Join our community of smart investors

Frontier's new growth horizon

The video game developer is switching to a lucrative self-publishing model, while developing several popular franchises
February 18, 2016

UK investors have few options when it comes to investing in the enormous video gaming industry; Frontier Developments (FDEV) could be the best one. The game studio - which has a rich heritage, proprietary technology and boasts several popular franchises - has shifted to a lucrative self-publishing model and is growing quickly, yet its shares trade at a large and unwarranted discount to international peers, especially once cash is taken into account.

IC TIP: Buy at 207p
Tip style
Growth
Risk rating
High
Timescale
Medium Term
Bull points
  • Accelerating top-line growth
  • Lucrative self-publishing model
  • Shares are cheaply rated
  • Rich heritage and popular franchises
Bear points
  • Reliant on a few titles
  • Investments weighing on short-term profits

Frontier earned its stripes as a 'work for hire' developer for third parties, creating titles such as Screamride for Microsoft and Tales from Deep Space for Amazon. The company, which listed in the summer of 2013, recently completed its transition to self-publishing. It now takes the lion's share of profits from its games, while avoiding the costs of producing, packaging and distributing discs by selling its games online as digital downloads. The model also makes it harder to pirate the games or resell pre-owned copies. And the strategy allows Frontier to earn 50 to 100 per cent of its games' retail price, which is more than triple its cut under previous arrangements.

 

 

The company launched its first self-published title, space simulator Elite: Dangerous, in December 2014. The game racked up 1.4m in unit sales - at around £30 to £40 each - by the end of December 2015. Broker Numis expects 1.3m sales this financial year and at least 1.5m the year after. Its success has created a large owner base - which Frontier keeps engaged by regularly adding new features and content - to which the group can sell paid-for expansions such as Horizons, released in December 2015. Frontier has also expanded the game's potential audience by translating it for foreign audiences, rolling it out on more platforms - such as Apple Mac and Xbox One - and leveraging distribution channels including Steam and Amazon.

Frontier plans to launch its second self-published title, theme park simulator Planet Coaster - a follow-up to the smash-hit Roller Coaster Tycoon 3, which sold around 10m units - before the end of 2016. It also has a third franchise in the works. Moreover, the studio's proprietary software, COBRA, speeds up the process and lowers the costs of creating cross-platform games. Frontier also offers exposure to the enormous digital games market, which industry researcher Superdata valued at $61bn (£42.2bn) in 2015.

The success of Elite: Dangerous drove Frontier's first-half revenues up 50 per cent to £10.9m. However, the investment in self-publishing and development of Planet Coaster is expected to weigh on earnings and the net cash pile in the first half fell by £1.8m to £8.6m. It is hoped this will prove money well spent, with Numis forecasting that net cash will have risen to £23.1m at the 2017 year-end. If the broker's earnings forecasts are also met, this would put the shares on a cash-adjusted 2017 PE ratio of just 5. That would prove a staggeringly low rating should the new titles prove a hit and if the forecasts can be achieved.

The main concern for investors will be whether Frontier can successfully upsell expansions to Elite: Dangerous players and whether Planet Coaster and its third franchise are successful. Recent discounting of the original game and the reduced cost of Horizons to existing players should boost conversion rates. And the group's track record gives us confidence its next two titles could be winners.

FRONTIER DEVELOPMENTS (FDEV)
ORD PRICE:207pMARKET VALUE:£70m
TOUCH:205-208p12-MONTH HIGH:246pLOW: 194p
FORWARD DIVIDEND YIELD:nilFORWARD PE RATIO:8
NET ASSET VALUE:63p*NET CASH:£8.6m

Year to 31 MayTurnover (£m)Pre-tax profit (£m)**Earnings per share (p)**Dividend per share (p)
201312.10.93.5nil
20149.5-4.0-13.2nil
201522.81.44.0nil
2016**27.4-0.9-2.6nil
2017**51.811.926.4nil
% change+89---

Normal market size: 750

Matched bargain trading

Beta: 0.29

*Includes intangible assets of £14m, or 41p a share

**Numis forecasts, adjusted PTP and EPS figures