SlideShare a Scribd company logo
1 of 41
Senior Analyst
Tomás Valladares
Analysts
Dylan Melton
Hayden Dunning
Thanh Cong
Table of Contents
I. Investment Thesis
II. Company Overview
III. Industry Overview
IV. Valuation
V. Appendix
Investment Thesis: MKS Instruments (NASDAQ/MKSI)
MKS Instruments, Inc. provides instruments, systems, subsystems, and process
control solutions that measure, monitor, deliver, analyze, power, and control critical
parameters of manufacturing processes worldwide.
Recommendation: Buy Current Price: $156.87 Target Price: $188.77
Investment Thesis
● MKS Instruments is focused on
growth in their industry by
performing successful acquisitions
to reach new markets
● Promising end market opportunities
in industrial semiconductors
● Have been experiencing stable
demand that is expected to increase
Merits
● Niche market leader
● Diversified product line
● Promising acquisition of Atotech
Risks
● Future results are subject to fluctuations
● Global business regulations
● Top 10 customers make up 44% of revenue
Company Overview
● Founded in 1961
● Initial Public Offering (IPO) in 1999
● Market cap of $8.5B
Headquarters in Andover, MA
● 5,800 employees
● 9 domestic locations
● 5 international locations
Business Model
● MKSI is a global provider of instruments, systems, subsystems and process
control solutions that measure, monitor, deliver, analyze, power and control
critical parameters of advanced manufacturing processes to improve process
performance and productivity. Products are used for tech, health sciences,
industrials, and research and defense.
Top 5 Customers
Customers % revenue
Lam Research Corp 12.40%
Applied Metals 10.90%
Tokyo Electron Ltd 5.89%
ASML Holding NV 5.69%
Samsung 2.91%
Top 5 Suppliers
Suppliers Rev. Involvement
Gooch & Housego PLC 2.41%
nLight Inc 0.72%
Lumentum Holdings Inc 0.11%
Brooks Automation Inc 0.09%
Berkshire Hathaway <0.01%
Revenue Breakdown
Segment Revenue (millions) Revenue %
Vacuum and Analysis 1405.9 60.34%
Light and Motion 689.6 29.60%
Equipment and Solutions 234.5 10.06%
Industry Outlook
● Demand for Semiconductor Manufacturing is
expected to expand over the five years
● Industry exports are expected to increase at an
annualized rate of 4.4% to $22.3 billion over the
next five years.
Average Chip Revenue ($B)
Competitor Comparison
Gross
margin
Operating margin
(EBIT)
Net profit
margin
Return on assets
(ROA)
MKSI 47.37% 20.09% 15.03% 9.57%
Brooks 45.79% 8.99% 7.23% 4.22%
Ultra Clean 19.39% 9.68% 5.55% 7.31%
Advantest 56.37% 21.83% 22.31% 17.93%
Average 42.23% 15.15% 12.53% 9.76%
Profitability
Inventory
Turnover
Asset
Turnover
A/R
Turnover
MKSI 2.86 0.69 6.63
Brooks 4.41 0.67 5.26
Ultra Clean 5.35 1.12 9.54
Advantest 2.28 0.87 7.01
Average 3.725 0.8375 7.11
Efficiency
Revenue 5
yr CAGR
Gross Profit
5 yr CAGR
Operating
Income
(EBIT) 5yr
CAGR Diluted EPS Dvd P/O
MKSI 12.34% 13.02% 57.56% 8.57 8.32%
Brooks 12.22% 17.34% 42.68% 1.59 18.97%
Ultra Clean 21.68% 26.77% 53.70% 2.13 0%
Advantest 18.48% 16.81% 35.41% 3.73 0%
Average 12.94% 14.79% 47.34% 4.01 5.46%
Growth
P/E EV/EBITDA EV/Revenue
MKSI 15.57 10.97 10.66
Brooks 54.58 32.56 22.88
Ultra Clean 18.48 10.26 4.12
Advantest 21.87 33.47 1.83
Average 27.625 21.815 21.815
Price Multiples
Current
Ratio Debt/Equity
Total
Debt/Total
Assets
MKSI 5.05 39.19% 26.45%
Brooks 2.31 7.86% 5.82%
Ultra Clean 2.81 84.32% 28.28%
Advantest 3.16 4.03% 2.80%
Average 2.666 27.08% 15.84%
Financial Health
SWOT Analysis
● Strengths
○ High and increasing barriers to entry
○ Well diversified
○ Mature, low debt, stable EBIT
● Opportunities
○ High performance drivers
○ Revenue forecasted to increase at an
annualized rate of $2.4 billion over the
next five years
● Threats
○ Industry and customer concentration
○ Integration of acquired businesses
○ High revenue concentration
● Weaknesses
○ Low profit vs sector average (rank 60th)
○ Subject to unforeseen risks in the global
supply chain and consumer demand
○ Revenue is limited by supply challenges
Comp Sheet
Porter’s Five Forces
● Potential Entrants - Low
○ High barriers to entry decreases the risk along with high startup costs
○ Barriers to entry are set to increase
● Suppliers - Medium
○ MKSI is largest company focused on gas for semiconductors
● Buyers - Low
○ High startup costs means it is unlikely that buyers will produce on site
○ MSKI does not face many direct competitors
● Threat of Substitutes - Very low
○ Industry products have high complexity
● Competitive Rivalry - Low
○ Many players in this sector do business together and benefit each other
● Broad end market possibilities. E.g. Increase use of semiconductors in industrial applications.
This increase was seen in the Q3 earnings call.
● Atotech acquisition lets them expand customer market by reaching the growing demand
● Atotech has 65% of revenue from electronics, they will strengthen the electronics supply chain
● MKSI, along with competitors, is experiencing stable demand
● Semiconductor downstream market growth
Revenue Drivers
Comp Sheet
Growth Expectations
● Advanced electronics manufacturing segment double digit CAGR growth 2020-2025
● 4.2% annualized revenue growth in the Semiconductor Machinery Manufacturing Industry
expectations 2021-2026
● Downstream market growth is expected to increase MKSI industry revenue
● Analyst projections and target price are consistent with our findings from relative valuation
Valuation
Comp Sheet
Firms Revenue (M) EBITDA (M)
EV /
Revenue EV/EBITDA P/E P/B
5yr Average FCF
Yield
MKSI $2,693.80 $765.60 2.99 10.97 16.953 3.07 6.07%
Brooks $1,097.60 $243.30 6.96 32.56 66.151 5.88 2.51%
Ultra Clean $1,665.70 $214.80 1.36 10.26 21.174 2.6 4.61%
Advantest $3,223.30 $900.70 4.65 33.47 21.724 6.3 7.56%
Industry Avg
(Damodaran) $1,404.45 $383.24 5.14 18.69 24.83 3.24 3.80%
Sources: Bloomberg Terminal and Damoradan Online (10/21/2021)
Comp Sheet
Market Approach
Firm
MSKI EPS * Comp
P/E
MKSI BVPS *
Comp P/B
MKSI Competitors: MKSI Equity Value Per Share
Brooks Automation $566.91 $277.54
Ultra Clean Holdings. $181.46 $122.72
Advantest $186.17 $297.36
Industry Median (Bloomberg) $212.79 $152.93
Market Approach
Free Cash Flow Approach
Firm
((MKSI FCF / comp 5yr fcf yd) -
net debt)/diluted shares
outstanding
MKSI Competitors
MKSI Equity Value Per
Share
Brooks Automation $ 340.63
Ultra Clean Holdings. $ 185.76
Advantest $ 113.36
Industry Average (Bloomberg) $ 225.42
Free Cash Flow Yield Approach
Industry Range
Industry Range
Comp Sheet
Weighted Average Cost of Capital
Historical Metrics
Revenue
Historical Metrics
Profit Margins
Historical Metrics
Share Price
Investment Thesis: MKS Instruments (NASDAQ/MKSI)
MKS Instruments, Inc. provides instruments, systems, subsystems, and process
control solutions that measure, monitor, deliver, analyze, power, and control critical
parameters of manufacturing processes worldwide.
Recommendation: Buy Current Price: $156.87 Target Price: $188.77
Investment Thesis
● MKS Instruments is focused on
growth in their industry by
performing successful acquisitions
to reach new markets
● Promising end market opportunities
in industrial semiconductors
● Have been experiencing stable
demand that is expected to increase
Merits
● Niche market leader
● Diversified product line
● Promising acquisition of Atotech
Risks
● Future results are subject to fluctuations
● Global business regulations
● Top 10 customers make up 44% of revenue
Appendix
Income Statement
Income Statement
Balance Sheet
Assets
Balance Sheet
Liabilities & Shareholders Equity
Statement of Cash Flows
Statement of Cash Flows
Statement of Cash Flows
DCF
Select Operating Data
DCF
Balance Sheet & Other Data
DCF
Free Cash Flow Buildup
DCF
Weighted Average Cost of Capital
DCF
Equity Valuation Range
Questions?

More Related Content

What's hot

Mc Kinsey Productivity
Mc Kinsey ProductivityMc Kinsey Productivity
Mc Kinsey Productivity
FNian
 

What's hot (20)

JLL Detroit Industrial Insight & Statistics - Q2 2016
JLL Detroit Industrial Insight & Statistics - Q2 2016JLL Detroit Industrial Insight & Statistics - Q2 2016
JLL Detroit Industrial Insight & Statistics - Q2 2016
 
Made in America, Again: Third Annual Survey of U.S.-Based Manufacturing Execu...
Made in America, Again: Third Annual Survey of U.S.-Based Manufacturing Execu...Made in America, Again: Third Annual Survey of U.S.-Based Manufacturing Execu...
Made in America, Again: Third Annual Survey of U.S.-Based Manufacturing Execu...
 
Methodologies to measure market competition – UK CMA – Feb 2021 OECD Workshop
Methodologies to measure market competition – UK CMA – Feb 2021 OECD WorkshopMethodologies to measure market competition – UK CMA – Feb 2021 OECD Workshop
Methodologies to measure market competition – UK CMA – Feb 2021 OECD Workshop
 
Nmims nm paladins 5
Nmims nm paladins 5Nmims nm paladins 5
Nmims nm paladins 5
 
Methodologies to measure market competition – New Zealand – Feb 2021 OECD Wor...
Methodologies to measure market competition – New Zealand – Feb 2021 OECD Wor...Methodologies to measure market competition – New Zealand – Feb 2021 OECD Wor...
Methodologies to measure market competition – New Zealand – Feb 2021 OECD Wor...
 
Competition Technological Investments Productivity Cusolito Garcia Maloney IM...
Competition Technological Investments Productivity Cusolito Garcia Maloney IM...Competition Technological Investments Productivity Cusolito Garcia Maloney IM...
Competition Technological Investments Productivity Cusolito Garcia Maloney IM...
 
OECD Competition Trends 2020 - Statistical Highlights
OECD Competition Trends 2020 - Statistical HighlightsOECD Competition Trends 2020 - Statistical Highlights
OECD Competition Trends 2020 - Statistical Highlights
 
Deloitte Maverick 2015: Qualifier West Zone
Deloitte Maverick 2015: Qualifier West Zone Deloitte Maverick 2015: Qualifier West Zone
Deloitte Maverick 2015: Qualifier West Zone
 
Deloitte Consulting Case Competition 2017
Deloitte Consulting Case Competition 2017Deloitte Consulting Case Competition 2017
Deloitte Consulting Case Competition 2017
 
Methodologies to Measure Market Competition – DUSO – June 2021 OECD discussion
Methodologies to Measure Market Competition – DUSO – June 2021 OECD discussionMethodologies to Measure Market Competition – DUSO – June 2021 OECD discussion
Methodologies to Measure Market Competition – DUSO – June 2021 OECD discussion
 
Driving Productivity Growth: The Importance of Firm-Specific Knowledge Assets
Driving Productivity Growth: The Importance of Firm-Specific Knowledge AssetsDriving Productivity Growth: The Importance of Firm-Specific Knowledge Assets
Driving Productivity Growth: The Importance of Firm-Specific Knowledge Assets
 
ITC Industry in Turkey by 2018
ITC Industry in Turkey by 2018ITC Industry in Turkey by 2018
ITC Industry in Turkey by 2018
 
Productivity and structural reforms
Productivity and structural reformsProductivity and structural reforms
Productivity and structural reforms
 
Automotive Industry in Turkey by 2018
Automotive Industry in Turkey by 2018Automotive Industry in Turkey by 2018
Automotive Industry in Turkey by 2018
 
Made in America, Again
Made in America, AgainMade in America, Again
Made in America, Again
 
Services in EU what kinds of regulatory policy enhance productivity van der M...
Services in EU what kinds of regulatory policy enhance productivity van der M...Services in EU what kinds of regulatory policy enhance productivity van der M...
Services in EU what kinds of regulatory policy enhance productivity van der M...
 
Deloitte Maverick 2014 - First Round - Team SIBM Bangalore
Deloitte Maverick 2014 - First Round - Team SIBM BangaloreDeloitte Maverick 2014 - First Round - Team SIBM Bangalore
Deloitte Maverick 2014 - First Round - Team SIBM Bangalore
 
Mc Kinsey Productivity
Mc Kinsey ProductivityMc Kinsey Productivity
Mc Kinsey Productivity
 
Swot analysis
Swot analysisSwot analysis
Swot analysis
 
Deloitte - Round I
Deloitte - Round IDeloitte - Round I
Deloitte - Round I
 

Similar to Final MKSI Presentation

CII_ICTE Panel Report
CII_ICTE Panel ReportCII_ICTE Panel Report
CII_ICTE Panel Report
Malay Shah
 

Similar to Final MKSI Presentation (20)

Bridgewater presentation
Bridgewater presentationBridgewater presentation
Bridgewater presentation
 
Spirax sarco engineering
Spirax sarco engineeringSpirax sarco engineering
Spirax sarco engineering
 
GGG Presentation
GGG PresentationGGG Presentation
GGG Presentation
 
IDFC Core Equity Fund _Fund presentation
IDFC Core Equity Fund _Fund presentationIDFC Core Equity Fund _Fund presentation
IDFC Core Equity Fund _Fund presentation
 
IDFC Core Equity Fund _Fund presentation
IDFC Core Equity Fund _Fund presentationIDFC Core Equity Fund _Fund presentation
IDFC Core Equity Fund _Fund presentation
 
Cleveland Research Company Stock Pitch - Acuity Brands
Cleveland Research Company Stock Pitch - Acuity BrandsCleveland Research Company Stock Pitch - Acuity Brands
Cleveland Research Company Stock Pitch - Acuity Brands
 
Manufacturing Fund India
Manufacturing Fund IndiaManufacturing Fund India
Manufacturing Fund India
 
Deloitte Case Solution Maverick
Deloitte Case Solution MaverickDeloitte Case Solution Maverick
Deloitte Case Solution Maverick
 
CII_ICTE Panel Report
CII_ICTE Panel ReportCII_ICTE Panel Report
CII_ICTE Panel Report
 
Deloitte Maverick 2014
Deloitte Maverick 2014Deloitte Maverick 2014
Deloitte Maverick 2014
 
Manufacturing Value, A CVG Second Thursday Event, 10/10/13
Manufacturing Value, A CVG Second Thursday Event, 10/10/13Manufacturing Value, A CVG Second Thursday Event, 10/10/13
Manufacturing Value, A CVG Second Thursday Event, 10/10/13
 
Caterpillar inc strategy
Caterpillar inc strategyCaterpillar inc strategy
Caterpillar inc strategy
 
Boeing Company
Boeing CompanyBoeing Company
Boeing Company
 
Credit Suisse Fall 2015 Pitch Competition
Credit Suisse Fall 2015 Pitch CompetitionCredit Suisse Fall 2015 Pitch Competition
Credit Suisse Fall 2015 Pitch Competition
 
Fall 2015 Credit Suisse Pitch Competition
Fall 2015 Credit Suisse Pitch CompetitionFall 2015 Credit Suisse Pitch Competition
Fall 2015 Credit Suisse Pitch Competition
 
Managing turnarounds in times of crisis
Managing turnarounds in times of crisisManaging turnarounds in times of crisis
Managing turnarounds in times of crisis
 
Ways And Means To Increase India’s Manufactured Exports
Ways And Means To Increase India’s Manufactured ExportsWays And Means To Increase India’s Manufactured Exports
Ways And Means To Increase India’s Manufactured Exports
 
Ways And Means To Increase India’s Manufactured Exports
Ways And Means To Increase India’s Manufactured ExportsWays And Means To Increase India’s Manufactured Exports
Ways And Means To Increase India’s Manufactured Exports
 
Sridhar Mumbai
Sridhar MumbaiSridhar Mumbai
Sridhar Mumbai
 
Financial Valuation & Stock Recommendation Case Project
Financial Valuation & Stock Recommendation Case ProjectFinancial Valuation & Stock Recommendation Case Project
Financial Valuation & Stock Recommendation Case Project
 

Recently uploaded

➥🔝 7737669865 🔝▻ Ongole Call-girls in Women Seeking Men 🔝Ongole🔝 Escorts S...
➥🔝 7737669865 🔝▻ Ongole Call-girls in Women Seeking Men  🔝Ongole🔝   Escorts S...➥🔝 7737669865 🔝▻ Ongole Call-girls in Women Seeking Men  🔝Ongole🔝   Escorts S...
➥🔝 7737669865 🔝▻ Ongole Call-girls in Women Seeking Men 🔝Ongole🔝 Escorts S...
amitlee9823
 
Call Girls Begur Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Begur Just Call 👗 7737669865 👗 Top Class Call Girl Service BangaloreCall Girls Begur Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Begur Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
amitlee9823
 
Just Call Vip call girls Palakkad Escorts ☎️9352988975 Two shot with one girl...
Just Call Vip call girls Palakkad Escorts ☎️9352988975 Two shot with one girl...Just Call Vip call girls Palakkad Escorts ☎️9352988975 Two shot with one girl...
Just Call Vip call girls Palakkad Escorts ☎️9352988975 Two shot with one girl...
gajnagarg
 
Call Girls Bommasandra Just Call 👗 7737669865 👗 Top Class Call Girl Service B...
Call Girls Bommasandra Just Call 👗 7737669865 👗 Top Class Call Girl Service B...Call Girls Bommasandra Just Call 👗 7737669865 👗 Top Class Call Girl Service B...
Call Girls Bommasandra Just Call 👗 7737669865 👗 Top Class Call Girl Service B...
amitlee9823
 
CHEAP Call Girls in Saket (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
CHEAP Call Girls in Saket (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICECHEAP Call Girls in Saket (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
CHEAP Call Girls in Saket (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
Just Call Vip call girls Mysore Escorts ☎️9352988975 Two shot with one girl (...
Just Call Vip call girls Mysore Escorts ☎️9352988975 Two shot with one girl (...Just Call Vip call girls Mysore Escorts ☎️9352988975 Two shot with one girl (...
Just Call Vip call girls Mysore Escorts ☎️9352988975 Two shot with one girl (...
gajnagarg
 
➥🔝 7737669865 🔝▻ Dindigul Call-girls in Women Seeking Men 🔝Dindigul🔝 Escor...
➥🔝 7737669865 🔝▻ Dindigul Call-girls in Women Seeking Men  🔝Dindigul🔝   Escor...➥🔝 7737669865 🔝▻ Dindigul Call-girls in Women Seeking Men  🔝Dindigul🔝   Escor...
➥🔝 7737669865 🔝▻ Dindigul Call-girls in Women Seeking Men 🔝Dindigul🔝 Escor...
amitlee9823
 
Call Girls In Shivaji Nagar ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Shivaji Nagar ☎ 7737669865 🥵 Book Your One night StandCall Girls In Shivaji Nagar ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Shivaji Nagar ☎ 7737669865 🥵 Book Your One night Stand
amitlee9823
 
Call Girls In Hsr Layout ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Hsr Layout ☎ 7737669865 🥵 Book Your One night StandCall Girls In Hsr Layout ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Hsr Layout ☎ 7737669865 🥵 Book Your One night Stand
amitlee9823
 
Abortion pills in Jeddah | +966572737505 | Get Cytotec
Abortion pills in Jeddah | +966572737505 | Get CytotecAbortion pills in Jeddah | +966572737505 | Get Cytotec
Abortion pills in Jeddah | +966572737505 | Get Cytotec
Abortion pills in Riyadh +966572737505 get cytotec
 
CHEAP Call Girls in Rabindra Nagar (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
CHEAP Call Girls in Rabindra Nagar  (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICECHEAP Call Girls in Rabindra Nagar  (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
CHEAP Call Girls in Rabindra Nagar (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
Call Girls In Doddaballapur Road ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Doddaballapur Road ☎ 7737669865 🥵 Book Your One night StandCall Girls In Doddaballapur Road ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Doddaballapur Road ☎ 7737669865 🥵 Book Your One night Stand
amitlee9823
 
Call Girls Indiranagar Just Call 👗 9155563397 👗 Top Class Call Girl Service B...
Call Girls Indiranagar Just Call 👗 9155563397 👗 Top Class Call Girl Service B...Call Girls Indiranagar Just Call 👗 9155563397 👗 Top Class Call Girl Service B...
Call Girls Indiranagar Just Call 👗 9155563397 👗 Top Class Call Girl Service B...
only4webmaster01
 
➥🔝 7737669865 🔝▻ Mathura Call-girls in Women Seeking Men 🔝Mathura🔝 Escorts...
➥🔝 7737669865 🔝▻ Mathura Call-girls in Women Seeking Men  🔝Mathura🔝   Escorts...➥🔝 7737669865 🔝▻ Mathura Call-girls in Women Seeking Men  🔝Mathura🔝   Escorts...
➥🔝 7737669865 🔝▻ Mathura Call-girls in Women Seeking Men 🔝Mathura🔝 Escorts...
amitlee9823
 
Abortion pills in Doha Qatar (+966572737505 ! Get Cytotec
Abortion pills in Doha Qatar (+966572737505 ! Get CytotecAbortion pills in Doha Qatar (+966572737505 ! Get Cytotec
Abortion pills in Doha Qatar (+966572737505 ! Get Cytotec
Abortion pills in Riyadh +966572737505 get cytotec
 
➥🔝 7737669865 🔝▻ Bangalore Call-girls in Women Seeking Men 🔝Bangalore🔝 Esc...
➥🔝 7737669865 🔝▻ Bangalore Call-girls in Women Seeking Men  🔝Bangalore🔝   Esc...➥🔝 7737669865 🔝▻ Bangalore Call-girls in Women Seeking Men  🔝Bangalore🔝   Esc...
➥🔝 7737669865 🔝▻ Bangalore Call-girls in Women Seeking Men 🔝Bangalore🔝 Esc...
amitlee9823
 
Just Call Vip call girls Bellary Escorts ☎️9352988975 Two shot with one girl ...
Just Call Vip call girls Bellary Escorts ☎️9352988975 Two shot with one girl ...Just Call Vip call girls Bellary Escorts ☎️9352988975 Two shot with one girl ...
Just Call Vip call girls Bellary Escorts ☎️9352988975 Two shot with one girl ...
gajnagarg
 
Just Call Vip call girls roorkee Escorts ☎️9352988975 Two shot with one girl ...
Just Call Vip call girls roorkee Escorts ☎️9352988975 Two shot with one girl ...Just Call Vip call girls roorkee Escorts ☎️9352988975 Two shot with one girl ...
Just Call Vip call girls roorkee Escorts ☎️9352988975 Two shot with one girl ...
gajnagarg
 

Recently uploaded (20)

➥🔝 7737669865 🔝▻ Ongole Call-girls in Women Seeking Men 🔝Ongole🔝 Escorts S...
➥🔝 7737669865 🔝▻ Ongole Call-girls in Women Seeking Men  🔝Ongole🔝   Escorts S...➥🔝 7737669865 🔝▻ Ongole Call-girls in Women Seeking Men  🔝Ongole🔝   Escorts S...
➥🔝 7737669865 🔝▻ Ongole Call-girls in Women Seeking Men 🔝Ongole🔝 Escorts S...
 
(NEHA) Call Girls Katra Call Now 8617697112 Katra Escorts 24x7
(NEHA) Call Girls Katra Call Now 8617697112 Katra Escorts 24x7(NEHA) Call Girls Katra Call Now 8617697112 Katra Escorts 24x7
(NEHA) Call Girls Katra Call Now 8617697112 Katra Escorts 24x7
 
Call Girls Begur Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Begur Just Call 👗 7737669865 👗 Top Class Call Girl Service BangaloreCall Girls Begur Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Begur Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
 
Just Call Vip call girls Palakkad Escorts ☎️9352988975 Two shot with one girl...
Just Call Vip call girls Palakkad Escorts ☎️9352988975 Two shot with one girl...Just Call Vip call girls Palakkad Escorts ☎️9352988975 Two shot with one girl...
Just Call Vip call girls Palakkad Escorts ☎️9352988975 Two shot with one girl...
 
Call Girls Bommasandra Just Call 👗 7737669865 👗 Top Class Call Girl Service B...
Call Girls Bommasandra Just Call 👗 7737669865 👗 Top Class Call Girl Service B...Call Girls Bommasandra Just Call 👗 7737669865 👗 Top Class Call Girl Service B...
Call Girls Bommasandra Just Call 👗 7737669865 👗 Top Class Call Girl Service B...
 
CHEAP Call Girls in Saket (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
CHEAP Call Girls in Saket (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICECHEAP Call Girls in Saket (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
CHEAP Call Girls in Saket (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
 
Just Call Vip call girls Mysore Escorts ☎️9352988975 Two shot with one girl (...
Just Call Vip call girls Mysore Escorts ☎️9352988975 Two shot with one girl (...Just Call Vip call girls Mysore Escorts ☎️9352988975 Two shot with one girl (...
Just Call Vip call girls Mysore Escorts ☎️9352988975 Two shot with one girl (...
 
➥🔝 7737669865 🔝▻ Dindigul Call-girls in Women Seeking Men 🔝Dindigul🔝 Escor...
➥🔝 7737669865 🔝▻ Dindigul Call-girls in Women Seeking Men  🔝Dindigul🔝   Escor...➥🔝 7737669865 🔝▻ Dindigul Call-girls in Women Seeking Men  🔝Dindigul🔝   Escor...
➥🔝 7737669865 🔝▻ Dindigul Call-girls in Women Seeking Men 🔝Dindigul🔝 Escor...
 
Call Girls In Shivaji Nagar ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Shivaji Nagar ☎ 7737669865 🥵 Book Your One night StandCall Girls In Shivaji Nagar ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Shivaji Nagar ☎ 7737669865 🥵 Book Your One night Stand
 
Call Girls In Hsr Layout ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Hsr Layout ☎ 7737669865 🥵 Book Your One night StandCall Girls In Hsr Layout ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Hsr Layout ☎ 7737669865 🥵 Book Your One night Stand
 
DATA SUMMIT 24 Building Real-Time Pipelines With FLaNK
DATA SUMMIT 24  Building Real-Time Pipelines With FLaNKDATA SUMMIT 24  Building Real-Time Pipelines With FLaNK
DATA SUMMIT 24 Building Real-Time Pipelines With FLaNK
 
Abortion pills in Jeddah | +966572737505 | Get Cytotec
Abortion pills in Jeddah | +966572737505 | Get CytotecAbortion pills in Jeddah | +966572737505 | Get Cytotec
Abortion pills in Jeddah | +966572737505 | Get Cytotec
 
CHEAP Call Girls in Rabindra Nagar (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
CHEAP Call Girls in Rabindra Nagar  (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICECHEAP Call Girls in Rabindra Nagar  (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
CHEAP Call Girls in Rabindra Nagar (-DELHI )🔝 9953056974🔝(=)/CALL GIRLS SERVICE
 
Call Girls In Doddaballapur Road ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Doddaballapur Road ☎ 7737669865 🥵 Book Your One night StandCall Girls In Doddaballapur Road ☎ 7737669865 🥵 Book Your One night Stand
Call Girls In Doddaballapur Road ☎ 7737669865 🥵 Book Your One night Stand
 
Call Girls Indiranagar Just Call 👗 9155563397 👗 Top Class Call Girl Service B...
Call Girls Indiranagar Just Call 👗 9155563397 👗 Top Class Call Girl Service B...Call Girls Indiranagar Just Call 👗 9155563397 👗 Top Class Call Girl Service B...
Call Girls Indiranagar Just Call 👗 9155563397 👗 Top Class Call Girl Service B...
 
➥🔝 7737669865 🔝▻ Mathura Call-girls in Women Seeking Men 🔝Mathura🔝 Escorts...
➥🔝 7737669865 🔝▻ Mathura Call-girls in Women Seeking Men  🔝Mathura🔝   Escorts...➥🔝 7737669865 🔝▻ Mathura Call-girls in Women Seeking Men  🔝Mathura🔝   Escorts...
➥🔝 7737669865 🔝▻ Mathura Call-girls in Women Seeking Men 🔝Mathura🔝 Escorts...
 
Abortion pills in Doha Qatar (+966572737505 ! Get Cytotec
Abortion pills in Doha Qatar (+966572737505 ! Get CytotecAbortion pills in Doha Qatar (+966572737505 ! Get Cytotec
Abortion pills in Doha Qatar (+966572737505 ! Get Cytotec
 
➥🔝 7737669865 🔝▻ Bangalore Call-girls in Women Seeking Men 🔝Bangalore🔝 Esc...
➥🔝 7737669865 🔝▻ Bangalore Call-girls in Women Seeking Men  🔝Bangalore🔝   Esc...➥🔝 7737669865 🔝▻ Bangalore Call-girls in Women Seeking Men  🔝Bangalore🔝   Esc...
➥🔝 7737669865 🔝▻ Bangalore Call-girls in Women Seeking Men 🔝Bangalore🔝 Esc...
 
Just Call Vip call girls Bellary Escorts ☎️9352988975 Two shot with one girl ...
Just Call Vip call girls Bellary Escorts ☎️9352988975 Two shot with one girl ...Just Call Vip call girls Bellary Escorts ☎️9352988975 Two shot with one girl ...
Just Call Vip call girls Bellary Escorts ☎️9352988975 Two shot with one girl ...
 
Just Call Vip call girls roorkee Escorts ☎️9352988975 Two shot with one girl ...
Just Call Vip call girls roorkee Escorts ☎️9352988975 Two shot with one girl ...Just Call Vip call girls roorkee Escorts ☎️9352988975 Two shot with one girl ...
Just Call Vip call girls roorkee Escorts ☎️9352988975 Two shot with one girl ...
 

Final MKSI Presentation

  • 1. Senior Analyst Tomás Valladares Analysts Dylan Melton Hayden Dunning Thanh Cong
  • 2. Table of Contents I. Investment Thesis II. Company Overview III. Industry Overview IV. Valuation V. Appendix
  • 3. Investment Thesis: MKS Instruments (NASDAQ/MKSI) MKS Instruments, Inc. provides instruments, systems, subsystems, and process control solutions that measure, monitor, deliver, analyze, power, and control critical parameters of manufacturing processes worldwide. Recommendation: Buy Current Price: $156.87 Target Price: $188.77 Investment Thesis ● MKS Instruments is focused on growth in their industry by performing successful acquisitions to reach new markets ● Promising end market opportunities in industrial semiconductors ● Have been experiencing stable demand that is expected to increase Merits ● Niche market leader ● Diversified product line ● Promising acquisition of Atotech Risks ● Future results are subject to fluctuations ● Global business regulations ● Top 10 customers make up 44% of revenue
  • 4. Company Overview ● Founded in 1961 ● Initial Public Offering (IPO) in 1999 ● Market cap of $8.5B Headquarters in Andover, MA ● 5,800 employees ● 9 domestic locations ● 5 international locations
  • 5. Business Model ● MKSI is a global provider of instruments, systems, subsystems and process control solutions that measure, monitor, deliver, analyze, power and control critical parameters of advanced manufacturing processes to improve process performance and productivity. Products are used for tech, health sciences, industrials, and research and defense. Top 5 Customers Customers % revenue Lam Research Corp 12.40% Applied Metals 10.90% Tokyo Electron Ltd 5.89% ASML Holding NV 5.69% Samsung 2.91% Top 5 Suppliers Suppliers Rev. Involvement Gooch & Housego PLC 2.41% nLight Inc 0.72% Lumentum Holdings Inc 0.11% Brooks Automation Inc 0.09% Berkshire Hathaway <0.01%
  • 6. Revenue Breakdown Segment Revenue (millions) Revenue % Vacuum and Analysis 1405.9 60.34% Light and Motion 689.6 29.60% Equipment and Solutions 234.5 10.06%
  • 7. Industry Outlook ● Demand for Semiconductor Manufacturing is expected to expand over the five years ● Industry exports are expected to increase at an annualized rate of 4.4% to $22.3 billion over the next five years. Average Chip Revenue ($B)
  • 9. Gross margin Operating margin (EBIT) Net profit margin Return on assets (ROA) MKSI 47.37% 20.09% 15.03% 9.57% Brooks 45.79% 8.99% 7.23% 4.22% Ultra Clean 19.39% 9.68% 5.55% 7.31% Advantest 56.37% 21.83% 22.31% 17.93% Average 42.23% 15.15% 12.53% 9.76% Profitability
  • 10. Inventory Turnover Asset Turnover A/R Turnover MKSI 2.86 0.69 6.63 Brooks 4.41 0.67 5.26 Ultra Clean 5.35 1.12 9.54 Advantest 2.28 0.87 7.01 Average 3.725 0.8375 7.11 Efficiency
  • 11. Revenue 5 yr CAGR Gross Profit 5 yr CAGR Operating Income (EBIT) 5yr CAGR Diluted EPS Dvd P/O MKSI 12.34% 13.02% 57.56% 8.57 8.32% Brooks 12.22% 17.34% 42.68% 1.59 18.97% Ultra Clean 21.68% 26.77% 53.70% 2.13 0% Advantest 18.48% 16.81% 35.41% 3.73 0% Average 12.94% 14.79% 47.34% 4.01 5.46% Growth
  • 12. P/E EV/EBITDA EV/Revenue MKSI 15.57 10.97 10.66 Brooks 54.58 32.56 22.88 Ultra Clean 18.48 10.26 4.12 Advantest 21.87 33.47 1.83 Average 27.625 21.815 21.815 Price Multiples
  • 13. Current Ratio Debt/Equity Total Debt/Total Assets MKSI 5.05 39.19% 26.45% Brooks 2.31 7.86% 5.82% Ultra Clean 2.81 84.32% 28.28% Advantest 3.16 4.03% 2.80% Average 2.666 27.08% 15.84% Financial Health
  • 14. SWOT Analysis ● Strengths ○ High and increasing barriers to entry ○ Well diversified ○ Mature, low debt, stable EBIT ● Opportunities ○ High performance drivers ○ Revenue forecasted to increase at an annualized rate of $2.4 billion over the next five years ● Threats ○ Industry and customer concentration ○ Integration of acquired businesses ○ High revenue concentration ● Weaknesses ○ Low profit vs sector average (rank 60th) ○ Subject to unforeseen risks in the global supply chain and consumer demand ○ Revenue is limited by supply challenges
  • 15. Comp Sheet Porter’s Five Forces ● Potential Entrants - Low ○ High barriers to entry decreases the risk along with high startup costs ○ Barriers to entry are set to increase ● Suppliers - Medium ○ MKSI is largest company focused on gas for semiconductors ● Buyers - Low ○ High startup costs means it is unlikely that buyers will produce on site ○ MSKI does not face many direct competitors ● Threat of Substitutes - Very low ○ Industry products have high complexity ● Competitive Rivalry - Low ○ Many players in this sector do business together and benefit each other
  • 16. ● Broad end market possibilities. E.g. Increase use of semiconductors in industrial applications. This increase was seen in the Q3 earnings call. ● Atotech acquisition lets them expand customer market by reaching the growing demand ● Atotech has 65% of revenue from electronics, they will strengthen the electronics supply chain ● MKSI, along with competitors, is experiencing stable demand ● Semiconductor downstream market growth Revenue Drivers
  • 17. Comp Sheet Growth Expectations ● Advanced electronics manufacturing segment double digit CAGR growth 2020-2025 ● 4.2% annualized revenue growth in the Semiconductor Machinery Manufacturing Industry expectations 2021-2026 ● Downstream market growth is expected to increase MKSI industry revenue ● Analyst projections and target price are consistent with our findings from relative valuation
  • 19. Comp Sheet Firms Revenue (M) EBITDA (M) EV / Revenue EV/EBITDA P/E P/B 5yr Average FCF Yield MKSI $2,693.80 $765.60 2.99 10.97 16.953 3.07 6.07% Brooks $1,097.60 $243.30 6.96 32.56 66.151 5.88 2.51% Ultra Clean $1,665.70 $214.80 1.36 10.26 21.174 2.6 4.61% Advantest $3,223.30 $900.70 4.65 33.47 21.724 6.3 7.56% Industry Avg (Damodaran) $1,404.45 $383.24 5.14 18.69 24.83 3.24 3.80% Sources: Bloomberg Terminal and Damoradan Online (10/21/2021) Comp Sheet
  • 20. Market Approach Firm MSKI EPS * Comp P/E MKSI BVPS * Comp P/B MKSI Competitors: MKSI Equity Value Per Share Brooks Automation $566.91 $277.54 Ultra Clean Holdings. $181.46 $122.72 Advantest $186.17 $297.36 Industry Median (Bloomberg) $212.79 $152.93 Market Approach
  • 21. Free Cash Flow Approach Firm ((MKSI FCF / comp 5yr fcf yd) - net debt)/diluted shares outstanding MKSI Competitors MKSI Equity Value Per Share Brooks Automation $ 340.63 Ultra Clean Holdings. $ 185.76 Advantest $ 113.36 Industry Average (Bloomberg) $ 225.42 Free Cash Flow Yield Approach
  • 23. Comp Sheet Weighted Average Cost of Capital
  • 27. Investment Thesis: MKS Instruments (NASDAQ/MKSI) MKS Instruments, Inc. provides instruments, systems, subsystems, and process control solutions that measure, monitor, deliver, analyze, power, and control critical parameters of manufacturing processes worldwide. Recommendation: Buy Current Price: $156.87 Target Price: $188.77 Investment Thesis ● MKS Instruments is focused on growth in their industry by performing successful acquisitions to reach new markets ● Promising end market opportunities in industrial semiconductors ● Have been experiencing stable demand that is expected to increase Merits ● Niche market leader ● Diversified product line ● Promising acquisition of Atotech Risks ● Future results are subject to fluctuations ● Global business regulations ● Top 10 customers make up 44% of revenue
  • 32. Balance Sheet Liabilities & Shareholders Equity
  • 37. DCF Balance Sheet & Other Data