Earnings Watch: Will the Adobe money machine continue?

Equities 8 minutes to read
Peter Garnry

Head of Equity Strategy

Summary:  This week many late Chinese Q4 earnings will be released with the most important ones being Tencent, Xiaomi, and Meituan representing the Chinese digitalisation. We also focus on Adobe which is scheduled to release earnings tomorrow. We take a closer look at concepts such as growth decay, free cash flow generation, and equity valuation theory, and how these concepts under certain assumptions can lead to an outcome matrix on expected return on Adobe shares.


The earnings season is still thin as we are waiting for the Q1 earnings season to kick off in three weeks. But this week we will get a lot of late Chinese Q4 earnings from many major energy, industrial, and banking firms. For emerging markets and the Chinese equity markets overall, the three most important earnings to watch are Tencent, Xiaomi, and Meituan, that represent the Chinese digitalisation. The list below shows all the 30 most important earnings this week.

Monday: China Resources Beer Holdings, Country Garden Services, Tencent Music Entertainment

Tuesday: Wuxi Biologics Cayman, Haidilao International, People’s Insurance Co Group, Geely Automobile, Adobe, IHS Markit

Wednesday:PetroChinaXiaomi, ANTA Sports Products, China Mengniu Dairy, Tencent, General Mills, E.ON

Thursday:China MobileChina Life Insurance, China Evergrande New Energy, Nongfu Spring, CNOOC, Anhui Conch Cement, China CITIC Bank, Country Garden

Friday: China Construction Bank, China Petroleum & Chemical, China Shenhua Energy, Bank of Communications, Longfor Group, Meituan

Adobe: lessons of growth decay and valuation

In this week’s Earnings Watch we will focus on Adobe scheduled to release earnings tomorrow. This is a company that has always been successful and carved out strong niche business delivering software to the creative industry. April 2012 was a transformational year for the company as it released its Adobe Creative Cloud SaaS platform and over time moved more and more customers to the platform. This was the end of on-premise business model and the beginning of a recurring subscription-based business model with more stable revenue and profitability.

The massive increase in predictability of the business is visible in the free cash flow to revenue time series (see chart below. The business model change happened by accident around the same time long-term interest rates began to go down significantly. As we discussed at length with clients this created bond-like valuations of predictable and high-growth assets such as Adobe. The free cash flow yield went from 11% in 2011 to 2% in 2020.

We have long wanted to write about growth decay concepts and equity valuations, and now is a good time and Adobe is a great example. Many variables influence the value of a business but for a high growth company the key is the growth decay, which is how fast and at what level revenue growth will stabilize? The second key variable is what the free cash flow generation profile will be like. For our example and with the knowledge we have today about the industry, Adobe’s market position, and the current trajectory of revenue and free cash flow, the table below shows a likely projection of Adobe’s business until 2028.

YearRevenueFree cash flowFCF / RevenueRevenue growth
201038009430.248
2011421613330.3160.110
2012440412290.2790.044
201340559630.238-0.079
2014414711390.2750.023
2015479612850.2680.156
2016585419960.3410.221
2017730227350.3750.247
2018903037630.4170.237
20191117140270.3610.237
20201286853080.4120.152
20211521063880.4200.182
20221740074820.4300.144
20231978487050.4400.137
20242215899710.4500.120
202524374109680.4500.100
202626324118460.4500.080
202728035126160.4500.065
202829437132460.4500.050

Source: Bloomberg and Saxo Group

In our example we are modeling a gradual decline in the revenue growth stabilizing around 5% in 2028 and the free cash flow generation on revenue increasing from 41% in 2020 to 45% in 2024 and stabilizing. Under these assumptions, revenue will grow to $29.4bn and free cash flow to $13.2bn in 2028. What is a business of this kind worth in 2028 and what does that translate into in terms of expected returns? The free cash flow in 2028 will have to have a discount factor and for equities this is basically the required rate of return, which is the sum of the risk-free rate and an equity risk premium.

On various scenarios for the US 10-year yield and the equity risk premium we get a range of possible annualized returns from the current market value in March 2021. In the one extreme we get a high 30.5% annualized return over until 2028 if our assumptions come true and the US 10-year yield and equity risk premium collapses to 0.5% respectively, and -0.4% annualized if the equity risk premium goes to 3.5% and the US 10-year yield goes to 3%. What is the equity risk premium likely to be in 2028? The historical average for US equities has been around 5% but the nature of Adobe’s business and the predictability of cash flow means that it should be lower. Somewhere between 2-4% is not unreasonable. The example is not to provide an investment recommendation of Adobe but to show how various assumptions and changing their values produces an outcome matrix that can be used for decision making.

 

Disclaimer

Saxo Capital Markets (Australia) Limited prepares and distributes information/research produced within the Saxo Bank Group for informational purposes only. In addition to the disclaimer below, if any general advice is provided, such advice does not take into account your individual objectives, financial situation or needs. You should consider the appropriateness of trading any financial instrument as trading can result in losses that exceed your initial investment. Please refer to our Analysis Disclaimer, and our Financial Services Guide and Product Disclosure Statement. All legal documentation and disclaimers can be found at https://www.home.saxo/en-au/legal/.

The Saxo Bank Group entities each provide execution-only service. Access and use of Saxo News & Research and any Saxo Bank Group website are subject to (i) the Terms of Use; (ii) the full Disclaimer; and (iii) the Risk Warning in addition (where relevant) to the terms governing the use of the website of a member of the Saxo Bank Group.

Saxo News & Research is provided for informational purposes, does not contain (and should not be construed as containing) financial, investment, tax or trading advice or advice of any sort offered, recommended or endorsed by Saxo Bank Group and should not be construed as a record of our trading prices, or as an offer, incentive or solicitation for the subscription, sale or purchase in any financial instrument. No representation or warranty is given as to the accuracy or completeness of this information. All trading or investments you make must be pursuant to your own unprompted and informed self-directed decision. No Saxo Bank Group entity shall be liable for any losses that you may sustain as a result of any investment decision made in reliance on information on Saxo News & Research.

To the extent that any content is construed as investment research, such content was not intended to and has not been prepared in accordance with legal requirements designed to promote the independence of investment research and as such, would be considered as a marketing communication.

Please read our disclaimers:
- Full Disclaimer (https://www.home.saxo/en-au/legal/disclaimer/saxo-disclaimer)
- Analysis Disclaimer (https://www.home.saxo/en-au/legal/analysis-disclaimer/saxo-analysis-disclaimer)
- Notification on Non-Independent Investment Research (https://www.home.saxo/legal/niird/notification)

Saxo Capital Markets (Australia) Limited
Suite 1, Level 14, 9 Castlereagh St
Sydney NSW 2000
Australia

Contact Saxo

Select region

Australia
Australia

The Saxo trading platform has received numerous awards and recognition. For details of these awards and information on awards visit www.home.saxo/en-au/about-us/awards

Saxo Capital Markets (Australia) Limited ABN 32 110 128 286 AFSL 280372 (‘Saxo’ or ‘Saxo Capital Markets’) is a wholly owned subsidiary of Saxo Bank A/S, headquartered in Denmark. Please refer to our General Business Terms, Financial Services Guide and Product Disclosure Statement to consider whether acquiring or continuing to hold financial products is suitable for you, prior to opening an account and investing in a financial product.

Trading in financial instruments carries various risks, and is not suitable for all investors. Please seek expert advice, and always ensure that you fully understand these risks before trading. Saxo Capital Markets does not provide ‘personal’ financial product advice, any information available on this website is ‘general’ in nature and for informational purposes only. Saxo Capital Markets does not take into account an individual’s needs, objectives or financial situation.

Apple, iPad and iPhone are trademarks of Apple Inc., registered in the US and other countries. AppStore is a service mark of Apple Inc.

The information or the products and services referred to on this website may be accessed worldwide, however is only intended for distribution to and use by recipients located in countries where such use does not constitute a violation of applicable legislation or regulations. Products and Services offered on this website is not intended for residents of the United States and Japan.
Please click here to view our full disclaimer.