2025-06-10-Jefferies-达索系统(DSY)_等待另一次目标重置_12页_517kb
报告摘要
Summary of Dassault Systemes Analysis
Core Content
Dassault Systemes (DSY FP) recently held a CMD (Chief Management Discussion) to reset its mid-term targets, shifting the original FY23-28 revenue growth from 10% CAGR to an upgraded 10.5% CAGR for FY25-29. Despite this adjustment, the company is currently trending behind the required run-rate, with FY25 guidance below expectations. The analysts maintain their "Underperform" rating, highlighting concerns over the sustainability of growth and valuation.
Main Points
-
Target Reset: Dassault has moved its FY28 target to FY29, implying a reduced CAGR from 15% to 13% for FY24-29. The implied FY25-29 CAGR remains at 15%, but revenue growth is expected to be back-end loaded.
-
Product Launch: The company launched 3DUverses, which is viewed as more of an evolution and rebranding of existing capabilities rather than a significant innovation. While the technology remains strong, the focus on commercialisation and business model challenges is a concern.
-
Subscription Transition: Dassault is transitioning to a subscription model, with a gradual shift in revenue mix. However, the analysts believe this transition may not be fully aligned with the company's growth potential due to potential cross-selling opportunities being missed.
-
Valuation Concerns: The company's valuation remains stretched, with a high FCF yield compared to peers. Adjusting for share-based compensation, DSY trades at one of the highest valuations in the sector, which the analysts view as a risk-reward imbalance.
-
Growth Expectations: The analysts expect the company to achieve a 7-8% foundation growth for FY24-29, with an additional €1bn from 3DUniverses. However, they note that the revised targets may not be achievable without significant M&A activity, which could negatively impact valuation.
Key Financial Metrics
| Metric | FY24 | FY25E | FY26E | FY27E |
|---|---|---|---|---|
| Revenue (MM €) | 6,213.5 | 6,530.1 | 7,054.1 | 7,689.9 |
| Cons. Revenue | 6,263.0 | 6,549.5 | 7,056.4 | 7,662.1 |
| Cons. EPS | 1.28 | 1.36 | 1.48 | 1.64 |
| EV/Rev | 6.8x | 6.5x | 6.0x | 5.5x |
| EPS | 1.20 | 1.35 | 1.48 | 1.65 |
| Adjusted EPS | 0.32 | 0.31 | 0.31 | 0.43 |
| Share Count (m) | 1,312.3 | 1,313.3 | 1,314.3 | 1,315.3 |
| Dividend | - | - | 0.25 | - |
Investment Thesis
- Dassault Systemes is a leading provider of engineering and design software.
- The migration to cloud-based solutions under the 3DEXPERIENCE brand brings benefits such as higher maintenance pricing and deeper integration.
- Entry into the life sciences market is seen as more risky than anticipated due to higher competition and different market dynamics.
Valuation and Risks
- Valuation: Based on FCF yield ex-SBP, the price target is set at €28, a -13% discount from current price.
- Risks: The company faces risks related to faster-than-expected cloud revenue growth, better-than-expected revenue growth, and faster-than-expected product innovation delivery.
Scenarios
- Base Case (€28, -13%): Assumes sustained HSD growth for the next 3 years, with the company achieving its revised targets through M&A.
- Upside Scenario (€44, +36%): Assumes improved cloud growth from Medidata Solutions, leading to higher-than-expected FCF and EPS.
- Downside Scenario (€23, -29%): Assumes rapid deceleration in growth, with potential customer churn and reduced FCF, leading to a re-rating below peers.
Sustainability
- Dassault is focused on sustainability, aiming to link two-thirds of new licenses to sustainability goals by 2025.
- The company is also working to increase the percentage of financial metrics eligible for EU taxonomy.
Questions to Management
- How is Dassault differentiating its sustainability offerings from competitors?
- How is sustainability integrated into R&D and capital allocation processes?
Catalysts
- Publicly announced M&A of cloud businesses.
- Major wins from competitors that indicate market share loss.
Analysts
- Charles Brennan – Equity Analyst
- Shimoni Agarwal – Equity Associate
- Hannes Leitner – Equity Analyst
- Marco Maglioli – Equity Analyst
Rating and Price Target
- Rating: Underperform
- Price: €32.33
- Price Target: €28 (-13%)
- Market Cap: €43.0B / $49.1B
Summary of Targets
| Target | FY24 | FY29e | Comment |
|---|---|---|---|
| Total Revenue | 6214 | 9920 | 7.5% Revenue CAGR + €1bn |
| EBIT | 1984 | 3415 | 50bps pa expansion |
| EPS | 1.2 | 2.1 | €0.1 short of implied targets |
Revenue Mix
| Revenue Type | FY24 | FY29e |
|---|---|---|
| Licence | 20% | 7% |
| Subscription | 38% | 65% |
| Maintenance | 42% | 27% |
Analyst Certification
All analysts certify that their views reflect personal opinions and are not influenced by compensation tied to recommendations.
Valuation Methodology
Jefferies uses market capitalization, maturity, growth/value, volatility, and expected total return to assign ratings. Price targets are based on FCF yield and peer comparisons.
Investment Recommendation
- Underperform: Expected total return of minus 10% or less within 12 months.
Company Description
Dassault Systèmes SA provides software solutions and consulting services across design, engineering, and digital transformation. Founded in 1981, it is headquartered in Vélizy-Villacoublay, France.
Company Specific Disclosures
Alex Nguyen has an equity position in Intuit Inc. (NASDAQ: INTU).
试读结束,高清完整版pdf/doc/ppt,请点下载