Category

TMT/Internet

TMT: Link Administration, Nexon, ExaWizards, Lasertec Corp, Tata Consultancy Svcs and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • Link Admin: Dye & Durham’s Deal All But Dead
  • ACCC’s Concerns Likely to End in a Link-DND Deal Bust
  • Nexon Buyback May Signal End To Near-Term Relative Outperformance
  • ExaWizards IPO Lock-Up – PE/Investment Funds Coming off Lockup, Could See Some Scattered Selling
  • Lasertec (6920) | A Monopoly with a Long Runway
  • Tcs – Healthy Demand Environment; H1 Likely to See Usual Seasonality

Link Admin: Dye & Durham’s Deal All But Dead

By David Blennerhassett

  • This transaction is looking increasingly toast. The ACCC has outlined significant preliminary competition concerns with Dye & Durham’s (D&D) proposed acquisition of Link Administration (LNK AU).
  • Separately, Link’s subsidiary, Link Fund Solutions Limited, has been notified that an application for a “Group Litigation Order” has been filed in the English High Court. 
  • Link has to exit PEXA for this transaction to proceed. But how badly do D&D want PEXA? Will they walk? Time to look at Link fundamentally, separate from D&D’s Offer.

ACCC’s Concerns Likely to End in a Link-DND Deal Bust

By Arun George

  • The ACCC’s Statement of Issues noted “significant preliminary competition concerns” in relation to Dye & Durham/DND’s acquisition of Link Administration (LNK AU). The findings will be announced on 8 September.
  • There is no easy fix. We think that satisfying the ACCC requires a PEXA Group (PXA AU) stake disposal which could trigger a material adverse clause.
  • Link aims to proceed with the 13 July scheme meeting but this is a broken deal. While our SoTP suggests upside, there are no short-term positive catalysts.

Nexon Buyback May Signal End To Near-Term Relative Outperformance

By Travis Lundy

  • Nexon (3659 JP) founder Kim Jung Ju tried to sell his holdco in 2019, didn’t, now shares are higher, but he passed suddenly in Q1. The stock popped.
  • Inheritance tax issues for the estate are complicated, but the buyback just executed might signal a “pause” for a while. 
  • In the meantime, recent underperformance in terms of Peer-relative earnings forecasts suggests the stock could drift.

ExaWizards IPO Lock-Up – PE/Investment Funds Coming off Lockup, Could See Some Scattered Selling

By Clarence Chu

  • ExaWizards (4259 JP) raised around US$300m in its Japan IPO in Dec 2021, where its IPO had been priced at the top end of its indicative price range.
  • ExaWizards is an AI service provider in Japan, it develops and delivers AI products with the aim of addressing industry and social issues.
  • While in our view, we would not expect a large block to come from this lockup expiry, we could expect some scattered selling across the shareholders.

Lasertec (6920) | A Monopoly with a Long Runway

By Mark Chadwick

  • After a 50% fall in the share price, Lasertec looks cheap on an historical basis and trades at a discount to ASML  
  • The secular growth outlook for its extreme ultraviolet (EUV) inspection systems is brighter than ever  
  • Lasertec should be a core holding for Japan growth funds on expectations for continued earnings growth and high returns on equity 

Tcs – Healthy Demand Environment; H1 Likely to See Usual Seasonality

By Emkay

  • Optimistic about sustaining revenue growth momentum in FY23: TCS has implemented a new organization structure to enhance its customer centricity in order to capture Horizon 2 and Horizon 3 demand and to drive sustained revenue growth.
  • The new structure retains the atomicity of its earlier architecture, and its three dimensions – industry verticals, horizontal service lines and geography-based sales.
  • TCS has now added a fourth dimension, the stage of the customer’s relationship journey with TCS, wherein it has rearranged existing units into three business groups, each aligned to a particular phase in the customer relationship journey

Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.


Before it’s here, it’s on Smartkarma

TMT: Baidu, Erajaya Swasembada and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • Baidu to Sell Its Stake in IQiyi
  • Erajaya Swasembada (ERAA IJ) – Smartphones and Retail in One

Baidu to Sell Its Stake in IQiyi

By Shifara Samsudeen, ACMA, CGMA

  • Reuters and several other news media outlets reported that Baidu (BIDU US) is planning to sell its stake in iQIYI Inc (IQ US) .
  • Baidu has supposedly valued iQiyi at US$7bn, implying US$8.2 per ADR which is at a 78% premium to iQiyi’s last close of US$4.6 per ADR.
  • IQiyi reported first-ever operating profit in 1Q2022 driven by huge cost cutting. However, it is yet to be seen if the company could continue to maintain margins without compromising growth.

Erajaya Swasembada (ERAA IJ) – Smartphones and Retail in One

By Angus Mackintosh

  • Erajaya‘s 1Q2022 results do not reflect the company’s prospects for FY2022, given the impact of Omicron, the chip shortage, and significant IT upgrades taking place, all of which depressed performance.
  • The company is stepping up its outlet expansion this year, with plans to add 400-500 new outlets in an effort to gain market share post-pandemic by expanding its network.
  • Erajaya is adding new retail JVs outside its handset and IoT businesses including JD Sports, Wellings Pharmacy, Grand Lucky, and Paris Baguette, jointly managing these JVs.

Before it’s here, it’s on Smartkarma

TMT: Sea Ltd, Softbank Group, Samsung Electronics Pref Shares and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • Sea Ltd: Mass Layoffs at Shopee, Tinkering Here and There Won’t Make Shopee A World-Class Business
  • Softbank Group – Semiconductor Weakness Expands Discount
  • Samsung Electronics Yearend Special Dividend Projections

Sea Ltd: Mass Layoffs at Shopee, Tinkering Here and There Won’t Make Shopee A World-Class Business

By Oshadhi Kumarasiri

  • Sea Ltd (SE US)’s share price fell 7.42% yesterday after a report broke out about mass layoffs across Shopee’s international operations.
  • We think Shopee has a fundamentally flawed business model and tinkering here and there won’t be enough to make Shopee a world-class business.
  • With Free Fire falling fast and Shopee starved of funds, we fear that there could be another leg down for Sea Ltd shares in the short term.

Softbank Group – Semiconductor Weakness Expands Discount

By Kirk Boodry

  • Tech weakness has not only eroded the underlying asset value but raised concerns on leverage and the potential for an ARM IPO. The discount expanded by 4pp in one week
  • The timing and pricing of an ARM IPO looks more precarious as the semiconductor sector fell 13% over two days and is now down 34% from all-time highs
  • Currency tailwinds have provided some offset with an unprecedented dollar move mimiting downside in Softbank shares to 8% YTD versus a 24% decline for the $-based ADR

Samsung Electronics Yearend Special Dividend Projections

By Sanghyun Park

  • This year’s consensus OCF is at least ₩75T, and CAPEX is ₩45T, less than last year. As a result, we will likely reach an FCF of ₩30T.
  • Then the yearend special DPS would be ₩764, which provides dividend yields of 2.97% (Ord) and 3.22% (Pref), respectively, even based on the conservative OCF estimates.
  • This is a sufficiently attractive dividend yield for Pref. Hence, unless the SEC’s price enters a sharp uptrend, the bullish Pref will likely continue. 

Before it’s here, it’s on Smartkarma

TMT: Microstrategy Inc Cl A, NS Solutions, Yaskawa Electric and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • MicroStrategy (MSTR US): It’s Cratering Time
  • Is It Really Better for Shareholders if NISSOL Remains a Subsidiary of Nippon Steel Corporation?
  • Yaskawa (6506) | Further 20% Downside on Higher Rate Cycle

MicroStrategy (MSTR US): It’s Cratering Time

By David Blennerhassett

  • MicroStrategy Inc (MSTR US) is trading at a ~2% discount to NAV as the crypto rout moves into a higher gear.  
  • Bitcoin briefly dipped below US$25k in the last 24 hours, an 18-month low. If it falls another 18%, this will trigger a margin call on one of MicroStrategy’s loans.
  • All is not well elsewhere in cryptoland. Ethereum touched a 17-month low; the Luna/Terra ecosystem has crashed; and crypto lender Celsus capitulated ~60% this morning after freezing withdrawals. 

Is It Really Better for Shareholders if NISSOL Remains a Subsidiary of Nippon Steel Corporation?

By Aki Matsumoto

  • I will discuss the points on the Nikkei article, “TSE Reorganization Leads to Shareholder Proposal: British Fund to Subsidiary of Nippon Steel Corporation.”
  • Since the parent-subsidiary listing is related to the parent company’s market capitalization, I don’t believe that the issue is one that can be postponed so long.
  • NSSOL, which maintains stable profitability and cash generation, is expected to see its share price rise further if NSSOL becomes independent and foreign shareholding will increase.

Yaskawa (6506) | Further 20% Downside on Higher Rate Cycle

By Mark Chadwick

  • Stay short ahead of Q1 results. Full year guidance remains too high and will likely be cut later this year
  • Yaskawa remains a cyclical stock that correlates with the SOX index – higher interest rates are impacting valuation multiples
  • We see 20% downside risk towards 3x price to book

Before it’s here, it’s on Smartkarma

TMT: LG Energy Solution, Link Administration, V.S. Industry and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • LG Energy Solution: End of 6 Months Lock-Up Period & Valuation Sensitivity Analysis
  • Merger Arb Mondays (13 Jun) – China VAST, True/DTAC, Hwa Hong, Link Admin, Ramsay Health, Link Net
  • V.S. Industry (VSID.KL) – Foreign Labour Arriving In Stages

LG Energy Solution: End of 6 Months Lock-Up Period & Valuation Sensitivity Analysis

By Douglas Kim

  • Our base case valuation LG Energy Solution is implied market cap of 75 trillion won or target price of 319,089 won, representing 25% below current share price.
  • Currently, LGES is trading at a premium valuation multiple on a EV/EBITDA (2023E) versus CATL. We believe LGES should trade at a discount to CATL in the next 6-12 months. 
  • LGES’s 6 months lock-up ends on 27 July and there are 4.3% of outstanding shares that can be sold which is likely to put negative pressure on share price.

Merger Arb Mondays (13 Jun) – China VAST, True/DTAC, Hwa Hong, Link Admin, Ramsay Health, Link Net

By Arun George


V.S. Industry (VSID.KL) – Foreign Labour Arriving In Stages

By Maybank Research

  • Maintain HOLD; Labour and raw mat issues remain
  • Addt’l 3k workers to arrive in the coming months
  • One-off levy and recruitment costs could drag 4Q NP
  • Costs impact within expectations

Before it’s here, it’s on Smartkarma

TMT: Alibaba (ADR) and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • ECM Weekly (12th June 2022) – Alibaba, Kakao Pay, Thai Life, Tuhu, GoGoX, Net Protection, WM Motor

ECM Weekly (12th June 2022) – Alibaba, Kakao Pay, Thai Life, Tuhu, GoGoX, Net Protection, WM Motor

By Sumeet Singh

  • Aequitas Research puts out a weekly update on the deals that were covered by the team recently along with updates for upcoming IPOs.
  • IPO volumes remain subdued across the region, although a number of deals are said to be looking to launch soon.
  • Placements stole the limelight this week too with Kakao Pay’s selldown by Ant and Joy Spreader’s crash pulling the scales even on last week’s better performing deals.

Before it’s here, it’s on Smartkarma

TMT: Bilibili Inc, LONGi Green Energy Technology and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • Bilibili 1Q2022: Widening Losses and There Is Further Downside
  • Shanghai/​​​Shenzhen Northbound Connect: Weekly Moves (9 June 2022)

Bilibili 1Q2022: Widening Losses and There Is Further Downside

By Shifara Samsudeen, ACMA, CGMA

  • Bilibili reported 1Q2022 results yesterday. Revenue grew 29.6% YoY to RMB5.1bn (vs consensus RMB5.04bn) while operating losses as a % of revenue increased to 39.4% from 26.4% in 1Q2021.
  • Monthly Paying Users (MPUs) reached 27.2m vs 20.5m in 1Q2021, however, blended ARPU declined to RMB41.8 from RMB43.4 a year ago suggesting that user growth comes at lower pricing.
  • Bilibili’s ADS’ closed 15% lower at the end of yesterday’s trading as widening losses and softer guidance for 2Q2022 disappointed the market.

Shanghai/​​​Shenzhen Northbound Connect: Weekly Moves (9 June 2022)

By David Blennerhassett


Before it’s here, it’s on Smartkarma

TMT: Tencent, Twitter Inc, ACM Research Shanghai Inc, GoGoX Holdings, GoTo, Net Protections, Bitcoin, Abbvie Inc, Credicorp Ltd and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • Tencent/Netease: Smell of Common Prosperity in June Game Approval
  • Tencent – Cold Shoulder On New Game Approvals Is A Concern
  • Elon’s Trying To Get Out Of Buying Twitter—As We Knew He Would
  • STAR50 Index Rebalance Preview (Sep): Change Is the Only Constant
  • GOGOX IPO: Growth at All Costs
  • GoTo: Growth in Top Line Doesn’t Mean Improvement in Profitability
  • Net Protections Holding IPO Lock-Up – Small Expiry Now, Before 20% Is Released Later in the Year
  • Crypto Biweekly – Breakdown In Correlation Between Crypto and Equity as Market Wait for ETH 2.0
  • Diamond Hill All Cap Select Fund Q1 2022 Market Commentary
  • Diamond Hill International Fund 2022 Market Commentary

Tencent/Netease: Smell of Common Prosperity in June Game Approval

By Ke Yan, CFA, FRM

  • China announced game approval last night for June batch, after a break in May.
  • We discussed in our previous note that China had resume game approval but at a slower pace.
  • Tencent and Netease continue to score zero in June domestic game approval.

Tencent – Cold Shoulder On New Game Approvals Is A Concern

By Mio Kato

  • As reported by Reuters, yesterday China’s gaming regulator granted licences for 60 new games, none of which were published by Tencent or NetEase. 
  • The two dominant companies in the industry did not feature in the list of 45 approvals in April either and this pattern should not be ignored by investors. 
  • The lack of approval of foreign titles in the two batches is also striking and a further negative in our view.

Elon’s Trying To Get Out Of Buying Twitter—As We Knew He Would

By Vicki Bryan

  • Elon can’t get out of his stupidly overpriced, but solidly binding agreement to buy Twitter. But he can tie it up in court indefinitely
  • Meanwhile, Twitter’s prospects for operational improvement are mixed at best.
  • Twitter is left in limbo, as are its investors. What should bondholders do?

STAR50 Index Rebalance Preview (Sep): Change Is the Only Constant

By Brian Freitas

  • With only one change expected in September using a 12 month minimum listing history, we expect the index committee to continue using a 6 month minimum listing history.
  • That will see the maximum of 5 changes that are permitted at a single rebalance resulting in a one-way turnover just shy of 5%.
  • Over the last few rebalances, the adds have outperformed the deletes post the end of the review period. That’s expected given passive trackers need to buy/sell a lot of stock.

GOGOX IPO: Growth at All Costs

By Arun George

  • GoGoX Holdings (GOGO HK) is a major online intra-city logistics platform in Asia. It has passed the listing hearing for an HKEx IPO to raise US$100-150 million.   
  • In GOGOX IPO Initiation: A Less than Perfect Delivery, we noted that as the losses are expected to persist over the next three years, we would avoid the IPO.
  • In this note, we examine the PHIP for the 2021 results and recent developments. The fundamentals remain unattractive and we would give the IPO a pass. 

GoTo: Growth in Top Line Doesn’t Mean Improvement in Profitability

By Shifara Samsudeen, ACMA, CGMA

  • GoTo (GOTO IJ)  announced 1Q2022 and FY2021 results on 30th May. Gross income grew by 43.5% YoY in 2021 with a growth of 53.5% YoY in 1Q2022.
  • However, gross margins show no improvement and operating losses have also worsened with the merger of Tokopedia in May 2021.
  • GoTo plans to turnaround its profitability through synergies, improved monetisation and cost efficiencies. However, we don’t expect profits in the near future.

Net Protections Holding IPO Lock-Up – Small Expiry Now, Before 20% Is Released Later in the Year

By Sumeet Singh

  • Net Protections Holdings, a buy now pay later service provider, raised around US$570m via selling a mix of primary and secondary shares in its Japan IPO in Dec 2021.
  • As per Yano Research, it had 40% market share in the domestic BNPL market for B2C transactions.
  • In this note, we will talk about the upcoming lock-up expiry on 12th Jun 2022.

Crypto Biweekly – Breakdown In Correlation Between Crypto and Equity as Market Wait for ETH 2.0

By Josh Du

  • Crypto and equity correlations are at all-time highs this year as both are negatively impacted by global headwinds like rate hikes. However, correlations decoupled over the past two weeks
  • Equities were in the positives while crypto prices continued to decline due to idiosyncratic factors such as the continued impact from Luna and the execution risks of ETH 2.0 merger
  • However, public crypto valuation is now overly depressed and the worst may be over with the Luna impact while the ETH 2.0 execution risk will be derisked imminently 

Diamond Hill All Cap Select Fund Q1 2022 Market Commentary

By Fund Newsletters

  • Diamond Hill invests on behalf of clients through a shared commitment to its valuation-driven investment principles, long-term perspective, capacity discipline and client alignment.
  • During a volatile quarter, the Diamond Hill All Cap Select Fund held up meaningfully better than the Russell 3000 Index.
  • After a strong rebound in 2021, global GDP growth is expected to moderate in 2022.
  • While the year-to-date pullback in equity markets has created some investment opportunities, broad market valuations remain above historical averages.

Diamond Hill International Fund 2022 Market Commentary

By Fund Newsletters

  • Diamond Hill invests on behalf of clients through a shared commitment to its valuation-driven investment principles, long-term perspective, capacity discipline and client alignment.
  • During a volatile quarter, the portfolio held up better than the Morningstar Global Markets ex-US Index by a decent margin.
  • After a strong rebound in 2021, global GDP growth is expected to moderate in 2022.
  • We expect to see varying states of economic growth aroundthe world in 2022 and believe persistent inflation will be one of the mostcritical risk factors economies face this year.

Before it’s here, it’s on Smartkarma

TMT: Softbank Group, NTT Data Corp, Amazon.com Inc, Archer Daniels Midland Co, Marathon Digital Holdings and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • Softbank Group – Didi Relief and ZME Pain Highlight Multiple Potential Outcomes
  • Parent-Subsidiary Listing Investment Strategy Update (5)
  • Rhizome Partners Q1 2022 Investor Letter
  • Diamond Hill Mid Cap Fund Q1 2022 Market Commentary
  • Diamond Hill Large Cap Fund Q1 2022 Market Commentary
  • Horizon Kinetics 1st/2nd Quarter Interim Commentary

Softbank Group – Didi Relief and ZME Pain Highlight Multiple Potential Outcomes

By Kirk Boodry

  • Didi shares jumped 24% on reports regulatory relief was at hand. That is good news for Softbank although the halo effect boosting Alibaba had more of a valuation impact
  • Less noticed but also relevant as a potential outcome is the de-listing of Zhangmen Education which fell 50% Monday and is down 97% for VF in total
  • Softbank shares trade at a 43% discount to fair value and remain range-bound.  Tech market sentiment remains the primary driver and we continue to be cautious

Parent-Subsidiary Listing Investment Strategy Update (5)

By Aki Matsumoto

  • This article updates NTT DATA by referring my earlier article although Hopes of NTT Data becoming a wholly owned subsidiary are far from fulfilled after the May 9th news conference.
  • My previous article stated reorganization with NTT’s overseas operations is priority to strengthen NTT Data’s overseas business. NTT Data’s stock price is highly valued while NTT Data’s profitability is lacking.
  • The timing of NTT Data becoming a wholly owned subsidiary will depend solely on how quickly the company can raise its profitability while it focuses more on domestic business.

Rhizome Partners Q1 2022 Investor Letter

By Fund Newsletters

  • Rhizome Partners LP is a Delaware limited partnership, aims to achieve long-term capital appreciation while limiting the risk of loss.
  • For the first quarter of 2022, Rhizome Partners generated a net loss of 9.9% versus a 4.6% loss.
  • We may be experiencing a regime change in the market in 2022.
  • Investors seem to have started to favor profitable companies trading at low multiples of existing cash flow over companies with uncertain payoffs in ten years.
  • We still favor good businesses with healthy margins, good balance sheets, structural moats, high returns on invested capital, rational competitors, pricing power, and reasonable growth.

Diamond Hill Mid Cap Fund Q1 2022 Market Commentary

By Fund Newsletters

  • Diamond Hill invests on behalf of clients through a shared commitment to its valuation-driven investment principles, long-term perspective, capacity discipline and client alignment.
  • Amid a rocky market quarter overall, Diamond Hill Mid Cap Fund’s negative returns still outpaced the Russell Midcap Index by a healthy margin in Q1.
  • After a strong rebound in 2021, global GDP growth is expected to moderate in 2022.
  • From current levels, equity market returns over thenext five years are likely to be below historical averages.

Diamond Hill Large Cap Fund Q1 2022 Market Commentary

By Fund Newsletters

  • Diamond Hill invests on behalf of clients through a shared commitment to its valuation-driven investment principles, long-term perspective, capacity discipline and client alignment.
  • During a volatile quarter, Diamond Hill Large Cap Fund held up better than the Russell 1000 Index by a decent margin in Q1.
  • After a strong rebound in 2021, global GDP growth is expected to moderate in 2022.
  • From current levels, equity market returns over the next five years are likely to be below historical averages.

Horizon Kinetics 1st/2nd Quarter Interim Commentary

By Fund Newsletters

  • Horizon Kinetics LLC, founded in 1994, is an independently owned and operated investment adviser. With a long-term absolute return mindset, and based on first-hand research, our portfolios tend to be concentrated and avoid tracking or mimicking any benchmark or index.
  • Texas Pacific Land Corp is entering into a strategic alliance with two cryptocurrency mining companies to develop a mining operation on some of TPL’s land.
  • The public discussion has now turned to how “aggressive” the central bank will be in raising interest rates in order to try to stem inflation.
  • Debt-to-GDP ratio can increase for a very prolonged period of time, like the 39 years from1980 to 2019, without the economy experiencing serious inflationary pressures.
  • If the supply of oil were to grow even as high as 2% a year, while the supply of currency to pay for it is growing at 12% a year, then the price of oil measured in currency is going to go up.

Before it’s here, it’s on Smartkarma

TMT: Renesas Electronics, HPSP, Amplitude and more

By | Daily Briefs, TMT/Internet

In today’s briefing:

  • A Modest Proposal to the Nikkei Index Committee for Nikkei 225 Methodology Change
  • HPSP IPO Valuation Analysis
  • Amplitude: Valuations Look Attractive and Growth Catalysts May Materialize in CY22

A Modest Proposal to the Nikkei Index Committee for Nikkei 225 Methodology Change

By Travis Lundy

  • The Nikkei Index team proposed several changes to the Nikkei 225 Average methodology last week. They include capping, a semi-annual (vs annual) review, and a change in “liquidity” measure.
  • It helps move membership away from the low price low weight names which populate the bottom of the index. Slowly. 6 names a year. That’s not enough.
  • And it doesn’t fix the historical anomalies rendering the index unsuitable as benchmark (and BOJ tool). I propose more changes below. You can submit this or yours in the consultation.

HPSP IPO Valuation Analysis

By Douglas Kim

  • Our base case valuation of HPSP is implied market cap of 810 billion won or target price of 38,228 won per share.
  • This is 53% higher than the high end of the IPO price range of 25,000 won.  Given the solid upside, we have a POSITIVE view of the HPSP IPO.
  • Our base case valuation uses our estimated net profit of 79.8 billion won in 2022 and P/E of 10.2x which is the median valuation multiple of its peers. 

Amplitude: Valuations Look Attractive and Growth Catalysts May Materialize in CY22

By Andrei Zakharov

  • During the #1 product and growth conference Amplify 2022 in Las Vegas, Amplitude (AMPL US)  introduced the Customer Data Platform (CDP) with integrated product analytics.  
  • The company expanded partner integration with Snowflake Inc (SNOW US)  to improve data connectivity while Amplitude Experiment sees strong traction with customers. 
  • With shares down ~65% YTD, Amplitude has underperformed the Nasdaq Composite (-23%). Our PT is $28.00, implying ~14x EV/2022E revenue and ~10x EV/2023E revenue. 

Before it’s here, it’s on Smartkarma