Apple (AAPL) is a great company, no doubt. We saw analysts making a case that Services will catapult the valuation. We wanted to see for ourselves. Let's go through some simple math to see if Services is in fact the next big thing for Apple.
Let's Do The Math What Services Means To Apple
Services has been growing at about a 20-30% pace.
Here are the numbers.
| PHONE | 8 | X | ||
| Fiscal | 2017 | 2017 | 2018 | 2018 |
| Cal | 2017 | 2017 | 2017 | 2018 |
| Jun | Sept | Dec | Mar | |
| Q3 | Q4 | Q1 | Q2A | |
| Services | 7266 | 8501 | 8471 | 9190 |
| Growth | 21.6% | 34.4% | 18.1% | 30.5% |
| 2 Yr Gr | 40.4% | 58.8% | 36.5% | 48.0% |
| Est EBIT | 3633 | 4250 | 4235 | 4595 |
Growth accelerated in the most recent quarter to 30.5%. We like to use the two-year run-rate which adds this year and last year's growth.
If we say the underlying two-year trend is 45%, or 22.5% each year then here's what we'd get on an annual basis for services.
| Fisc | 2019 | 2020 |
| Cal | 2018 | 2019 |
| Dec | Dec | |
|
Yr EBIT |
19154 |
23378 |
|
Add'l |
3514 |
4224 |
|
Tax Adj |
2987 |
3590 |
|
per share |
0.65 |
0.89 |
|
Value |
$9.7 |
$13.4 |
We're assuming the EBIT margins for Services is 50%.If so you get an extra $0.65 in earnings this calendar year and an extra $0.89 for calendar 2019.
Using a 15 multiple that would give you an extra $10 in stock value this year and another $13+ value next year. In total it adds over 10% to the valuation through 2019.
That would tell you that Services profits should be a meaningful driver to the overall company.
But It Hasn't Shown Through Yet
This deserves more work but the issue we have is that Services has already been growing ahead of the business but the higher margin hasn't shown through to the corporate margins.
Look at Apple's trends for corporate margins.
| Jun | Sept | Dec | Mar | |
| Q3 | Q4 | Q1 | Q2A | |
| Fiscal | 2017 | 2017 | 2018 | 2018 |
| Cal | 2017 | 2017 | 2017 | 2018 |
| EBIT | 10768 | 13120 | 26274 | 15894 |
| Margin | 23.7% | 24.9% | 29.7% | 26.0% |
| bp chg | -.14% | -.16% | -.06% | -.67% |
They've been consistently down.
Even with Services having much higher margins than the overall business and growing faster we haven't seen Apple's overall margins start to move up on a year-over-year basis. That tells you the rest of the business is dragging margins much lower offsetting the Services benefit.
So will Services start to be accretive to the overall valuation? That depends. Will the rest of the business continue to offset the Services margin benefit or will Services shine through?
We plan to speak to the company in June and will try to get a further understanding of what it will take to have Services shine through to the bottom line.



Comments
Log in or sign up to join the conversation.