STOCKREPORTS
VLSI Technology, Inc. Nasdaq Symbol VLSI
In S&P SmallCap 600
21-JUN-97 Industry:
Electronics (Semiconductors)
Summary: VLSI makes complex application-specific integrated circuits and application-specific standard products.

Recent Price 22.00
52 Wk Range 26.25 - 11.25
Yield Nil
12-Mo. P/E NM

Quantitative Evaluation:
Outlook (1 Lowest - 5 Highest)
4-
Fair Value
23.30
Risk
HIGH
Earn/Div Rank
B-
Technical Evaluation:
BULLISH since 04/97
Rel. Strength Rank (1 Lowest - 99 Highest)
38
Insider Activity
NA

Overview 24-APR-97

We believe revenues will grow a little less than 10% in 1997, as X86 core logic semiconductors, which now account for less than 10% of revenues, will no longer be a drag on top line growth. It is impressive that VLSI has reported flat sales in 1996, considering the fact that its X86 business shrunk substantially. Revenue growth will be driven by strength in the satellite box-top, GSM (wireless communications) and video entertainment markets. The majority of the revenue growth will occur in the second half of the year, when consumer electronic markets, which are now a critical part of the company's sales base, are seasonally strong. Margins will get a substantial boost from the recently announced closing of the company's San Jose wafer fabrication plant, as well as the changes in the product mix. Overall, we look for VLSI to earn $1.05 a share in 1997. Excluding charges to account for expenses related to the closing of the San Jose facility, VLSI earned $0.47 a share in 1996.

Valuation 24-APR-97

We have lowered our rating on VLSI to hold from accumulate. The downgrade reflects concerns that the company's growth prospects in 1997 are too closely tied to the consumer market. Demand for end-products in consumer markets can be volatile, and there have been recent reports that sales of satellite TV systems have been slowing. This could reduce the sales of VLSI's chips that are used in the manufacture of set-top boxes. Therefore, we have lowered our 1997 EPS estimate for the second time in as many quarters. With the stock trading at approximately 18x our 1997 EPS estimate, we don't believe the shares have a lot of upside potential over the next 6 months.

Key Stock Statistics

S&P EPS Est. 1997 1.05
P/E on S&P Est. 1997 21.0
Dividend Rate/Share Nil
Shs. outstg. (M) 45.9
Avg. daily vol. (M) 1.304
Tang. Bk. Value/Share 10.11
Beta 1.14
Shareholders 1,800
Market cap. (B) $ 1.0
Inst. holdings 68%
Value of $10,000 invested 5 years ago:$ 28,852

Fiscal Year Ending Dec. 31

Revenue (Million $)
1997 1996 1995 1994 1993 1992
Q1 177.7 167.7 163.0 138.1 117.0 105.0
Q2 NA 182.5 184.4 148.1 128.0 104.0
Q3 NA 183.0 188.2 151.6 137.3 105.0
Q4 NA 183.6 184.3 149.3 133.3 115.0
Year NA 716.8 719.9 587.1 516.0 428.0

Earning Per Share ($)
1997 1996 1995 1994 1993 1992
Q1 0.19 0.07 0.27 0.15 -0.06 0.01
Q2 E0.19 0.18 0.03 0.25 0.09 -0.15
Q3 E0.32 0.06 0.35 0.20 0.21 -0.10
Q4 E0.35 -1.38 0.38 0.25 0.21 -0.77
Year E1.05 -1.08 1.05 0.85 0.45 -1.12

Dividend Data: No cash has been paid.

Business Summary 24-APR-97

VLSI Technology manufacturers semiconductors, or integrated circuits (ICs), that are used in the manufacture of rapidly growing electronic products that enhance lives at home and work, including mobile computers, wireless communications devices, electronic games and digital set-top boxes. VLSI's products allow these products to be made faster, smaller and cheaper. ICs manufactured by LSI include application specific integrated circuits (ASICs), custom designed chips for individual customers; and application-specific standard products (ASSPs), semi-custom chips designed for a particular market application that may be used by several customers.

Target markets for VLSI are the computing, consumer electronics and consumer digital entertainment markets. VLSI focuses its marketing efforts on leading original equipment manufacturers (OEMs) in these markets. VLSI attempts to design and manufacture highly integrated complex semiconductor devices that allow its customers to develop and bring to market higher value-added systems and products. VLSI seeks to develop ICs that will allow customers to differentiate their products from competitors and reduce product costs.

The communications segment serves wireless and network customers. Wireless solutions are provided through the use of baseband signal processing technology developed to support various wireless voice and and data standards, including GSM, PHS and DECT. Networking solutions include digital cross-connect, transmission, networking/internetworking, switching and multiplexing. The consumer digital entertainment segment targets high volume entertainment related markets, including set-top boxes for satellite and cable TV, digital video disk, and electronic games.

The computing segment primarily serves workstations and mass storage systems. Over the past year, the company has begun to withdraw from the logic chip-set business, which at one time represented a significant portion of total revenues, due to the dominance of Intel Corporation in this business.

Through majority-owned COMPASS Design Automation, Inc., the company offers an integrated suite of electronic design automation (EDA) software tools and support services for use by systems and circuit designers at other semiconductor and systems design companies.

Capitalization

Long Term Debt: $205,709,000 (3/28/97).

Per Share Data ($)
1996 1995 1994 1993 1992 1991 1990 1989 1988 1987
Tangible Bk. Val. 10.08 11.24 6.96 6.03 5.56 6.10 5.86 6.42 6.40 6.15
Cash Flow 1.40 2.73 2.50 1.82 0.56 2.18 1.48 1.61 1.56 1.38
Earnings -1.08 1.05 0.85 0.45 -1.12 0.37 -0.52 0.02 0.29 0.35
Dividends Nil Nil Nil Nil Nil Nil Nil Nil Nil Nil
Payout Ratio Nil Nil Nil Nil Nil Nil Nil Nil Nil Nil
Prices - High 29 1/4 39 1/8 16 3/8 18 7/8 10 1/2 12 1/4 12 1/4 10 1/8 11 3/8 20 1/4
- Low 10 3/8 11 5/8 10 1/4 6 1/2 6 4 1/4 3 6 3/8 5 7/8 7 1/8
P/E Ratio - High NM 37 19 42 NM 33 NM NM 39 58
- Low NM 11 12 14 NM 11 NM NM 20 20

Income Statement Analysis (Million $)
1996 1995 1994 1993 1992 1991 1990 1989 1988 1987
Revs. 717 720 587 516 428 413 325 288 221 172
Oper. Inc. 154 149 109 76.6 51.6 70.4 54.7 43.2 39.3 32.2
Depr. 114 73.7 61.8 48.5 48.3 48.4 48.8 37.8 29.6 24.1
Int. Exp. 19.6 8.0 8.7 8.1 9.1 9.2 9.1 8.7 6.9 5.5
Pretax Inc. -83.9 61.9 41.7 20.5 -31.6 12.8 -12.7 1.2 9.3 9.4
Eff. Tax Rate NM 26% 24% 23% NM 23% Nil 59% 28% 14%
Net Inc. -49.5 46.0 31.7 15.9 -32.2 9.9 -12.7 0.5 6.7 8.1

Balance Sheet & Other Fin. Data (Million $)
1996 1995 1994 1993 1992 1991 1990 1989 1988 1987
Cash 206 366 103 73.0 70.0 48.0 35.0 55.0 75.0 103
Curr. Assets 449 598 266 222 202 186 157 150 152 164
Total Assets 891 960 490 412 368 364 327 318 303 271
Curr. Liab. 210 198 128 108 100 110 91.0 78.0 69.0 49.0
LT Debt 208 219 96.8 85.9 83.2 92.6 89.3 84.9 83.7 81.5
Common Eqty. 470 531 255 213 185 162 147 155 150 141
Total Cap. 680 762 363 304 268 254 236 240 234 222
Cap. Exp. 270 154 64.6 75.0 41.8 32.8 55.5 56.9 76.3 51.3
Cash Flow 64.1 120 93.5 64.4 16.1 58.2 36.0 38.3 36.3 32.2

Curr. Ratio 2.1 3.0 2.1 2.1 2.0 1.7 1.7 1.9 2.2 3.3
% LT Debt of Cap. 30.5 28.8 26.7 28.2 31.0 36.4 37.8 35.4 35.8 36.7
% Net Inc.of Revs. NM 6.4 5.4 3.1 NM 2.4 NM 0.2 3.0 4.7
% Ret. on Assets NM 6.4 6.9 4.0 NM 2.8 NM 0.2 2.3 3.5
% Ret. on Equity NM 11.7 13.3 7.8 NM 6.2 NM 0.3 4.5 5.8

Data as orig. reptd.; bef. results of disc. opers. and/or spec. items. Per share data adj. for stk. divs. as of ex-div. date. Data for 1993 refl. merger or acq. E-Estimated. NA-Not Available. NM-Not Meaningful. NR-Not Ranked.

Office--1109 McKay Dr., San Jose, CA 95131. Tel--(408) 434-3000. Fax--(408) 263-2511. Website--http://www.vlsi.com Chrmn & CEO--A. J. Stein. Pres & COO--R. M. Beyer. VP, Treas & Investor Contact--John C. Batty. Dirs--R. M. Beyer, P. S. Bonelli, R. P. Dilworth, W. G. Howard, P. R. Low, A. J. Stein, H. Tsiang. Transfer Agent & Registrar--Bank of Boston. Incorporated--in California in 1979; reincorporated in Delaware in 1987. Empl-- 3,000. S&P Analyst: Stephen T. Madonna, CFA


This report is for information purposes and should not be considered a solicitation to buy or sell any security. Neither S&P nor any other party guarantee its accuracy or make warranties regarding results from its usage. Redistribution is prohibited without written permission. Copyright © 1997