Do the Economics of Samsung's Exynos Work?

Following up on a previous investigation, let's take a deeper look into the economics of Samsung's Exynos processor line.

Jun 28, 2014 at 10:00AM

In a prior piece, I explored the potential of Samsung Electronics (NASDAQOTH:SSNLF) dropping the development of its mobile system-on-chip product line known as Exynos. While Samsung does use the Exynos family of processors in a number of designs (notably the international variants of its Galaxy flagship phones as well as its Wi-Fi-only tablets), it's worth exploring whether the economics of this venture even make sense at this point.

Why does this matter?
A company as large, powerful, and profitable as Samsung Electronics generally isn't going to worry about the R&D costs associated with trying to develop mobile processor technologies. However, with Samsung's CFO recently offering downbeat commentary about how its second quarter went, it's likely Samsung will rethink a number of its R&D programs in a bid to keep costs in check.

One potential program Samsung could consider shutting down is its Exynos processor line. It uses its own Exynos processors in a very small subset of its vast smartphone portfolio (though tablets are a bit better), and it's tough to remember the last time a Samsung modem showed up in a device that mattered.

How much does it cost to run a mobile chip business?
It's quite tough to get a handle on how much R&D Samsung allocates to its Exynos processors given that Samsung's bread-and-butter semiconductor business is actually NAND/DRAM. Broadcom (NASDAQ: BRCM) claims that shutting down its baseband business will result in annual savings of $700 million per year.

Keep in mind, though, that it's unclear how much IP leverage Broadcom was getting from its other businesses (set top box, infrastructure) with respect to the other portions of its system-on-chip products (CPU cores, image processing, graphics, etc.). The cost of running a mobile chip business without said leverage is probably well north of $1 billion (mobile chip leader Qualcomm (NASDAQ:QCOM) spends north of $3 billion).

What's the best case for Exynos?
Let's assume the best case for Samsung's Exynos is that it can get these chips into all of its roughly 300 million smartphones shipped per year, as well as all of the roughly 40-50 million tablets it ships per year. Further, let's assume the following:

  • In the current setup, Samsung pays an average of $20 per system-on-chip from external vendors (principally Qualcomm) across all of its products (this probably overstates how much Samsung needs to pay, but this serves as a nice upper bound for the cost savings).
  • Samsung's per-die cost to manufacture its own chips at its wafer factories is $6.
  • Samsung's mobile chip R&D would need to increase dramatically to keep up with what Qualcomm is doing (let's call it $2 billion/year).
  • 350 million annual mobile processors needed.

From this, let's see how the financials for both could potentially look if Samsung ramped up its R&D efforts to try obviate the use of Qualcomm's chips in its devices:




Raw chip cost to Samsung

$2.1 billion (@ $6/unit)

$7.0 billion (@ $20/unit)

R&D spend

$2.0 billion


Total cost

$4.1 billion

$7.0 billion

Source: Author estimates.

At first glance, it looks like the savings are actually quite compelling -- on the order of $2.9 billion per year -- assuming that these numbers are mostly accurate. That said, this best-case scenario is probably unrealistic.

The more realistic case looks neutral
If we assume Samsung won't be able to transition to all-internal for its mobile devices, and that Exynos tops out at about 30% of all shipped Samsung devices (which is up from the 10%-20% that Imagination Technologies estimated on its most recent earnings call), the picture looks dramatically different.


Internal + External Hybrid

External Only

Raw chip cost to Samsung

$5.53 billion

$7.0 billion (@ $20/unit)

R&D spend

$1.5 billion


Total cost

$7.03 billion

$7.0 billion

Source: Author estimates. 

Here the assumption is that R&D can come down a bit as Samsung doesn't need to worry about developing as many SoCs (but still has to develop the foundational IP as well as a number of designs). When all is said and done, it looks like if Samsung can get about 30% of its apps processor consumption from its own teams, then It's a wash between all-external and an internal/external hybrid. 

Foolish bottom line
Keep in mind that the estimates presented here are very sensitive to the assumptions for Samsung's manufacturing costs as well as the selling prices of chips from Qualcomm (and others). That said, it does seem as though Samsung could stand to benefit if its in-house chip teams can pull ahead of what chip specialists like Qualcomm can provide. That's a big "if," though, and something that Qualcomm -- as well as other Samsung suppliers -- will work very hard to keep from happening.

Leaked: Apple's next smart device (warning, it may shock you)
Apple recently recruited a secret-development "dream team" to guarantee its newest smart device was kept hidden from the public for as long as possible. But the secret is out, and some early viewers are claiming its everyday impact could trump the iPod, iPhone, and the iPad. In fact, ABI Research predicts 485 million of this type of device will be sold per year. But one small company makes Apple's gadget possible. And its stock price has nearly unlimited room to run for early in-the-know investors. To be one of them, and see Apple's newest smart gizmo, just click here!

Ashraf Eassa has no position in any stocks mentioned. The Motley Fool recommends Apple. The Motley Fool owns shares of Apple and Qualcomm. Try any of our Foolish newsletter services free for 30 days. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

4 in 5 Americans Are Ignoring Buffett's Warning

Don't be one of them.

Jun 12, 2015 at 5:01PM

Admitting fear is difficult.

So you can imagine how shocked I was to find out Warren Buffett recently told a select number of investors about the cutting-edge technology that's keeping him awake at night.

This past May, The Motley Fool sent 8 of its best stock analysts to Omaha, Nebraska to attend the Berkshire Hathaway annual shareholder meeting. CEO Warren Buffett and Vice Chairman Charlie Munger fielded questions for nearly 6 hours.
The catch was: Attendees weren't allowed to record any of it. No audio. No video. 

Our team of analysts wrote down every single word Buffett and Munger uttered. Over 16,000 words. But only two words stood out to me as I read the detailed transcript of the event: "Real threat."

That's how Buffett responded when asked about this emerging market that is already expected to be worth more than $2 trillion in the U.S. alone. Google has already put some of its best engineers behind the technology powering this trend. 

The amazing thing is, while Buffett may be nervous, the rest of us can invest in this new industry BEFORE the old money realizes what hit them.

KPMG advises we're "on the cusp of revolutionary change" coming much "sooner than you think."

Even one legendary MIT professor had to recant his position that the technology was "beyond the capability of computer science." (He recently confessed to The Wall Street Journal that he's now a believer and amazed "how quickly this technology caught on.")

Yet according to one J.D. Power and Associates survey, only 1 in 5 Americans are even interested in this technology, much less ready to invest in it. Needless to say, you haven't missed your window of opportunity. 

Think about how many amazing technologies you've watched soar to new heights while you kick yourself thinking, "I knew about that technology before everyone was talking about it, but I just sat on my hands." 

Don't let that happen again. This time, it should be your family telling you, "I can't believe you knew about and invested in that technology so early on."

That's why I hope you take just a few minutes to access the exclusive research our team of analysts has put together on this industry and the one stock positioned to capitalize on this major shift.

Click here to learn about this incredible technology before Buffett stops being scared and starts buying!

David Hanson owns shares of Berkshire Hathaway and American Express. The Motley Fool recommends and owns shares of Berkshire Hathaway, Google, and Coca-Cola.We Fools don't all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

©1995-2014 The Motley Fool. All rights reserved. | Privacy/Legal Information