UOB Kay Hian
Thursday, 15 May 2025
Venture Corporation (VMS SP): Navigating Tariff Uncertainties and Lifestyle Consumer Technology Weakness
Venture Corporation: HOLD Recommendation Maintained
Venture Corporation (VMS SP) maintains a HOLD rating with a revised target price of S\$12.01, reflecting a 6.6% upside from the current share price of S\$11.27. The adjustment accounts for persistent uncertainties in the global economic environment due to ongoing tariff situations [[1]].
Company Overview
Venture Corporation is a global electronics services provider, offering technology solutions, products, and services across various high-mix, high-value, and complex products [[1]].
Key Stock Data
- GICS Sector: Information Technology [[1]]
- Bloomberg Ticker: VMS SP [[1]]
- Shares Issued (m): 287.7 [[1]]
- Market Cap (S\$m): 3,242.2 [[1]]
- Market Cap (US\$m): 2,498.0 [[1]]
- 3-mth Avg Daily Turnover (US\$m): 6.7 [[1]]
- 52-week High/Low: S\$15.64/S\$10.17 [[1]]
- Major Shareholder: Wong Ngit Liong (7.1%) [[1]]
- FY25 NAV/Share (S\$): 10.11 [[1]]
- FY25 Net Cash/Share (S\$): 4.71 [[1]]
Price Performance
- 1 Month: 5.4% [[1]]
- 3 Month: (13.0%) [[1]]
- 6 Month: (12.6%) [[1]]
- 1 Year: (19.4%) [[1]]
- Year-to-Date: (14.3%) [[1]]
1Q25 Earnings Analysis
VMS reported 1Q25 earnings of S\$56 million, a 7% year-over-year decrease, falling short of expectations and representing only 22% of the full-year estimate. Revenue declined by 8% year-over-year due to reduced demand in the Lifestyle Consumer technology domain [[1]]. The ongoing tariff situation introduces significant uncertainty into the global economic environment, affecting customer visibility [[2]].
Financial Results
Key financial figures for 1Q25 compared to 1Q24 [[2]]:
- Revenue: S\$616.6m (1Q25) vs. S\$666.7m (1Q24), a (7.5%) change [[2]]
- Net Profit: S\$55.9m (1Q25) vs. S\$60.1m (1Q24), a (7.0%) change [[2]]
- Net Margin: 9.1% (1Q25) vs. 9.0% (1Q24), a +0.1ppt change [[2]]
Key Observations
- Earnings Miss: 1Q25 earnings were below expectations due to decreased demand in the Lifestyle Consumer technology domain [[2]].
- Revenue Impact: Excluding the Lifestyle Consumer technology domain, VMS’s revenue would have increased year-over-year [[2]].
- Margin Improvement: Net margin improved by 0.1ppt to 9.1% through cost efficiency and higher-value solutions [[3]].
- Tariff Concerns: Customers express broad consensus that ongoing tariffs create significant uncertainty, with unclear visibility over the next 12 months [[3]].
- Strategic Positioning: VMS is focused on creating competitive solutions and expanding market share in several technology domains [[3]].
Key Financials
Summary of key financials from 2023 to 2027F [[4]]:
Year to 31 Dec (S\$m) |
2023 |
2024 |
2025F |
2026F |
2027F |
Net Turnover |
3,025 |
2,736 |
2,544 |
2,621 |
2,699 |
EBITDA |
330 |
294 |
265 |
273 |
282 |
Operating Profit |
298 |
261 |
237 |
247 |
256 |
Net Profit (rep./act.) |
270 |
245 |
227 |
234 |
242 |
Net Profit (adj.) |
270 |
245 |
227 |
234 |
242 |
EPS (S\$ cent) |
92.8 |
84.8 |
78.5 |
81.1 |
83.7 |
PE (x) |
12.1 |
13.3 |
14.4 |
13.9 |
13.5 |
P/B (x) |
1.2 |
1.1 |
1.1 |
1.1 |
1.1 |
EV/EBITDA (x) |
5.6 |
6.2 |
6.9 |
6.7 |
6.5 |
Dividend Yield (%) |
6.7 |
6.7 |
6.7 |
6.7 |
6.7 |
Net Margin (%) |
8.9 |
9.0 |
8.9 |
8.9 |
9.0 |
Net Debt/(Cash) to Equity (%) |
(37.3) |
(45.6) |
(48.9) |
(48.1) |
(47.4) |
ROE (%) |
9.5 |
8.6 |
7.8 |
8.1 |
8.3 |
Consensus Net Profit (S\$m) |
– |
– |
249 |
263 |
273 |
UOBKH/Consensus (x) |
– |
– |
0.91 |
0.89 |
0.89 |
Growth Initiatives
- Hyperscale Data Centers: VMS aims to capitalize on increasing demand for hyperscale data centers and faster data interconnectivity [[5]].
- Semiconductor Equipment: Growing its share in semiconductor-related equipment, driven by AI-related demand for advanced semiconductors [[5]].
- Strong Balance Sheet: Net cash of S\$1.3 billion as of 2024, approximately 30% of its market capitalization [[5]].
- Capital Management: Executed S\$17.4 million in share buybacks in 2025 as of April 29, 2025 [[5]].
Earnings Revision
Earnings forecasts for 2025/26/27 have been reduced by 9%/11%/14%, respectively, due to lower revenue estimates reflecting weaker customer demand amid tariff uncertainties [[5]].
Valuation and Recommendation
The HOLD rating is maintained with a target price of S\$12.01, based on a long-term mean PE of 15.3x 2025F. This valuation considers delays in recovery due to geopolitical uncertainties. VMS is currently trading at approximately 14x 2025F PE, offering a dividend yield of around 6.7% [[5]].
Peer Comparison of VMS’ Clients
Peer analysis against VMS clients highlights competitive positioning [[6]]:
Company |
Ticker |
Curr |
Price @ 14 May 25 (lcy) |
Market Cap (US\$m) |
PE 2025 (x) |
PE 2026 (x) |
P/B 2025 (x) |
P/B 2026 (x) |
Yield 2025 (%) |
ROE 2025 (%) |
Agilent Tech |
A |
US |
US\$ 115.42 |
32,907 |
20.8 |
19.0 |
4.8 |
4.3 |
0.9 |
24.3 |
Broadcom |
AVGO |
US |
US\$ 232.42 |
1,092,827 |
35.3 |
29.8 |
12.5 |
10.4 |
1.0 |
39.5 |
Fortive |
FTV |
US |
US\$ 73.65 |
25,032 |
19.1 |
17.4 |
2.4 |
2.3 |
0.4 |
13.0 |
Illumina |
ILMN |
US |
US\$ 80.3 |
12,711 |
18.6 |
16.6 |
4.3 |
3.4 |
0.0 |
24.5 |
Keysight Tech |
KEYS |
US |
US\$ 165.06 |
28,524 |
23.6 |
20.8 |
5.3 |
4.7 |
0.0 |
19.8 |
Medtronic |
MDT |
US |
US\$ 85.11 |
109,157 |
14.6 |
13.6 |
2.1 |
2.1 |
3.3 |
13.8 |
Philip Morris |
PM |
US |
US\$ 163.82 |
254,989 |
21.9 |
19.8 |
n.a. |
n.a. |
3.4 |
(106.9) |
Thermo Fisher |
TMO |
US |
US\$ 428.95 |
161,926 |
19.2 |
17.4 |
3.0 |
2.8 |
0.4 |
15.5 |
Trimble |
TRMB |
US |
US\$ 71.25 |
16,999 |
24.6 |
21.7 |
3.0 |
2.7 |
n.a. |
12.3 |
Average |
|
|
|
|
22.0 |
19.6 |
4.7 |
4.1 |
1.2 |
6.2 |
Venture |
VMS SP |
S\$ |
11.27 |
2,498 |
13.1 |
12.4 |
1.1 |
1.1 |
6.7 |
8.6 |
Financial Tables
Profit & Loss
Year to 31 Dec (S\$m) |
2024 |
2025F |
2026F |
2027F |
Net Turnover |
2,735.9 |
2,544.4 |
2,620.7 |
2,699.4 |
EBITDA |
293.9 |
265.5 |
273.5 |
281.7 |
Deprec. & Amort. |
32.8 |
28.2 |
26.8 |
25.5 |
EBIT |
261.1 |
237.3 |
246.6 |
256.2 |
Total Other Non-Operating Income |
3.8 |
5.0 |
5.0 |
5.0 |
Associate Contributions |
0.3 |
0.3 |
0.3 |
0.3 |
Net Interest Income/(Expense) |
41.4 |
41.4 |
41.4 |
41.4 |
Pre-Tax Profit |
306.6 |
283.9 |
293.3 |
302.8 |
Tax |
(60.8) |
(56.3) |
(58.2) |
(60.1) |
Minorities |
(0.7) |
(0.7) |
(0.7) |
(0.7) |
Net Profit |
245.0 |
226.9 |
234.4 |
242.0 |
Net Profit (adj.) |
245.0 |
226.9 |
234.4 |
242.0 |
Balance Sheet
Year to 31 Dec (S\$m) |
2024 |
2025F |
2026F |
2027F |
Fixed Assets |
249.6 |
256.8 |
265.4 |
275.3 |
Other LT Assets |
723.8 |
723.6 |
723.5 |
723.3 |
Cash/ST Investment |
1,316.7 |
1,416.7 |
1,402.3 |
1,393.5 |
Other Current Assets |
1,409.9 |
1,248.6 |
1,283.9 |
1,320.2 |
Total Assets |
3,699.9 |
3,645.8 |
3,675.0 |
3,712.3 |
ST Debt |
0.0 |
0.0 |
0.0 |
0.0 |
Other Current Liabilities |
785.2 |
720.2 |
731.2 |
742.5 |
LT Debt |
0.0 |
0.0 |
0.0 |
0.0 |
Other LT Liabilities |
20.5 |
20.5 |
20.5 |
20.5 |
Shareholders’ Equity |
2,889.8 |
2,899.9 |
2,917.4 |
2,942.6 |
Minority Interest |
4.5 |
5.2 |
6.0 |
6.7 |
Total Liabilities & Equity |
3,699.9 |
3,645.8 |
3,675.0 |
3,712.3 |
Cash Flow
Year to 31 Dec (S\$m) |
2024 |
2025F |
2026F |
2027F |
Operating |
482.5 |
309.3 |
194.9 |
200.5 |
Pre-Tax Profit |
306.6 |
283.9 |
293.3 |
302.8 |
Tax |
(64.2) |
(56.3) |
(58.2) |
(60.1) |
Deprec. & Amort. |
32.8 |
28.2 |
26.8 |
25.5 |
Associates |
(0.3) |
(0.3) |
(0.3) |
(0.3) |
Working Capital Changes |
247.8 |
96.3 |
(24.2) |
(25.0) |
Non-Cash Items |
1.3 |
0.0 |
0.0 |
0.0 |
Other Operating Cashflows |
(41.5) |
(42.6) |
(42.6) |
(42.6) |
Investing |
10.5 |
7.6 |
7.6 |
7.6 |
Capex (growth) |
(16.6) |
(35.0) |
(35.0) |
(35.0) |
Investment |
(13.7) |
0.0 |
0.0 |
0.0 |
Proceeds from Sale of Assets |
0.1 |
0.0 |
0.0 |
0.0 |
Others |
40.6 |
42.6 |
42.6 |
42.6 |
Financing |
(249.0) |
(216.8) |
(216.8) |
(216.8) |
Dividend Payments |
(217.5) |
(216.8) |
(216.8) |
(216.8) |
Proceeds from Borrowings |
0.0 |
0.0 |
0.0 |
0.0 |
Loan Repayment |
0.0 |
0.0 |
0.0 |
0.0 |
Others/Interest Paid |
(31.4) |
0.0 |
0.0 |
0.0 |
Net Cash Inflow (Outflow) |
244.1 |
100.0 |
(14.4) |
(8.8) |
Beginning Cash & Cash Equivalent |
1,056.3 |
1,316.7 |
1,416.7 |
1,402.3 |
Changes Due to Forex Impact |
16.4 |
0.0 |
0.0 |
0.0 |
Ending Cash & Cash Equivalent |
1,316.7 |
1,416.7 |
1,402.3 |
1,393.5 |
Key Metrics
Year to 31 Dec (S\$m) |
2024 |
2025F |
2026F |
2027F |
EBITDA Margin |
10.7 |
10.4 |
10.4 |
10.4 |
Pre-Tax Margin |
11.2 |
11.2 |
11.2 |
11.2 |
Net Margin |
9.0 |
8.9 |
8.9 |
9.0 |
ROA |
6.8 |
6.2 |
6.4 |
6.6 |
ROE |
8.6 |
7.8 |
8.1 |
8.3 |
Turnover Growth |
(9.6) |
(7.0) |
3.0 |
3.0 |
EBITDA Growth |
(10.9) |
(9.7) |
3.0 |
3.0 |
Pre-Tax Profit Growth |
(7.3) |
(7.4) |
3.3 |
3.2 |
Net Profit Growth |
(9.3) |
(7.4) |
3.3 |
3.3 |
Net Profit (adj.) Growth |
(9.3) |
(7.4) |
3.3 |
3.3 |
EPS Growth |
(8.7) |
(7.4) |
3.3 |
3.3 |
Debt to Total Capital |
0.0 |
0.0 |
0.0 |
0.0 |
Debt to Equity |
0.0 |
0.0 |
0.0 |
0.0 |
Net Debt/(Cash) to Equity |
(45.6) |
(48.9) |
(48.1) |
(47.4) |