CGS International
May 14, 2025
Venture Corporation: Navigating a Challenging FY25F with Strategic Resilience
1Q25 Performance Overview: Revenue Dip Offset by Robust Profit Margins
- Venture Corporation’s 1Q25 revenue experienced a decline of 7% quarter-over-quarter (qoq) and 8% year-over-year (yoy), landing at S\$617 million. [[1]]
- This figure aligns with 23% of both CGS International’s and Bloomberg consensus’ full-year forecasts, deeming the revenue performance in line with expectations. [[1]]
- Net profit for 1Q25 reached S\$56 million, marking an 8% decrease qoq and a 7% decrease yoy. [[1]]
- This places the net profit at 25% of CGS International’s and 23% of Bloomberg consensus’ full-year forecasts, considered in line with or slightly below expectations. [[1]]
- Despite the revenue decline, Venture Corporation maintained a robust net profit margin of 9.1% in 1Q25. [[1]]
- This was achieved through a continued emphasis on cost efficiency and the delivery of high-value solutions via differentiated capabilities. [[1]]
- As of the end of March 2025, the net asset value per share stood at S\$10.11. [[1]]
Demand Factors and R&D Impact
- The revenue decrease is attributed to reduced demand from a major customer (contributing over 10% of FY24 revenue) within the Lifestyle Consumer technology sector. [[1]]
- Venture Corporation’s R&D design innovation enhanced the reliability and longevity of this customer’s key products. [[1]]
- This improvement led to a lower product replacement rate, impacting revenue. [[1]]
Tariff Uncertainty and Mitigation Strategies
- Management indicates that the prevailing tariff situation introduces substantial uncertainty into the global economic landscape. [[2]]
- There is a lack of clear visibility regarding the tariff environment over the next 12 months. [[2]]
- Venture is proactively developing competitive solutions for its clientele and partners. [[2]]
- These solutions aim to alleviate any tariff-related effects using its production facilities in the US, Singapore, and Malaysia. [[2]]
- The management anticipates potential opportunities to grow market share across at least three or four of the technology domains in which the group is active in the coming years. [[2]]
Investment Recommendation: Hold with Revised Target Price
- CGS International has reiterated a Hold recommendation on Venture Corporation. [[2]]
- This is based on a total potential return of 3.99%. [[2]]
- The target price has been adjusted upwards from S\$10.13 to S\$10.97. [[2]]
- This revision reflects a shift to 13.1x FY26 P/E, which is 0.5 standard deviations below its 20-year (FY06-25) average P/E. [[2]]
- The rationale for using 0.5 standard deviations below the average is to balance potential improvements in qoq net profit in 2Q25F with the still-cautious FY25F demand outlook for the group. [[2]]
- Previously, the P/E multiple was pegged at 12.1x, reflecting the EPS decline during the Global Financial Crisis spanning FY07-09 when Venture’s average P/E multiple de-rated to 12.1x. [[2]]
- The share price is expected to find support at its end-March 25 net asset value per share of S\$10.11. [[3]]
Upside and Downside Risks
Upside Risks: [[3]]
- New product launches by customers. [[3]]
- Better-than-expected revenue opportunities as businesses diversify production from China to Malaysia. [[3]]
Downside Risks: [[3]]
- Potential supply chain disruptions affecting the availability of parts and components. [[3]]
- A worsening global economic outlook, potentially reducing orders from customers. [[3]]
- Further cuts to healthcare spending and grants to universities in the US, which could lower demand from its life science customers. [[3]]
Key Financial Metrics and Ratios
- Current Price: S\$11.27 [[3]]
- Target Price: S\$10.97 [[3]]
- Previous Target: S\$10.13 [[3]]
- Up/downside: -2.7% [[3]]
- CGSI / Consensus: -10.1% [[3]]
- Market Cap: US\$2,497m or S\$3,242m [[3]]
- Average daily turnover: US\$6.43m or S\$8.55m [[3]]
- Current shares o/s: 289.1m [[3]]
- Free float: 92.9% [[3]]
Major Shareholders
- Wong Ngit Liong: 7.1% [[3]]
- Schroders: 6.8% [[3]]
Analyst Contact
- William TNG, CFA [[3]]
- T (65) 6210 8676 [[3]]
- E [email protected] [[3]]
Financial Summary and Forecasts
| (S\$m) | Dec-23A | Dec-24A | Dec-25F | Dec-26F | Dec-27F |
|---|---|---|---|---|---|
| Revenue | 3,025 | 2,736 | 2,634 | 2,659 | 2,672 |
| Net Profit | 270.0 | 245.0 | 220.5 | 242.0 | 252.3 |
| Core EPS (S\$) | 0.94 | 0.85 | 0.76 | 0.84 | 0.87 |
| Core EPS Growth | (26.9%) | (9.5%) | (10.0%) | 9.7% | 4.3% |
| FD Core P/E (x) | 12.12 | 13.33 | 14.77 | 13.46 | 12.91 |
| Price To Sales (x) | 1.07 | 1.19 | 1.24 | 1.23 | 1.22 |
| DPS (S\$) | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 |
| Dividend Yield | 6.65% | 6.65% | 6.65% | 6.65% | 6.65% |
| EV/EBITDA (x) | 6.79 | 6.78 | 7.39 | 6.63 | 6.23 |
| P/FCFE (x) | 6.56 | 6.62 | 10.58 | 13.74 | 12.98 |
| Net Gearing | (36.3%) | (44.4%) | (47.6%) | (47.8%) | (48.4%) |
| P/BV (x) | 1.15 | 1.13 | 1.13 | 1.12 | 1.10 |
| ROE | 9.52% | 8.56% | 7.63% | 8.33% | 8.60% |
1Q25 Results Summary
| (S\$m) | 1Q25 | 1Q24 | yoy chg | 4Q24 | qoq chg | Comments |
|---|---|---|---|---|---|---|
| Revenue | 617 | 667 | -8% | 662 | -7% | 1Q25 revenue fell 7% qoq , 8% yoy due to lower demand from a key customer in the Lifestyle Consumer technology domain. 1Q25 revenue at 23% of our/Bloomberg consensus’s full-year forecasts was in line with expectation. |
| Net profit | 56 | 60 | -7% | 61 | -8% | 1Q25 net profit at 25% of our full-year forecast was in line with our expectation. 1Q25 net profit at 23% of Bloomberg Consensus’ full-year forecast was below consensus’ expectations. |
| Net profit margin | 9.1% | 9.0% | 0.1 % pts | 9.2% | (0.1) % pts | 1Q25 net profit margin was maintained at 9.0% due to increase focus on operational efficiencies and productivity enhancements. |
Peer Comparison
| Company | Bloomberg Ticker | Recom. | Price (lcl curr) | Target Price (lcl curr) | Market Cap (US\$ m) | P/E (x) CY25F | P/E (x) CY26F | 3-year EPS CAGR (%) | P/BV (x) CY25F | Recurring ROE (%) CY25F | Dividend Yield (%) CY25F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Venture Corporation | VMS SP | HOLD | 11.27 | 10.97 | 2,497 | 14.8 | 13.5 | 0.7% | 1.13 | 7.6% | 6.7% |
| Benchmark Electronics | BHE US | NR | 37.16 | NA | 1,341 | 16.0 | 14.2 | na | 1.21 | 7.8% | 1.9% |
| Celestica Inc | CLS US | NR | 109.9 | NA | 12,698 | 21.7 | 17.9 | 25.7% | 7.13 | 29.1% | na |
| Flextronics International | FLEX US | NR | 41.85 | NA | 16,033 | 19.8 | 13.1 | 16.0% | 3.11 | 21.3% | na |
| Jabil Circuit | JBL US | NR | 167.0 | NA | 17,928 | 17.6 | 15.7 | -9.5% | 12.80 | 65.5% | 0.2% |
| Plexus Corp | PLXS US | NR | 133.4 | NA | 3,612 | 19.1 | 17.3 | 9.3% | 2.46 | 13.9% | na |
| Sanmina-SCI Corp | SANM US | NR | 85.27 | NA | 4,559 | 14.7 | na | na | 1.97 | 14.2% | na |
| Simple Average (US) | 18.1 | 15.7 | 10.4% | 4.78 | 25.3% | 1.1% |
ESG Overview
- Venture Corporation maintains a C+ ESG Combined Score from Refinitiv from FY20 to FY22. [[3]]
- The company was recognized as Runner-up in the Most Transparent Company (Technology Category) award by the Securities Investors Association (Singapore) (SIAS) in 2022. [[3]]
ESG Factors to Watch
Customer Concentration Risk: [[3]]
- Venture faces customer concentration risk due to non-disclosure agreements, making it difficult to name major customers. [[3]]
- Based on the FY23 annual report, two major customers each account for over 10% of its revenue (FY22: 1 customer). [[3]]
- The loss of these customers could adversely affect Venture, although it is not assumed in current forecasts. [[3]]
ESG Highlights: [[3]]
- Channel checks indicate Venture is involved in manufacturing e-cigarettes. [[4]]
- While the valuation methodology does not discount for e-cigarette involvement, some investors may be restricted from investing in companies with exposure to smoking. [[4]]
Trends: [[4]]
- Venture’s primary energy source is electricity from the grid. [[4]]
- Carbon emission intensity by revenue increased from 25.17 TCO2e/S\$m in 2022 to 26.77 TCO2e/S\$m in 2023. [[4]]
- Measures to reduce electricity usage include replacing traditional lighting with LED and older air-conditioning systems with energy-efficient inverter-type units. [[4]]
Key Balance Sheet Items
| (S\$m) | Dec-23A | Dec-24A | Dec-25F | Dec-26F | Dec-27F |
|---|---|---|---|---|---|
| Total Cash And Equivalents | 1,056 | 1,317 | 1,408 | 1,428 | 1,462 |
| Total Debtors | 677 | 668 | 649 | 656 | 659 |
| Inventories | 823 | 686 | 535 | 540 | 543 |
| Total Current Assets | 2,605 | 2,727 | 2,648 | 2,680 | 2,720 |
| Fixed Assets | 273 | 278 | 276 | 274 | 271 |
| Total Investments | 26 | 43 | 43 | 43 | 43 |
| Intangible Assets | 641 | 640 | 640 | 640 | 640 |
| Total Non-current Assets | 950 | 973 | 971 | 968 | 966 |
| Short-term Debt | 9 | 12 | 12 | 12 | 12 |
| Total Creditors | 392 | 444 | 361 | 364 | 366 |
| Total Current Liabilities | 697 | 785 | 702 | 706 | 708 |
| Total Long-term Debt | 19 | 18 | 18 | 18 | 18 |
| Total Non-current Liabilities | 19 | 18 | 18 | 18 | 18 |
| Total Liabilities | 717 | 806 | 723 | 726 | 728 |
| Shareholders’ Equity | 2,834 | 2,890 | 2,891 | 2,916 | 2,952 |
| Total Equity | 2,838 | 2,894 | 2,896 | 2,922 | 2,958 |
Key Ratios and Drivers
| Dec-23A | Dec-24A | Dec-25F | Dec-26F | Dec-27F | |
|---|---|---|---|---|---|
| Revenue Growth (%) | (21.7%) | (9.6%) | (3.7%) | 1.0% | 0.5% |
| Operating EBITDA Growth (%) | (29.9%) | (11.1%) | (12.4%) | 10.3% | 4.5% |
| Operating EBITDA Margin | 10.8% | 10.6% | 9.7% | 10.6% | 11.0% |
| Net Cash Per Share (S\$) | 3.54 | 4.45 | 4.77 | 4.84 | 4.95 |
| BVPS (S\$) | 9.76 | 10.00 | 10.00 | 10.09 | 10.21 |
| Gross Interest Cover | 408.9 | 227.3 | 292.6 | 327.1 | 343.7 |
| Effective Tax Rate | 18.2% | 19.8% | 18.0% | 18.0% | 18.0% |
| Net Dividend Payout Ratio | 66.0% | 70.9% | 80.6% | 73.4% | 70.4% |
| Accounts Receivables Days | 95.55 | 89.96 | 91.26 | 89.58 | 89.78 |
| Inventory Days | 152.8 | 136.4 | 114.1 | 99.5 | 99.8 |
| Accounts Payables Days | 74.84 | 75.47 | 75.11 | 67.07 | 67.22 |
| ROIC (%) | 14.6% | 14.5% | 14.2% | 16.8% | 17.6% |
| ROCE (%) | 11.3% | 10.4% | 9.1% | 9.9% | 10.2% |
| Return On Average Assets | 8.30% | 7.31% | 6.23% | 6.99% | 7.27% |
