If you cannot view this page properly a web version is available here

Macquarie (USA)
Equities Research
The Equities Research Specialist
Electronic Arts - EA US

United States

Outperform

Selloff on Star Wars Concerns is Overdone

Event

  • We believe declines on concerns over Star Wars and NPD data are overdone.

Impact

  • The Bottom LineAt yesterday’s close of $17.54, EA’s stock is now down 30% since hitting its 52-week high on Nov 4. Much of the weakness is related to concerns around Star Wars: The Old Republic and, to a lesser extent, recent weakness in NPD data. While there is much uncertainty around Star Wars, we continue to believe that initial sales will be decent and that it could achieve our initial sell-in target of 1.5mm (longer-term sustainability of subscribers remains unclear but won’t be known for some time). In our view, the stock will reflect something of a binary outcome in the near term based almost solely on Star Wars launch sales (which we expect when EA reports 4Q earnings in the next few weeks). At the current levels, if the initial sell through comes close to our target, we would expect at least a 10%-15% bounce in the stock. We believe much of the speculation about SW is the result of a few key reasons:

1)  Speculation that since the company hasn’t addressed sales since just after launch, that numbers must be bad – EA has only said that it is in its quiet period and, thus, not commenting.

2)  Some third-party analysis of the game’s server loads – Without knowledge of how EA is allocating its server capacity, it is difficult to make accurate estimates of the number of users based on third-party analysis of server loads.

3)  Game mechanic problems and patches – While such game-play related issues could certainly impact the long-term sustainability of subscribers, we don’t think it has much of an impact on backward looking initial launch sales figures. Our contention is that the stock could bounce in the near term based on initial sell-in. Accordingly, these game-play issues will be more of a concern for future estimates, not initial sell-in.

4)  Weak NPD – Finally, while retail sales of the title are tracked by NPD, we expect the majority of initial sales to occur through Origin (EA’s direct online service). Origin sales are not tracked by NPD or any other third-party.

Earnings and target price revision

  • No change.

Price catalyst

  • 12-month price target: US$26.00 based on a PER methodology.

  • Catalyst: Star Wars news/updates, F3Q’12 earnings, game sales data

Action and recommendation

  • Reaffirm Outperform rating.

Analyst(s)
Macquarie Capital (USA) Inc.
Ben Schachter
+1 212 231 0644
ben.schachter@macquarie.com

John Merrick
+1 212 231 6598
john.merrick@macquarie.com

Tom White
+1 212 231 0643
tom.white@macquarie.com

20 January 2012

EA US

Outperform

Close Price* 19 Jan 12

US$17.54

12-month target

US$

26.00

12-month TSR

%

+48.2

Valuation

US$

26.00

- DCF (WACC 8.0%)

GICS sector

Software & Services

Market cap

US$m

5,813

30-day avg turnover

US$m

123.0

Number shares on issue

m

331.4


Investment fundamentals

Year end 31 Mar

 

2011A

2012E

2013E

2014E

Revenue

m

3,828.0

4,092.1

4,506.0

4,728.2

EBIT

m

313.0

379.0

556.0

680.5

Adjusted profit

m

233.0

277.9

409.9

502.3

EPS adj

US$

0.70

0.83

1.22

1.48

EPS adj growth

%

57.4

18.8

46.3

21.3

PER adj

x

25.1

21.1

14.4

11.9


EA US vs NASDAQ, & rec history

Note: Recommendation timeline - if not a continuous line, then there was no Macquarie coverage at the time or there was an embargo period.

Source: FactSet, Macquarie Capital (USA), January 2012

(all figures in USD unless noted)


Disclaimer: The information contained in this e-mail is confidential and has been furnished to you solely for your use. You may not disclose, reproduce or distribute the information in any way. Macquarie does not guarantee the integrity of this e-mail or attached files.

Macquarie Capital (USA) Inc. affiliate research reports and affiliate employees are not subject to the disclosure requirements of FINRA rules. Any persons receiving this report directly from Macquarie Capital (USA) Inc. and wishing to effect a transaction in any security described herein should do so with Macquarie Capital (USA) Inc. In Germany, this research is issued and/or distributed by Macquarie Capital (Europe) Limited, Niederlassung Deutschland, which is authorised and regulated by the UK Financial Services Authority (No. 193905). and in Germany by BaFin.

Important disclaimers regarding Macquarie research, including relevant disclosures can be viewed at www.macquarie.com.au/research/disclosures.

To unsubscribe: Please advise by return email if you no longer wish to receive this or other emails from Macquarie Research. Once advised you will be removed from our recipient list. Macquarie Research eqgmagres@macquarie.com

© Macquarie Group