AI assistant
K LASER — Interim / Quarterly Report 2021
Nov 17, 2021
52100_rns_2021-11-17_93f107b8-09d9-4f5d-ba38-76b5a1c613dc.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [138 x 54] intentionally omitted <==
(2461) K Laser Technology Inc.
2021 Q3 & 9M
Investor Conference
2021/11
1
K Laser at a glance
Product sales mix
-
Ticker: 2461 TT
-
Founded in 1988
-
2020 Revenue: NT$5.4 bn (US$184 m)
-
Market cap*: NT$3.8bn (US$135 m)
-
Employee number **: 750+
-
9 manufacturing sites, 14 operation centers globally, and 1 advance R&D center in the US **
-
As of Nov 15, 2021, closing price NT$22.95
==> picture [271 x 72] intentionally omitted <==
----- Start of picture text -----
Hologram 63%
Optical Film &
37%
Projector
----- End of picture text -----
Hologram sales mix
==> picture [107 x 52] intentionally omitted <==
==> picture [150 x 191] intentionally omitted <==
----- Start of picture text -----
Holographic
43%
paper
Holographic film 31%
Hot stamping
20%
foil & cold foil
Security label &
6%
others
----- End of picture text -----
==> picture [155 x 50] intentionally omitted <==
==> picture [155 x 51] intentionally omitted <==
==> picture [155 x 50] intentionally omitted <==
Note: Based on 9M21 consolidated revenue
- ** K Laser core business only (excl. Optivision & Insight Medical Solutions)
2
About K Laser
-
We are the largest fully integrated holographic material supplier in the world, ranking No. 1 in Consumer Packaging and top 3 in Tobacco Security in China. The global market we target is over US$ 3 bn.
-
With in-house design and origination capabilities, we are a total solution provider, offering a full range of products. One-stop shopping and co-design capabilities strengthen our relationship with customers.
-
To gain market share in our core hologram business, we are committed to improve our new products and new processes, including the more economical Truly Seamless, and the security foils, AI authencation and soft emboss process, and also growing the contribution in the Consumer and food packaging market.
-
We aim to streamline our non-core businesses and rationalize global operations to improve capital efficiency.
3
2021 Q3 and 9M Results
4
2021 Q3 Highlight
- Consolidated: Decreased 3.2% in 3Q21 versus 3Q20 to NT$1,458 mn
Revenue Gross Margin Operating Margin NI/EPS
-
Core(note): Increased 11.0% in 3Q21 versus 3Q20 to NT$ 948mn
-
Consolidated: Decreased 4.1% in 3Q21 versus 3Q20 to 20.1%
-
Core: Increased 0.2% in 3Q21 versus 3Q20 to 27.6%
-
Consolidated: Decreased 3.3% in 3Q21 versus 3Q20 to 2.8%
-
Core: Increased 0.2% in 3Q21 versus 3Q20 to 7%
-
•Net Income of NT$124mn, a 109.5% increased versus 3Q20.
-
•EPS of NT$0.82, a 110.3% increased versus 3Q20.
note: K Laser core business only (excl. Optivision & Optoelectronics BU & Insight Medical Solutions)
5
2021 9M Highlight
==> picture [187 x 341] intentionally omitted <==
----- Start of picture text -----
Revenue
Gross
Margin
Operating
Margin
NI/EPS
----- End of picture text -----
-
Consolidate: Increased 12.7% in 9M21 versus 9M20 to NT$4,470 mn
-
Core(note): Increased 13.9% in 9M21 versus 9M20 to NT$2,831 mn
-
Consolidated: Decreased 2.4% in 9M21 versus 9M20 to 20.6%
-
Core: Decreased 1.6% in 9M21 versus 9M20 to 24.8%
-
Consolidated: Increased 0.5% in 9M21 versus 9M20 to 5.1%
-
Core: Increased 0.1% in 9M21 versus 9M20 to 6.9%
-
•Net Income of NT$ 357mn, a 234.4% increased versus 9M20
-
•EPS NT$ 2.37, a 238.6% increased versus 9M20
note: K Laser core business only (excl. Optivision & Optoelectronics BU & Insight Medical Solutions)
6
Hologram sales mix by customer industry
Tobacco & Alcohol Consumer Other
==> picture [524 x 225] intentionally omitted <==
----- Start of picture text -----
18% 19% 21% 23% 23%
26%
26%
27% 25% 22%
26% 20%
56% 54% 54% 54% 55%
51%
2016 2017 2018 2019 2020 9M21
----- End of picture text -----
Note: Other includes anti-counterfeit product, decorations, materials…etc
7
3Q21 Revenues
-
Consolidated: Decreased 3.2% in 3Q21 versus 3Q20 to NT$1,458 mn
-
Core: Increased 11% in 3Q21 versus 3Q20 to NT$948 mn
Consolidated
Core
==> picture [469 x 231] intentionally omitted <==
----- Start of picture text -----
-3.2% YoY
+11% YoY
1,458
948
854
3Q21 3Q20 3Q21
Revenue NT$ million
Revenue NT$ million
----- End of picture text -----
==> picture [186 x 193] intentionally omitted <==
----- Start of picture text -----
1,506
1,458
3Q20 3Q21
Revenue NT$ million
----- End of picture text -----
8
9M21 Revenues
-
Consolidate: Increased 12.7% in 9M21 versus 9M20 to NT$4,470 mn
-
Core(note): Increased 13.9% in 9M21 versus 9M20 to NT$2,831 mn
Consolidated
Core
==> picture [262 x 221] intentionally omitted <==
----- Start of picture text -----
+12.7% YoY
4,470
3,965
9M20 9M21
Revenue NT$ million
----- End of picture text -----
==> picture [226 x 216] intentionally omitted <==
----- Start of picture text -----
+13.9% YoY
2,831
2,485
9M20 9M21
Revenue NT$ million
----- End of picture text -----
9
3Q21 Gross Margin
• Consolidated: Decreased 4.1% in 3Q21 versus 3Q20 to 20.1% Core: Increased 0.3% in 3Q21 versus 3Q20 to 27.6%
Gross Margin
==> picture [269 x 258] intentionally omitted <==
----- Start of picture text -----
Consolidated Core
% of Consolidated % of Core
27.3% 27.6%
24.2%
20.1%
364
293 261
233
3Q20 3Q21
Gross Margin NT$ mn
----- End of picture text -----*
TSL as % of Revenues
TSL% of Revenue Gross Margin-Core **
==> picture [20 x 8] intentionally omitted <==
==> picture [283 x 161] intentionally omitted <==
----- Start of picture text -----
31.7% 32.0% 32.1%
30.5% 30.7%
29.5%
19.0%
16.9%
15.3% 14.5%
13.2% 13.6%
2016 2017 2018 2019 2020 9M21
----- End of picture text -----
- Incl. He Rui Laser
** Excl. He Rui Laser
10
9M21 Gross Margin
-
Consolidated: Decreased 2.4% in 9M 21 versus 9M 20 to 20.6%
-
Core: Decreased 1.6% in 9M 21 versus 9M 20 to 24.8%
Gross Margin
TSL as % of Revenues
==> picture [267 x 275] intentionally omitted <==
----- Start of picture text -----
Consolidated Core
% as Consolidated % as Core
26.4% 24.8%
23.0%
20.6%
912 923
745
669
9M20 9M21
Gross Margin NT$ mn
----- End of picture text -----*
- incl. He Rui Laser
==> picture [283 x 224] intentionally omitted <==
----- Start of picture text -----
TSL% of Revenue Gross Margin-Core
31.7% 32.0% 32.1%
30.5% 30.7%
29.5%
19.0%
16.9%
15.3% 14.5%
13.2% 13.6%
2016 2017 2018 2019 2020 9M21
----- End of picture text -----**
** Excl. He Rui Laser
11
3Q21 Operating Expenses
-
Consolidated: Decreased 0.8% in 3Q21 versus 3Q20 to 17.3%
-
Core: Increased 0.1% in 3Q21 versus 3Q20 to 20.6%
==> picture [564 x 275] intentionally omitted <==
----- Start of picture text -----
Consolidated
Core
Op. Exp. Op. Exp. % Op. Exp. Op. Exp. %
18.1%
17.3% 20.5% 20.6%
272
252
195
175
3Q20 3Q21 3Q20 3Q21
NT$ mn NT$ mn
----- End of picture text -----
12
9M21 Operating Expenses
- Consolidated: Decreased 2.8% in 9M 21 versus 9M 20 to 15.6%
• Core: Decreased 0.7% in 9M 21 versus 9M 20 to 19.4%
==> picture [573 x 277] intentionally omitted <==
----- Start of picture text -----
Consolidated
Core
Op. Exp. Op. Exp. % Op. Exp. Op. Exp. %Op. Exp. %
18.4%
20.1%
15.6% 19.4%
731
696 549
500
9M20 9M21 9M20 9M21
NT$ mn NT$ mn
----- End of picture text -----
13
3Q21 Operating Income
-
Consolidated: Decreased 3.3% in 3Q21 versus 3Q20 to 2.8%
-
Core: Increased 0.2% in 3Q21 versus 3Q20 to 7.0%
Consolidated
Core
==> picture [578 x 228] intentionally omitted <==
----- Start of picture text -----
Ope. Inc. Ope. Inc. %
Ope. Inc. Ope. Inc. %
6.1%
6.8% 7.0%
2.8%
92
66
58
41
3Q20 3Q21
3Q20 3Q21
NT$ mn NT$ mn
----- End of picture text -----
14
9M21 Operating Income
-
Consolidated: Increased 0.5% in 9M21 versus 9M20 to 5.1%
-
Core: Increased 0.1% in 9M 21 versus 9M 20 to 6.9%
Consolidated
Core
Ope. Inc. Ope. Inc. %
==> picture [577 x 226] intentionally omitted <==
----- Start of picture text -----
Ope. Inc. Ope. Inc. %
Ope. Inc. Ope. Inc. %
4.6% 5.1%
6.8% 6.9%
227
181 196
169
9M20 9M21 9M21 9M20
NT$ mn NT$ mn
----- End of picture text -----
15
3Q21 Net Income & EPS
•Net Income of NT$124mn, a 109.5% increased versus 3Q20.
•EPS of NT$0.82, a 110.3% increased versus 3Q20.
==> picture [620 x 276] intentionally omitted <==
----- Start of picture text -----
EPS
Net Income
+109.5% YoY
+110.3% YoY
124
0.82
59
0.39
3Q20 3Q21 3Q20 3Q21
NT$ mn
EPS NT$
----- End of picture text -----
16
9M21 Net Income & EPS
-
•Net Income of NT$ 357mn, a 234.4% increased versus 9M20
-
•EPS NT$ 2.37, a 238.6% increased versus 9M20
==> picture [610 x 258] intentionally omitted <==
----- Start of picture text -----
Net Income EPS
+234.4% YoY +238.6% YoY
357
2.37
107
0.7
9M20 9M21 9M20 9M21
NT$ mn
EPS NT$
----- End of picture text -----
17
Q&A
18
Appendix
19
TSL – What is it?
Truly Seamless (TSL)
Traditional
==> picture [235 x 36] intentionally omitted <==
==> picture [235 x 36] intentionally omitted <==
==> picture [153 x 95] intentionally omitted <==
==> picture [151 x 97] intentionally omitted <==
==> picture [151 x 96] intentionally omitted <==
==> picture [151 x 97] intentionally omitted <==
TSL can solve the issues - end products with seams or inconsistent patterns
==> picture [165 x 101] intentionally omitted <==
==> picture [160 x 99] intentionally omitted <==
20
TSL – Benefits
Minimized disturbance to production
Less limitations on specification
Traditional
==> picture [175 x 28] intentionally omitted <==
==> picture [175 x 28] intentionally omitted <==
Truly Seamless (TSL)
==> picture [175 x 28] intentionally omitted <==
==> picture [174 x 28] intentionally omitted <==
Customers
-
Higher yield rate
-
Higher production rate
-
Lower inventory level
-
Lower material and labor costs
K Laser
-
Production speed/capacity improves significantly
-
Higher yield rate
-
• Cost-saving for Holographic Film by double digits
-
Higher gross margin (apple-to-apple)
-
• New market opportunities
21
K Laser Foils
Not only for general decorative purposes, it also has various explicit or implicit anti-counterfeiting designs. Conform to the trend of the world's anti-counterfeiting industry, the Security Technology which can be used to quickly identify authenticity with tools, is also added.
22
EU require tax bar on all the cigarette boxes should contain anti-counterfeiting solution for identifying authenticity with tools since May 2019. Government bids in several countries also include Security Technology .
23
AI Security
==> picture [116 x 108] intentionally omitted <==
With Smartphones and AI security app, hologram labels can be verified their genuineness easily and quickly. The use of AI technology will not only enhance the security of K Laser hologram products but help us make differentiation with our competitors 'products.
Applications
==> picture [182 x 135] intentionally omitted <==
==> picture [183 x 135] intentionally omitted <==
==> picture [183 x 135] intentionally omitted <==
Security Label
Hot Stamping Foil
Cold Foil
AI Authentication Operation
==> picture [380 x 339] intentionally omitted <==
----- Start of picture text -----
Holographic labels
Phone with
AiSecure App
Immediate result
----- End of picture text -----
==> picture [169 x 324] intentionally omitted <==
==> picture [101 x 15] intentionally omitted <==
----- Start of picture text -----
Demo video
----- End of picture text -----
Income Statement - Consolidated
| NT$ Million | 3Q21 | 3Q20 | YoY (%) | 9M21 | 9M20 | YoY (%) | |||
|---|---|---|---|---|---|---|---|---|---|
| Sales Revenue | 1,458 | 1,506 | (3.2) | 4,470 | 3,965 | 12.7 | |||
| Gross Profit | 293 | 364 | (19.7) | 923 | 912 | 1.1 | |||
| OperatingExpenses | 252 | 272 | (7.5) | 696 | 731 | (4.8) | |||
| OperatingProfit | 41 | 92 | (55.5) | 227 | 181 | 25.2 | |||
| Income before Tax | 118 | 96 | 23.0 | 431 | 157 | 174.4 | |||
| Net Income to Parent | 124 | 59 | 109.5 | 357 | 107 | 234.4 | |||
| EPS(NT$) | 0.82 | 0.39 | 110.3 | 2.37 | 0.70 | 238.6 | |||
| Key financial ratio(%) | |||||||||
| Gross Margin | 20.1 | 24.2 | (4.1) | 20.6 | 23.0 | (2.4) | |||
| Opex ratio | 17.3 | 18.1 | 15.6 | 18.4 | |||||
| OperatingMargin | 2.8 | 6.1 | 5.1 | 4.6 | |||||
| Net Margin | 8.5 | 3.9 | 8.0 | 2.7 |
26
Balance Sheet - Consolidated
| NT$ Million | 2021.09 | 2020.09 | YoY (%) | 2021.06 | QoQ (%) | |||
|---|---|---|---|---|---|---|---|---|
| TOTAL ASSETS | **7,783 ** | 7,241 | 7.5 | 8,116 | (4.1) | |||
| Cash | 2,313 | 2,105 | 9.9 | 2,686 | (13.9) | |||
| NR & AR | 1,433 | 1,586 | (9.6) | 1,549 | (7.5) | |||
| Inventory | 1,149 | 938 | 22.5 | 1,087 | 5.7 | |||
| Fixed Asset | 1,128 | 1,104 | 2.3 | 1,143 | (1.3) | |||
| TOTAL LIABILITIES | **3,814 ** | 3,928 | (2.9) | 4,125 | (7.5) | |||
| Bank Loans | 1,403 | 1,999 | (29.8) | 1,421 | (1.3) | |||
| NP & AP | 898 | 888 | 1.1 | 993 | (9.6) | |||
| TOTAL EQUITY | **3,969 ** | 3,312 | 19.8 | 3,991 | (0.5) | |||
| 3Q21 | 3Q20 | 2Q21 | ||||||
| A/R turnover days | 93 | 91 | 92 | |||||
| Inventoryturnover days | 88 | 76 | 82 | |||||
| A/P turnover days | 74 | 67 | 71 | |||||
| ROE(%)* | 18.9 | 10.1 | 18.8 | |||||
| ROA(%)** | 6.2 | 3.3 | 5.8 | |||||
| Debt Ratio(%) | 49.0 | 54.3 | 50.8 |
27
Income Statement -Core
| NT$ Million | 3Q21 | 3Q20 | YoY (%) | 9M21 | 9M20 | YoY (%) | |||
|---|---|---|---|---|---|---|---|---|---|
| Sales Revenue | 948 | 854 | 11.0 | 2,831 | 2,485 | 13.9 | |||
| Gross Profit | 261 | 233 | 12.0 | 745 | 669 | 11.3 | |||
| OperatingExpenses | 195 | 175 | 11.6 | 549 | 500 | 9.7 | |||
| OperatingProfit | 66 | 58 | 13.1 | 196 | 169 | 15.9 | |||
| Income before Tax | 158 | 80 | 97.2 | 458 | 162 | 182.3 | |||
| Net Income to Parent | 124 | 59 | 109.5 | 357 | 107 | 234.4 | |||
| EPS(NT$) | 0.82 | 0.39 | 110.3 | 2.37 | 0.70 | 238.6 | |||
| Key financial ratio(%) | |||||||||
| Gross Margin | 27.6 | 27.3 | 0.2 | 24.8 | 26.4 | (1.6) | |||
| Opex ratio | 20.6 | 20.5 | 19.4 | 20.1 | |||||
| OperatingMargin | 7.0 | 6.8 | 6.9 | 6.8 | |||||
| Net Margin | 13.0 | 6.9 | 12.6 | 4.3 |
28
Balance Sheet - Core
| NT$ Million | 2021.09 | 2020.09 | YoY (%) | 2021.06 | QoQ (%) | |||
|---|---|---|---|---|---|---|---|---|
| TOTAL ASSETS | **6,221 ** | 5,894 | 5.5 | 6,341 | (1.9) | |||
| Cash | 1,365 | 1,721 | (20.7) | 1,603 | (14.9) | |||
| NR & AR | 832 | 745 | 11.7 | 838 | (0.7) | |||
| Inventory | 912 | 719 | 26.8 | 832 | 9.7 | |||
| Fixed Asset | 861 | 860 | 0.0 | 859 | 0.2 | |||
| TOTAL LIABILITIES | **3,263 ** | 3,202 | 1.9 | 3,409 | (4.3) | |||
| Bank Loans | 1,174 | 1,740 | (32.5) | 1,174 | - | |||
| NP & AP | 763 | 604 | 26.4 | 802 | (4.8) | |||
| TOTAL EQUITY | **2,958 ** | 2,692 | 9.9 | 2,932 | 0.9 | |||
| Key financial metrics | 3Q21 | 3Q20 | 2Q21 | |||||
| A/R turnover days | 70 | 72 | 66 | |||||
| Inventoryturnover days | 100 | 94 | 93 | |||||
| A/P turnover days | 89 | 78 | 82 | |||||
| ROE(%)* | 18.9 | 10.1 | 18.8 | |||||
| ROA(%)** | 7.9 | 4.1 | 7.5 | |||||
| Debt Ratio(%) | 52.5 | 54.3 | 53.8 |
29
Dividend
| 2017 | 2018 | 2019 | 2020 | 2021Q2 | ||
|---|---|---|---|---|---|---|
| Net Income(NT$mn) | 155 | 66 | -120 | 144 | 233 | |
| Cash Dividend(NT$mn) | 91 | 62 | 0 | 144 | 81 | |
| Dividendper Share(NT$) | 0.56 | 0.41 | 0 | 0.96 | 0.54 | |
| Payout Ratio(%) | 59% | 94% | 0% | 100% | 35% | |
| Cash Yield(%)* | 3.7% | 2.1% | 0.0% | 4.6% | 2.3% |
*Cash yield is based on K Laser’s closing share price on the day before ex-dividend day NT$15.00 as of June 19, 2018 for 2017 yield NT$19.30 as of June 27, 2019 for 2018 yield No dividend for 2019 NT$20.75 as of May 28, 2021 for 2020 yield NT$23.30 as of September 3, 2021 for 2021Q2 yield
30
Thank You
31