “One Connection. Endless Possibilities” will be used to help strengthen the Dante brand over the Audinate branding. The new Dante logo also captures this concept, taking one connection in multiple directions.

“Long the de facto standard in networked audio with more than 550 manufacturers producing over 3,800 products, adding video, control and management has transformed Dante into a complete AV-over-IP platform,” said Joshua Rush, chief Mmarketing officer at Audinate. “This new positioning crystalizes what Dante offers the ProAV industry.”

As the parent company of Dante, Audinate has always been focused on pioneering the future of AV. The new brand platform for Audinate preserves the company’s respected engineering legacy while creating a more human and approachable brand.

Alongside the new branding that will roll out in the coming months, Audinate will launch new separate websites for Audinate and Dante in early 2024, including an initial microsite launching today at https://getdante.com

Read More
Valuation of $25.00
stale
Added 2 years ago

I said AD8 was likely worth $15 > 2 years ago when it was trading at $7.40 (see below for ref) and they've now raised capital at $13m and revised their TAM upwards > 2x.

Since then AD8 has become more entrenched and their prospect brighter. I'm assuming a 10yr Revenue CAGR of 27% (the average of their last 4 years and within mgmt guidance). This means AD8 would have ~30% of their total TAM (vs 2.3% today), it's also predicated on significant success in Video (25% of TAM in that segment), and owning 2/3 of the Audio Segment.

Also in 10 years NPAT Margin = 25%, and PE (Exit multiple) = 30x.

Discounting this at 10% gives an Intrinsic Value Estimate today of $25.

Disc: Held, and not topping up as it's already my largest holding.

2021 Valuation

Audinate is marginally unprofitable after increasing R&D headcount as part of its stated growth strategy. With Gross Margins expanding to 76.9% (2021, H1) and a lot more of its target market to penetrate, this seems like a wise investment. Discounted Cash Flow (DCF) valuations are not straight forward for companies that are marginally burning cash as they invests for future growth. I have assumed continued market dominance in audio can lead to revenue growth of circa 20% p.a. to $200m in 10 years or 50% market penetration (nothing yet for Video or Software). If Gross Margin stabilises at 78% (assuming no further gains from increasing the software mix), Gross Profit reaches $155m in 10 years time. I expect SG&A falls to 50% of Revenue while D&A makes up 6% and Capex just 3% of revenue in year 10 leaving NPAT of $70m at NPAT margin of 35% - very high but not unreasonable given Dante’s market dominance. Using a discount rate of 10% arrives at an intrinsic valuation of $7.40 per share which is now below where the market values Audinate at closer to $10 today. Recall this includes the Capex expected to fund the expansion into Video and Software solutions, but none of the anticipated revenue. If this investment can achieve a quarter of the market share for both Video and Software solutions in 10 years, Audinate is worth more like $15 today. Disc: Held

Read More
#Business Model/Strategy
stale
Added 2 years ago

Key take always from the AD8 AGM for me (apart from TAM expansion per separate straw) were:

There are 2 main strategies

1) “Winning in video”, this will include M&A ($1.2bn Rev Video Mkt), this is their #1 priority.

2) “Building out the operating system of AV” ($1.4bn Rev Software & Services Mkt), this is the big Long Term prize.

So they have a long runway of reinvestment opportunities at (a high expected ROI).

Technically there's a 3rd strategy which is to dominate Audio, but I'd say this is just a matter of time and the focus of CEO Aidan's discussion is all around video. Software & Service (operating system for AV flows from that).

Execution on the Video strategy is everything, and I would say if they don't manage this, the thesis that supports the current share price is badly damaged.

If they can do in Video what they have done in Audio to dominate the Video market, S&S should be easier as they will be the de facto AV operating system and be able to build a product suite earning high margin SaaS Revenue on top of this.

The recent $70m Cap raise was to expedite their Video investment via M&A and in-house Dev (Capex), so aligned to this Video focus.

Expecting minimal growth in Opex so should start to see Operating Leverage in evidence in the next few years.

This Video strategy is de-risked in a few ways.

1) They are following the same playbook as they did in audio where they have now effectively won. Their Dante protocol has 9% of the available market (but 12x the penetration of their nearest competitor). Trajectory is also positive, as this was 6x a few years ago and will soon be > 12x as more design wins translate into OEM (product) deployments.

2) They have a very good name and relationships in the AV industry from their work in Audio. There are a lot of synergies for AV Engineers and OEM’s to have a single integrated protocol across Audio and Video combined – as they have won in Audio they can be the only integrated protocol across both.

3) The Video market is more fragmented than Audio with no clear competitor and the incumbent is inertia (See separate straw on NDI).

4) They have integrated 2 small acquisitions that have allowed them a rapid entry into the market increasing their products from 7 to 48 in FY23. It took more like 6 or 7 years to grow this part of the Audio build out.

Note: The above is not what they spelled out specifically in their presentation (not sure why - building a monopoly concerns, don't want to spook the competitors?), it's just me pulling a few things together from the AGM preso, FY23 results and ASX material and what Aidan's been saying for a while. So I could be off the mark here and reading into what I want to believe...

Disc: Held (largest position)

Read More
#Post-Pandemic business reorien
stale
Last edited 2 years ago
Read More
Valuation of $13.65
stale
Added 2 years ago

Purely numbers based analysis, growth of sales has been impressive. Wouldn't be unreasonable to see 10%+ growth in sales going forward for a while. My growth analysis gave a best case of $14.15 and a worse case scenario of $13.15, so took the middle ground. Does not take into account a deep business analysis!

Read More
#FY23 Results
stale
Added 2 years ago

My notes on digesting AD8's sterling results. Focused more on the operational aspects of the results rather than the financials.

Only thing that surprised me was the headcount changes. Not saying its a bad thing at all (constraining headcount is often an organisational "own goal" if it ends up constraining growth), but rather the fact that it went against what the CFO Rob Goss told us in Feb 2023 where they saw the current headcount as sufficient to support 30% growth and it caused a $5.1m cost increase. Something I noted to myself to keep an eye on in FY24.

Discl: Held IRL

GOOD

Financials

  • Sharp increase in revenue despite significant challenges with supply chain issues - 40% YoY to US$46.7 million (A$69.7 million) - AUD revenue grew 50.6% to A$69.7 million aided by favourable A$/US$ currency impacts
  • FY23 closes the chapter on a challenging 3-year period in which we delivered US$ revenue growth CAGR over 31% despite COVID induced downturns and chip shortages.
  • EBITDA was $11.0 million in the year ended 30 June 2023 compared to $4.3 million in the prior year ended 30 June 2022.
  • Milestone net profit before tax of A$1.4 million (vs $4.4m loss in FY22) 


Cash Flow, Cash Position

  • Positive free cashflow of $2.5m in 2H23
  • >100% cash conversion in FY23
  • Well capitalised with cash and term deposits of $40.0 million at 30 June 2023, no debt


Operations

  • Covid-Related Supply Chain Impacts are now in the past - Revenue no longer gated by chip supply
  • Successful transition of Chips, per plan (1) Last Brooklyn 2 orders - transition to Brooklyn 3 (2) Broadway chip - now end-of-life
  • Achieved a record 142 design wins with OEMs, up 12.7% from FY22, 26 were from video 
  • Total number of OEM brands shipping and developing Dante-enabled products grew to 538 after accounting for some rationalisation in OEM numbers associated with chip shortages & supply chain challenges - 34 OEM brands now have licensed Dante video products
  • OEM customers released another 261 Dante-enabled products taking the total to 3,853 - including 48 products for Dante Video
  • Strong Progress on Video Products and Integration of Video into the Dante ecosystem
  • Launched Dante AV-H and Dante AV-A - new revenue streams for FY24
  • Video support to Dante Domain Manager
  • >10,000 video endpoints shipped
  • >$3m revenue from video
  • 26 of 142 Design Wins were video - 18.3% of Design Wins
  • 48 Dante Video products launched in FY23 vs 7 products in FY22
  • Video is growing 3x faster than Audio
  • Launched Dante Connect - Cloud based solution to deliver audio directly from location to cloud services that enable seamless online production
  • Launched Dante Professional Services June 2023
  • With the worst of COVID and supply chain pressures receding, the Company anticipates audio OEMs will recommence transitioning products using Dante chips, cards and modules to software Dante implementations. This migration is expected to be relatively neutral for gross profit dollars and result in gradual margin improvement and a slight moderation in headline revenue growth. Irrespective of the pace of this migration, the Company expects % growth in US$ gross profit dollars in FY24 to be consistent with historical performance.
  • Backlog at near-record levels - to be fulfilled in 1HFY24


FY24 Outlook

  • In our FY21 Annual Report Chairman, David Krall, said “We expect that Audinate will double revenue in the medium term”, and Audinate anticipates achieving this ambitious goal in FY24.
  • Growth in USD gross profit consistent with historical performance
  • Targeting >30,000 video endpoints from the current ~10,000 end points
  • Further growth in uptake of video


NOT SO GOOD

GP Margin Reduction

  • GP margin has reduced from 74.7% in FY22 to 72.1% in FY23 as CCM growth outperformed software product and higher priced spot raw material purchases - movement due to product mix (Viper) and temporary Brooklyn III costs
  • Gross margin was 71.2% in the first half affected by supply chain impacts, improvement occurred in 1HFY23


Headcount Increases

  • Headcount increased 10% (178 to 197), further addition of 15% headcount in 2024 vs "current headcount can support 30% growth" when we spoke to the CFO,Rob Goss in Feb 2023 - a $5.6 million increase in employment costs as headcount grew from 178 to 197 at 30 June 2023. 
  • 15% headcount allocated to growth to ensure scalability, mostly to Manilla
  • Not an issue if additional headcount is allocated to growth (it is) and if revenue growth can absorb it (it appears so), but this is a clear change in plan


WATCH 

  • Higher revenue expected in 1HFY24 as backlogs are cleared, still expect 2HFY24 revenue to be higher
  • Cash flow positive 
  • Margin to move back to ~75% given Covid issues have subsided
  • Headcount movement and costs vs revised plan
  • Traction of Dante Connect Cloud Solution
  • Traction of Dante Professional Services and contribution to revenue
  • Design win growth - this is a leading indicator of future Dante products


RISKS

  • M&A opportunities, how they bolt-on to the Dante suite and acquisition cost
  • Macro factors, slow global growth, higher interest rates etc - AD8 considers these to be BAU scenarios that needs to be managed


SUMMARY

  • Very bullish results
  • Continued traction on Audio, good evidence of significant positioning and step uptake of Video from FY22
  • Covid Supply Chain issues are over and successfully transitioned to new chips - revenue no longer gated by chip supply, paves way for “unconstrained” growth
  • Guiding for same level of revenue growth in FY24
Read More
Valuation of $9.00
stale
Added 2 years ago

21/8/23 Results Announcement

Good results today but they were not totally unexpected. Actually, the growth in costs (29% CAGR over 3 years) is higher than ideal and reduces my valuation.

I thought the share price at $10.30 was fully valued based on the expected results. Market reaction has lifted SP 16%+.

Another company priced for perfection and any stumbles will be punished.

Revenue announcement above forecast represents a 3 year CAGR of 32%.

Forecast forward 10 years (15% rev growth at 2033) revenue is $395M.

SOI growing at 5% provides EPS of $0.79. Costs growing at 10% at 2033.

Use a PE of 40. Discount rate of 15%. Fair value around $9.00.


Read More
#FY23 Results
stale
Added 2 years ago

AD8 released FY23 result this morning and it is as expected amazing result.

Revenue

907a735c667a304da90f4b4402f2127c85c919.png

Cash Reciept

5aba4cc1b1ea0fbd0d1fdea03ba8d09315b12a.png

Expense

853782bcdcb1a0ac4ba96b2fbd01dbd92d6d91.png

Operating Cash

3100f021a9b0077663bee7dc2e93502508ca3d.png

Read More
#FY23 Results Expectations
stale
Added 2 years ago

Audinate (AD8) is another company to release results on Monday.

During the FY22 results presentation it was forecast that revenue would double over the next 3 years. This forecast was confirmed more recently.

To achieve that result requires revenue CAGR of 30% which implies an FY23 target of A$60M. 1H23 revenue was A$30.8M so this is a solid expectation.

Management also reported that costs had increased by 30% mainly to increase salaries and retain talent.

1H23 was borderline EBITDA positive with a A$0.38M loss after tax. This should only deteriorate if costs have continued to blow out.

Things to look for in the FY23 results:

1. Rev > A$60M

2. Staff numbers of 196 to 200.

3. Video revenue of > US$3M

4. Indication of pricing power and price increases on products.

5. Improved staff retention

6. An after-tax profit!!

The current share price of $10.30 is in the fair valuation range only if the revenue continues to grow at the forecast rate and there are no other nasty surprises. I notice the share price has increased 18% over the last 4 weeks so the market is expecting a good result.


Read More
#April 2023 New Info
stale
Added 3 years ago

Audinate released a presentation today and I found this slide very encouraging ( I don't remember seeing this before)

e30ad2ac93ca0bf96368eea8674bc0b9e53184.png


The number of ODMs is a sign of new products coming into the market soon. workflow as per Audinate is:

bae11f9de3cd7929233d172a00c2c5570bc634.png


and they also mention

2ad25be532c8f52e1c0b439c1731915f649bcc.png


Read More
#competition
stale
Added 3 years ago

RH Consulting creates reports every year for AV networked products. There release their report for 2023: https://rhconsulting.uk/blog/networked-audio-products-2023/

Some of the highlights:

688fe6f5decd40a3df86802b040e4003659bfb.png


Audio over IP

c0d89c22db4ebc3ccc02b84c5ee64fb49f6b7c.png

ce8abcc00b40c187b1d1e710249e259e76e87c.png


Video over IP

473090f2b83d1c9051b72364e6e6af4836983a.png

fc40155acb42ec0aef07982f2edd9d0de5dfcd.png

299ac61d40983a7c1dee3e51c587379ea6cac8.png

ee5ba9c7d89788feefc7bd335daed3f3667b2b.png

a35fceb13e2fc77f4ded32c2a58b1a0bbc5ce6.png

Read More
#Management Meeting Notes
stale
Added 3 years ago

Sharing my notes and takeaways from the very insightful conversation with the AD8 CFO earlier this week. Likely to contain translation accuracy errors, please cross-check before relying on any information.

I walked away with much more operational and opportunity context behind the 1HFY23 preso and a much greater understanding and appreciation of the Video opportunity.

Disclosure: Currently hold AD8 IRL

General

  • Digital Audio Network TAM ~A$400m annually - AD8 share is about 7-8%
  • 550 OEM manufacturers use Dante in their products, repeat revenue model, similar to Intel - chips, cards, software
  • Very sticky customers but the downside is that AD8 is beholden to the manufacturers product rollout plans - impacted by the manufacturers supply chain constraints etc
  • Moat is not so much the quality of the technology, but rather the continuous adoption of the Dante technology - 
  • Inter-operability across products which are on the Dante platform - “It Always Just Works”
  • Transport and synching of audio signals and signal speed is the secret sauce
  • IP protection from 50 patents globally, have security measures to detect Dante-clones
  • Defacto standard for Audio equipment
  • Huge base of passionate Dante-trained professionals ~200k
  • A manufacturer will typically make and sell products for a 7-8 year product cycle


Margins

  • Chips, cards, modules - 75% revenue, margin is from 80% to sub 50%. Mostly 60-70% - successful passing through of cost of chips
  • Software and royalties 25% of revenue, margins are ~100%


Video Opportunity

  • At least the same market size as audio
  • Not a binary success or fail - key marker is no of products and end points using the Dante video technology - this is an internal short-term performance incentive marker - Red flag if adoption is not gaining traction
  • The Dante video technology can be added to existing products
  • Video signals are a lot bigger than audio - there is a need to compress the size of video signals to enable transmission through existing audio data pipes - this is achieved by data compression codecs
  • Dante (and the opportunity) goes beyond compression - it is about the management of the end-point devices and the inter-operability between/within video and with audio via the Dante platform that is key - use existing codecs, layer on Dante audio system management capabilities
  • Customers are currently locked into a single platform for video - Dante enables customers to adopt a best-of-breed audio/video solution, using the Dante technology and platform as the integration base
  • Current competitors - NDI Tech/Bird Dog and Crestron, which are single-platform - not a true competitor as the opportunity is to sell Dante Management Control and Audio-related software


Supply Chain Update

  • All products require a chip - either a Dante or OEM chip
  • Have been using Broadway & Brooklyn 2 modules which have been around 7-8 years, it is not where technology is going and there is only a fixed pool of capacity to produce these older chips - headwinds in 1HFY23, expecting 2HFY23 to improve but it will take all of CY23 to clear the backlog
  • Brooklyn 3 module is the de-risking strategy of these constraints
  • Anecdotally, shortage impacts exist, volume will come back gradually, overstocking is at play which should progressively normalise
  • Manufacturing facilities are in Malaysia and Guangdong, chips are manufactured in Taiwan


Scalability and Financials 

  • Well capitalised - $37.9m cash & term deposits, no debt
  • In the 12M horizon - 30% annual growth can be achieved without adding further headcount
  • $1.5m R&D on “External R&D” was for video-related R&D, ongoing spend is expected to be lumpy, not fixed cost
  • Approx 20% of R&D spend is for bug fixes, “sustaining engineering” - rest is mostly on video offering “Dante Studio”


Industry Dynamics/Demand

  • Sporting Facilities is a focus
  • Higher Education - only part-way through rollout across facilities - Covid online learning was a structural change
  • Broadcasting
  • Corporate Environments - Work-From-Home is driving requirement for better in-room experience and is a net positive impact
  • Adoption of video technology is a key tailwind
  • Not focused on the end-user at all


Immediate Focus

  • Technology adoption traction focus
  • Video traction key markers - technology adoption (1) 30 Manufacturers today and how this expands over time (2) Brand names (3) Product numbers (4) Unit Numbers
  • New facilities are driving and adding to demand
  • Chase unfulfilled demand from supply chain issues for network audio equipment
  • Getting technology built into OEM products
  • Grow OEM using the technology


Key Bugbears that Market Does Not Quite Get About AD8

  • Under appreciating the opportunity set ahead, especially video
  • What the technology actually means to/impacts day-to-day operations and user efficiency - the significant passion around the use of the technology
Read More
#H1 FY23 Results
stale
Added 3 years ago

Reported H1FY23 EBITDA a mere AUD 70 k short of the EBITDA reported for the Full Year FY2022. 87% up on that achieved in the prior 6 month period H2 FY22. Consider the record backlog of orders and an improving situation on Chip supply and fair to say FY 2024 is going to be a cracker.


Love the reminder of Audinate's position as leader in the market. 12x that of it's nearest competitor. 


Considering the results vs the run-rate established 6 months ago ie H2 FY22, we see that..


- Sales Revenue up 18.3%

- Gross Profit up 13.7% ( impaired by the lower margin Viper inclusion, but they have a plan for this)

- Operating Expenses up 3.8%

- Cash Receipts up 29.9% 

- Receivables up 20.4%


In summary, the Company have weathered a particularly difficult time with the universal chip shortages. Development work has gone a long way to minimise the impact on customers so no reputational damage of any consequence. Healthy discussion on the call re future acquisitions and some clear excitement surrounding the new DanteAVH Software. With Bonuses paid in H1, stage set for a strong set of Financials in the second half and a 'standout' performance likely in FY 2024 (and Beyond).


Remains a STRONG HOLD for me.


RobW

Read More
#H1 FY23 Results
stale
Added 3 years ago

Network effects are a beautiful thing:

2ba134339ebb0050a0c344bb476f178f8505b7.png


I thought the result was quite solid -- you can read all the detail here

Pro-rata, Audinate is on almost 10x sales. I mean, it's growing like the clappers, has a lot of market to win, and we're seeing some good operating leverage emerge -- so you don't want to be too clever with valuations.

Looking at consensus analysts estimates (for whatever they are worth) it seems the market is expecting 10c in per share earnings in FY25. So shares are presently on almost 80x that now.

Not too concerned with the cash burn -- they have a rock-solid balance sheet. And they are conservative with capitalising costs.

But, probably a tad expensive for my tastes at this stage. Will be keen to see what CFO Rob Goss says to us next week -- i could well be missing something.

Read More
Valuation of $5.50
stale
Added 3 years ago

10 year DCF

rev cagr of 22% over that period

peak ebitda margins of 34% vs FY22 of 5%

capex $8m p.a

WACC 11%

Terminal g/rate 3%


I really struggle to reach consensus vals of $11....


on a side note, management LTIs are based on rev growth and share price growth... no real incentive to be profitable

Read More
#Capital Raising History
stale
Added 3 years ago

Capital Raise History - Raised $85m current market cap $600.2m at closing price $7.75

·      July 2020 Raises $40m, $28m Institutional, $12m Retail SPP at $5.12 per share

·      June 2019 Raises $24m, $20m Institutional, $4m Retail SPP at $7.00 per share

·      IPO July 2017 raising $21m at $1.22 per share

Acquisitions

·      December 2021 – Silex Insight video business - US$6.5m upfront cash payment plus revenue earn out of up to US$1.5m may be payable based on the uplift in revenue for the twelve month period from acquisition date. The Silex video business produces video networking products for manufacturers of AV equipment.

Insider Ownership                              Ordinary Shares         Percentage     Net Worth ($7.75)

Yamaha Corporation                                                  6,289,308        8.12%              $48.7m

CEO Aidan Williams (Founder)                                   2,077,305        2.68%              $16.1m

Varuni Witana CTO                                                     913,369           1.18%              $7.1m

David Krall (Chairman Board)                                     500,000           0.64%              $3.87m

John Dyson (Board, Founder Starfish Ventures)        190,289           0.25%              $1.5m

Roger Price (Board)                                                    77,856             0.1%                $0.6m

Alison Ledger  (Board)                                                6,443               0.00%              $0.05m

Tim Finlayson  (Board)                                                130,954           0.16%              $1.01m

Total Inside Ownership minus Yamaha                      3,896,216        5.03%              $30.2m

Read More
#Divestment decision
stale
Added 3 years ago

Today, I reluctantly exited my full position in $AD8 (IRL and SM). I sold off one-third ahead of results at $10.08 and the balance today around $8.50, a weighted price of $9. I’ve held this since mid-2018 … another Matt Joass MF Pro recommendation. So, it done OK, although not what I’d hoped for.

Why did I exit today? This Straw is my investment decision diary entry. I make a number of assertions and assumptions about audio, video and software enablement. I’m not an expert in these areas. Having watched the investment thesis unfold over 4 years, in the absence of support from favourable economics, I am uncomfortable holding a sizeable position going forward. That said, should SP fall significantly below my target price, I’d consider buying again.

What was the initial thesis? As shown in the figure below, which is faithfully updated each year, $AD8 has world-leading tech in audio networking. (Note: I’ve written audio and not broader digital media.) Sure enough, ever since following AD8, whenever I am at a conference venue or a lecture theatre (part time day job), you find evidence of “Audinate Inside”. It is truly dominant in digital networking of audio equipment.

6c10291219b927da0d45578e786a3c86a20d56.png

Tracking the evolution of cashflows since 2016, it appeared that operating leverage (dashed grey line) was developing, albeit slowly.

44278a9b78ac311eb865cc75d630262aead38b.png


Then four things happened:

1.      COVID19 – driving a market slow down in the use of venues using networked audio equipment

2.      CVOID19 Part 2 – supply chain constraints, chip constraints, inflation

3.      Acquisition of Video capability (Cambridge, UK and Belgium)

4.      Shift in focus from hardware to hardware and software; audio to media and cloud-enablement

Now 1 & 2 are simply a temporary set-back, 3. is an adjacency with a logic that has been articulated clearly by management and 4. Is logical, being a strategy followed in many other industries.

So as a narrative that’s all good. I’m onboard. But investing needs more than a narrative.

A few things dawned on me during the presentation yesterday. Aidan and Rob explained that the large step up in staff costs/headcount over the last year is driven in part by the acquired workforce and getting the bench in place to double the business over the next three years. However, as part of this discussion, it was clear that more staff would be required albeit a slower rate of growth. However, no indications were provided as to the likely trajectory.

Second, strategically, $AD8 has stepped from a niche where it has clear industry leadership (digital audio networking) to a more contested space: video, video-networking and software enablement via cloud-solutions.

My concern is that this broadening of the development front is going to bring with it increased costs. While Aidan and Rob and the team are experts in audio, I don’t think they can claim to be so in video, and the acquired teams from Cambridge and Belgium – while having unique IP – also don’t have experience in scaling their technology across global markets. (We have seen just in the last year how at $AMS, slight changes in go-to-market approach can quickly have dramatic, adverse impacts on sales growth.)

In short, I am uncomfortable seeing this widening of focus, particularly when we haven't even been able to see if the current business model can scale. That's a big red flag.

So, I did some what-if analysis around cost and investment uncertainty, around reasonable growth scenarios. The base case is set out in today's Valuation Report, and yields a valuation of $8.50, which by coincidence is in the ball park of today's price.

(Note: the broker consensus (yet to be fully updated) is about $10.50.But the more I read, the more I wonder if they are cuaght up in the story, driven off revenue growth and not analysing the economics. We shall see.)

Bear Case:

In this case, revenue growth slows sooner, because the combined audio and video and cloud solutions are playing into a more contested space, and costs scale less favourably. I ended up with a valuation of c. $4.50. But you could get anything from $2.50 upwards. What was instructive, was that it didn’t take much to seriously impair the economics. This kind of scenario would result if, in years 1 to 3, they incur higher development costs, then followed by increased competition in the market due to others contesting the space leading to an earlier maturing. There is, after all, little evidence they can replicate their dominance in networked audio to networked media. I’m not saying the can’t or won’t. They might well be successful. I just don’t have any basis of confidence so that’s my bear case.

Bull Case:

In this case, 30% revenue growth is sustained for a further three years beyond 2025, with favourable economics for operations and investment, with the business maturing but still growing by 2029. This yields a value/share of c. $11.50. Again, you can easily get anything from $11-14 depending on your assumptions.

 

My Conclusion:

Going for video, software and hardware and cloud-enablement on the back of a major industry setback and ongoing headwinds in chip supply and staff costs has muddied the waters around what I had expected would be solid emergent operating economics by this time. There are too many uncertainties and I don’t know enough about the industry or the competition. On balance, I feel scenarios towards the bear case are more likely than the bull.

I am selling. (Have now sold.) I like this company and the management, and I am going to continue to follow them. I am confident that I will be presented with future opportunities to get back onboard well below $8.50, should evidence indicate that we are more towards the Bull Case. At this early stage in its life - absent compelling economics - history tells me that the SP will be volatile.

(Note: This is not investment advice. It is a record of my own decision process.)

Disc: Not held IRL and SM

Read More
#FY22 Results
stale
Added 3 years ago

Audinate has posted another year of impressive growth.

d05baa54329afaf21dfd6800aa25d4c2ee15fe.png

It really does seem to be on the path to world domination.

With a $1b addressable market, it should be possible to sustain a high pace of growth for many year. And with 14x the market penetration of its nearest rival, network effects should only continue to compound in the company's favour. Management have said they are hoping to double revenue in the medium term, and with the investments they are making, the traction they already have, and the fact the industry itself is expanding, that certainly seems doable.

The business is, however, loss making and free cash flow negative. Added depreciation costs, increased inventory, higher headcount and added investment all contribute here. Although the business has $44 in cash and term deposits, with zero debt.

I think the business is probably right in pressing its advantage, and spending up for growth. Provided, of course, they spend the money wisely.

I really like the company. Just not the price. It may well be justified in the fullness of time, but the current valuation just leaves little room for error.

The current share price of $8.72 gives a market capitalisation of $673m. Which is 14x sales.

The EV/EBITDA is 146.

I think there's a danger in being too value oriented towards high quality, fast growing companies that have attractive economics (at scale) and a long runway for growth. But, for better or worse, it's just a bit too expensive for me at present.

ASX announcement here

Read More
#FY22 Results Preliminary
stale
Added 3 years ago

https://newswire.iguana2.com/af5f4d73c1a54a33/ad8.asx/2A1387252/AD8_FY22_Preliminary_Unaudited_Results

Key FY22 unaudited results

• Unaudited revenue of US$33.4 million, up 33.4% (A$46.3 million)

• Gross profit margin of 74.7% (compared to 76% in FY21)

• Expected EBITDA A$3.8 – A$4.3 million (compared to A$3.0 million in FY21)

$AD8 report improvements in chip supply and that they are managing inflationary pressures with expectations.

Positive news from the leading audio platform player.

Disc: Held on SM and IRL

Read More
#Inflation
stale
Added 4 years ago

In an article in todays AFR on Inflation hedges

https://www.afr.com/wealth/personal-finance/how-to-stop-inflation-getting-away-with-your-wealth-20220410-p5acdf

Nathan Bell from Intelligent Investor takes a slightly contrarian view on the traditional hedges (large cap commodities & defensives)

"familiar inflationary champions are now mostly priced for low returns, if not losses”. These include companies with pricing power, cyclical stocks and resource shares

“Beating inflation and higher interest rates means buying value, and there’s a lot more value in small caps after recent share-price falls than there is among the big names, which are generally very expensive,” says Bell

He nominates RPMGlobal, a mining-software company, as an example of small-cap value. “RPM trades at a fraction of typical software companies,” says Bell. Another preference is 360 Capital, a listed property group. “It trades on a 6 per cent fully franked yield and at around its net tangible assets, which means you get its funds-management business for free”

Audinate, a digital audio company, is another preferred small-cap. “Audinate should produce very high margins as the business matures over the next decade,” says Bell

DISC: RUL & AD8 held in SM & RL

Read More
Valuation of $4.00
stale
Added 4 years ago
Hugely overvalued. Based on a forward 3 year revenue growth rate of 30%, with gross margins of 78%, and adj. free cashflow of 10%, I come up with an EV/S ratio of 9, which in turn equates to a valuation of $5.00. Given the revenue constraints imposed by the global chip shortage, I'll apply a 20% margin of safety.
Read More
#FY21 Results Analysis
stale
Added 4 years ago

AD8 full year results analysis below and some note from the earnings call.  Note it is stock of the day on The Call (Ausbiz) today with Gaurav Sodhi who is a bull on it providing comment.  See announcement from jwrostagno27’s straw earlier today plus a good graph.

 

FY21 Results Analysis

·         Orange Flag: The results were solid given Covid and was driven by growth in software as expected/hopped but margins were flat YoY which concerned me.  Given all the growth YoY was from software which has no COS and it went from 20-27% of sales, you would expect margins to improve.  Margins dropped from 76.9% in H1 to 76.0% in H2, I note that software sales were flat HoH while Chips, Cards & Modules grew 27% so that explains H2 Vs H1 but not the YoY. From listening to the results call it seems that the reason is the switch to a new annual subscription model rather than upfront access fee in H2.  This provides a more attractive entry point for OEM producers but means that software revenue was lighter in H2.  On margins management said that they are expected to grow as software becomes a more dominant part of the business.  I will be watching this, but back management at this point.

·         Sales: Up 10% in A$ to A$33.4m but +22.5% in US$ to US$25.0m, which sales are based.  A solid result given how hard Covid hit the industry.  Software sales were up 61.9% from US$4.2m to US$6.8m or from 20% to 27% of total sales was great to see.

·         Margins: GM% flat at 76.4%, management talked to margin $ growth as the key indicator for growth on the call, rising from 15.6m to 19.2m YoY, suggesting that unit shipped was becoming less meaningful with an increasing software approach.

·         EBITDA: A$3.0m, 50% better than last year but FX headwinds were a big factor, impacting EBITDA by -A$2.4m and the addition of the Cambridge video development team added A$1.1m in costs.  The CEO was keen to point out the video opportunity doubles the TAM for AD8 and they will continue to invest in people to support growth across the business targeting a headcount of 170 up from the current 135. 

·         NPAT: -A$3.4m, better than last years -A$4.1m loss but the improvement was mostly due to having to write off tax losses LY, with tax expense 2.1m better than LY.  Higher depreciation (+2.1m) was a factor and driven by growing amortisation of capitalised development spend.  Of the $10.7m in R&D spend for the year (Vs 9.1m LY), $7.4m was capitalised (Vs 5.9m LY), management said to expect to see this trajectory of spend continue.

·         Cash & FCF: $65.4m cash thanks to a capital raise during the year provides more than enough for funding growth (organic and acquisition), which is good because FCF continues to be negative at -A$1.3m.  Management talked to acquisitions but made it clear that price and fit were very important, and they had said no to several on this basis, nice to hear.

·         Outlook: Supply chain issues around chips are expected to persist and management raised the issue of factory shutdowns due to Covid as a wild card on predicting the next 12 months.  They remain focused on the long-term objectives, improving design, reducing adoption friction and improving accessibility to non-English speakers for scalable growth.  Note also that management has been focusing on the “Design Win” part of the sales cycle where the customer commits to using Dante, it’s then 18-24 months to product release, so increased head count flagged will take time to convert into growth.

 

AD8 is a significant position for me, up 160% and fast approaching my Feb21 valuation, I will have to update my valuation this week.  The sales growth and margin growth were below what I was looking for but it was a tough year with Covid and given the industry lead AD8 has (19x nearest competitor) plus the opportunity in AV, I am in no way concerned that the results indicate any long term issues and that the investment thesis remains intact.

Read More
#Porter’s 5 Forces
stale
Added 4 years ago

Rivalry among Competitors (Extremely Low) - Non-existent from existing players (some OEM’s have internal solutions). Dante (Audinate’s product) has 17 times the adoption of its closest rival (3,008 vs 173 products)

Supplier Power (Med-Low) – 1) Software / Developers: Inhouse expertise built from scratch, close to 3 of the big Sydney Universities, Glassdoor reviews positive. 2) Hardware sourced from China and now Malaysian providing some diversification.

Customer Power (Low) – More Original Equipment Manufacturers (OEM’s) use Dante than any other protocol and this trend is increasing. (Note Yamaha were an early adopter and owns 8.25% of shares, but this doesn’t seem to have hurt)

Threat of Substitutes (Low) – legacy analogue (cabling) which is currently the default but is being slowly digitised / phased out. Some OEM’s have their own proprietary system but this is becoming less tenable as it does not allow for the interoperability between other Pro AV brands which tend to be specialised.

Barriers to entry (High) – Too small a market for big players to attack given how entrenched Dante already is.

Disc: Held

Read More
#FY21 Trading Update
stale
Added 4 years ago

A brief update (attached) from AD8 today and the heading on it says it all: “Audinate recovers from COVID to generate 23% revenue growth in FY21”

This is US$ growth, due to FX the A$ growth was only 10% but the most impressive note was that for Q4 sales were up 74% QoQ in US$.  This is cycling against the depths of Covid for AD8 but goes to show how hard AD8 was hit.

 

Global supply issue for chips and electronic components remain an issue and no specific guidance was given for FY22, other than “Audinate is well placed to return to US$ revenue growth in the historical range and consistent with current market expectations in FY22”

The quarter also heralded the first OEM Dante Video products being launched, it is good to see this new product offering get off the mark.

 

I am impressed with the company and product fortitude, it looks to have finished FY21 close to forecasts in my valuation but I would like to see a break out of revenue by segments and see software growth at very high levels which will help margins grow.  No change to IV of $11.92 at this stage.

View Attachment

Read More
Valuation of $11.92
stale
Added 5 years ago
Having been hit hard rather than helped by Covid, audio tech company AD8’s half year results just out (22Feb21) provide hope for a bright post Covid world for the business, along with a market validating 5%+ share price bump. As such I have updated my valuation from $8.47 (not previously on Strawman) to $11.92 take the results and product development updates into account. Reason: Valuation Assumptions: • Good Leadership: Founder lead (Aidan Williams now CEO) & 4.6% skin in game for the board, strong board skills with growth companies, CEO brings technical & innovation ability. • Market Share: Increased from 6x to 8x the number of products available to the nearest competitor – AD8 is the market leader by a country mile and I expect that to remain the case. • Product Evolution: Dante Embedded Platform (DEP) software launched in Apr20 eliminates need for additional separate Dante chips & circuitry, allows for upgrading existing products in the field. Move from Hardware to Software solution - enhancing proliferation of Dante products (growth) & reduces costs to distribute (margin). • New Product Development: Blue tooth enablement and the establishment of a Video Development team (Cambridge) show continued product use expansion and development in line with the CEO’s prolific inventive background. • TAM: Market forecasts have Networked Audio Units growing from 490k in 2020 to 1597k in 2024 (34% CAGR). You can take or leave the market forecast, but the key point I take out of it is that the market is massive compared to AD8’s current size and penetration. Add to this AD8’s dominance in the market and expanding use case with Blue tooth and video development it is clear there is plenty of room to grow. • Risks of competitor pressure I see as low, Dante is becoming the industry standard. So the real risk is from disruptive technology, a decline in the industry Dante serves which is high end audio or events like Covid that impact that industry perpetually. Valuation (DCF): Covid smashed AD8’s sales from a 30-40% growth rates to just 7% FY20 thanks to -12% in H2 FY20. I expect that growth will gradually return to peak at 39% in FY24 then tail down 5% system growth by 2030. As part of this I also expect the segment mix to change from the current 68/30/2% mix of Chips, Cards & Modules/Software/Other to a mix of 0/76/24% as Dante moves to a software rather than hardware product and other business comes from product innovation. The moved from hardware distribution of Dante to software will help margins considerably and I expect these to rise from around 80% gross margin to 87% by 2030. I see this as conservative and also see Opex% dropping from 84.4% (FY20) to about 50% of sales by 2030 as also very conservative to move EBITDA% from 6.7% to 44% by 2030. Capex (PP&E + Intangibles) spend I have at $8m in FY21 and growing at 10% a year. Despite a very reassuring 66m in cash on hand I see the need for more capital raisings to fund acquisitions so have increased share count by 3% a year to reach 102m shares by 2030. This gives cash flows of: 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 -444 1,257 4,824 10,186 16,994 24,459 30,466 35,792 40,313 41,636 Terminal = 1,385,690 (EV/EBITDA = 20) Discount Rate = 9% (lots of cash + market leadership = low risk) IV = $11.92 Other Points of Note: The impressive part of the half year results was probably more around the growth in Dante enabled devices, which reached 3,008, up 27% YOY. To explain why this shows great future prospects it is worth understanding the business model. Below is a part of the CEO’s report in the FY20 annual report that explains it: “The first step in getting another Dante-enabled product to market is convincing an Original Equipment Manufacturer (OEM) to purchase a Dante implementation of some kind – we term this a “design win”. Following a design win it typically takes 12-18 months for a manufacturer to design a new Dante-enabled product and make it available for shipping. Audinate receives orders for Dante implementations in chip, module, or software royalty form each time Dante-enabled products are manufactured.” Add to this the enhanced margin and speed to market effect of the DEP, again the CEO to explain: “Dante Embedded Platform (DEP) software can share a chip with software provided by the manufacturer greatly reducing cost by eliminating additional chips and circuitry needed to add Dante support to a product. Another strategically important aspect of software implementations like DEP is the ability to add Dante to a product already in the field. Furthermore, it is also possible to upgrade products in the field beyond a base level of Dante support included at manufacturing time. We are very excited to see this vision fulfilled by Dante Embedded Platform in a commercially successful product launched by QSC in April 2020.” I hold AD8 personally and anticipate continuing to holding as things stand.
Read More
#H1FY21 Results 22/2/21
stale
Added 5 years ago

Audinate returns to pre-COVID revenue levels

Key 1H21 highlights:

  •  Revenue of US$11.1 million (1H20: US$11.1 million; 2H20: US$9.3 million)
  •  Gross margin of US$8.6 million (1H20: US$8.5 million; 2H20: US$7.0 million)
  •  EBITDA of A$1.8 million (1H20: A$1.9 million)
  •  Net loss after tax of A$1.2 million (1H20: $0.3 million net profit) • Operating cashflow of A$3.2 million (1H20: A$2.9 million)
  •  Cash including term deposits of A$66.3 million
  •  Dante enabled products up 27% to 3,008 – a key leading indicator of future growth

 

View Attachment

Read More
#ASX Announcement 13/1/21
stale
Added 5 years ago

Audinate Trading Update for first half of FY21

Audinate Group Limited (ASX:AD8), developer of the professional AV-industry leading Dante® media networking solutions, is pleased to provide the following trading update. Audinate has generated unaudited US dollar revenue of US$11.1 million for the six-month period ended 31 December 2020 (H1FY21), up from H2FY20 (US$9.3 million) and in line with H1FY20 (US$11.1 million). The strengthening AUD / USD exchange rate has adversely impacted unaudited revenue in AUD which amounts to approximately A$15.4 million.

View Attachment

Read More
#Bull Case from Ben Clark
stale
Added 5 years ago

On 21-Aug-2020, Livewiremarkets.com recorded a "Buy Hold Sell" segment with Ben Clark of TMS Capital and Victor Gomes of Eiger Capital.  This week they discussed small-cap stocks that are marching to the beat of their own drum.

The stocks discussed include 1) A technology company that trades at a forward PE of 73x and pays a small dividend (Appen), 2) An essential service which is paying a reasonable dividend (CWY), and 3) A company flying under the radar (HUB).  As usual, the guests brought along two stocks that fit the recession-resistant thematic.  Ben's company was AD8.  Here's the link:

https://www.livewiremarkets.com/wires/buy-hold-sell-5-pandemic-proof-small-caps

Ben discusses Audinate (AD8) from around the 4:20 mark, and presents a short but pretty compelling bull case for them.

Interestingly, on the same day, Livewiremarkets.com also published this article:

Audinate: It's not cheap, and it's not growing

There are clearly a few fundies who don't agree with Ben's assesment that AD8 are growing 8 times faster than their nearest competitor.

Personally I like AD8, and I wished I'd bought some in March when they were sub-$3.  I think they look reasonable at around $5 to $5.50, but I don't currently own any.  I think they might get cheaper from here due to COVID.  At least I hope they do.   They are on my Strawman.com Scorecard - added at lower price levels than where they are today.  When I think of Audinate, I always go back to that analogy with Bluetooth - i.e. if Bluetooth was a traded company, or was owned by a traded company, what would it be worth.  Answer: A LOT!!  AD8's Dante platform is very likely to be as dominant as Bluetooth is - in their own respective niche area of digital AV/media networking in a few years time (every major AV - audio visual or audio/video - brand will have incorporated Dante into their own products), so if you look at it that way, they are still cheap at current levels.  If I had unlimited funds, I would certainly hold AD8 personally, but I don't.  I reckon I'll be buying them at some point in the next 18 to 24 months however.

Read More
#FY20 unaudited results
stale
Added 5 years ago

Not ideal for a company priced for growth.

Revenue essentially flat at US$20.4m, though the gross margin improved slightly to 77%.

unaudited EBITDA is expected to be around $2m, compared with $2.765m last year.

Sales in the 4th quarter were pretty week due to customer exposure to lock down (venues, theatre, live sound), although Audinate said things had picked up in June -- albeit not to previous levels.

The company may also have to writedown the carrying value of previous tax losses, which would take around $2.5m off the balance sheet.

Shares are presenty priced at approx 12x sales, or on an EV/EBITDA multiple of >150 or so.

Really a question of whether this is a one-off hiccup, or a lasting slowdown in sales growth. I tend towards the former view and note that the value always relied mostly on expected cash flows several years down the line.

Still, i'd like to see it drop further before I bought in.

Read ASX announcement here

Read More
Valuation of $10.00
stale
Added 6 years ago
Updated guidance 31/7/19 to reflect dominant market position. Again valuation is subjective and assumes management continue to deliver. High Risk High Reward: First, revenue for the half-year increased 51% (in US dollars) over the prior corresponding period to US$10.3 million. That translated into top line growth of 60% to $14.2 million. Operating profit came in at $1.7 million versus $0.1 million a year ago. With operating profit growing faster than revenue you can see operating leverage in the business model. Once scaled expect AD8 to generate significant cash flow.
Read More