$ AAPL

$ ABBV

$ ABNB

$ ACGL

$ ADI

$ ADM

$ ADP

$ ADSK

$ AEE

$ AEP

$ AES

$ AFL

$ AIG

$ AIZ

$ AJG

$ AKAM

$ ALB

$ ALGN

$ ALL

$ AMAT

$ AMCR

$ AMD

$ AME

$ AMGN

$ AMP

$ AMT

$ AMZN

$ ANET

$ AOS

$ APA

$ APD

$ APO

$ APTV

$ ARE

$ ATO

$ AVB

$ AWK

$ AXON

$ BA

$ BALL

$ BAX

$ BBY

$ BDX

$ BEN

$ BG

$ BIIB

$ BKNG

$ BLDR

$ BMY

$ BR

$ BRO

$ BXP

$ CAG

$ CAH

$ CARR

$ CAT

$ CBOE

$ CBRE

$ CCL

$ CDNS

$ CDW

$ CEG

$ CF

$ CHD

$ CHRW

$ CI

$ CINF

$ CL

$ CLX

$ CMCSA

$ CMG

$ CMI

$ CMS

$ COIN

$ COO

$ COP

$ COR

$ CPAY

$ CPT

$ CRL

$ CRWD

$ CSCO

$ CTRA

$ CTSH

$ CTVA

$ CVS

$ CVX

$ CZR

$ DAL

$ DASH

$ DAY

$ DD

$ DDOG

$ DE

$ DELL

$ DG

$ DGX

$ DIS

$ DOC

Cadence Design Systems posts strong Q2 2025 results, raises guidance on AI and hardware/IP momentum, with risks from China and legal settlement largely contained.

# Cadence Design Systems Delivers Robust Q2 2025 Beat, Raises Guidance on AI and Hardware/IP Momentum

---

## Executive Summary

- **Cadence Design Systems (CDNS) delivered a strong Q2 2025, with revenue of $1.275B (+20% YoY) and non-GAAP EPS of $1.65, beating consensus by $0.23.** The outperformance was driven by robust demand in the hardware/IP segment and strong bookings, with growth underpinned by secular AI and EDA tailwinds.
- **Earnings quality remains high,** as non-GAAP operating margin reached a record 42.8%. However, a one-time $140.6M legal settlement compressed GAAP margins, creating a temporary divergence between GAAP and non-GAAP profitability.
- **Management struck a bullish tone,** raising full-year revenue and EPS guidance above Street expectations. The company cited renewed momentum from the reversal of China export restrictions and continued strength in AI-driven design and IP.
- **Risks appear contained,** with the legal settlement and China revenue headwinds largely isolated to the quarter. Upside opportunities include regulatory tailwinds, normalization of recurring revenue, and continued AI-driven demand.
- **Catalyst watch:** Investors should monitor the Q3 2025 print, further regulatory developments in China, and ongoing technical momentum above the $325 resistance level.

---

## Performance Snapshot

| Metric                | Reported   | Consensus | Surprise | YoY Change |
|-----------------------|------------|-----------|----------|------------|
| Revenue               | $1.275B    | $1.23B    | +$45M    | +20%       |
| Non-GAAP EPS          | $1.65      | $1.42     | +$0.23   | +22%       |
| GAAP EPS              | $0.85      | $1.10     | -$0.25   | -8%        |
| Non-GAAP Op Margin    | 42.8%      | 40.0%     | +2.8pp   | +2.5pp     |
| GAAP Op Margin        | 19.0%      | 32.0%     | -13.0pp  | -10.0pp    |
| China Revenue %       | 9%         | 13%       | -4pp     | -6pp       |

---

## Earnings Quality

- **Revenue mix was favorable,** with hardware/IP leading growth and recurring revenue temporarily subdued due to delivery timing. The underlying cost structure remained stable, with COGS, SG&A, and labor costs tracking revenue growth.
- **Margins were bifurcated:** Non-GAAP operating margin hit a record 42.8%, reflecting strong operational leverage. GAAP margin was compressed by a $140.6M legal settlement, but this is a non-recurring item and does not reflect underlying business health.
- **Profitability remains robust** on a non-GAAP basis, with strong cash generation and no material deterioration in core cost drivers.

---

## Management Commentary & Guidance

- **Management’s tone was bullish,** emphasizing secular growth in AI, EDA, and IP, and highlighting the positive impact of the reversal of China export restrictions.
- **Guidance was raised:** FY2025 revenue is now expected at $5.21B–$5.27B (up from prior guidance), and non-GAAP EPS is guided to $6.85–$6.95, both above consensus. Management cited strong bookings, pipeline visibility, and regulatory tailwinds as key drivers.
- **Assumptions include** continued strength in hardware/IP, normalization of recurring revenue, and no further material legal or regulatory headwinds.

---

## Key Risks

- **Cost inflation and margin pressures** are limited, with the main cost headwind being the one-time legal settlement.
- **Regulatory risk** remains, particularly regarding China, though recent developments are positive. Any re-escalation of export restrictions or new litigation could reintroduce volatility.
- **Demand-side risk** is low given secular AI and EDA tailwinds, but investors should monitor the normalization of recurring revenue.

---

## Expected Market Reaction

- **Analyst and investor sentiment is positive,** with several price target upgrades following the print. The stock has broken out above the $325 technical resistance, and the raised guidance is expected to drive further buying interest.
- **Market may be underappreciating** the normalization of recurring revenue and the significance of regulatory tailwinds, while overemphasizing the GAAP miss due to the legal settlement.

---

## Final Takeaway

- **Cadence Design Systems delivered a strong, high-quality quarter,** with robust operational momentum and clear visibility into continued growth. The market may be underpricing the long-term upside from AI, hardware/IP, and regulatory normalization, while overreacting to a one-time legal charge.
- **Upcoming catalysts:** Q3 2025 earnings and further regulatory clarity in China. Investors should also watch for continued technical strength and any updates on recurring revenue trends.

Cadence remains well-positioned for sustained outperformance, with risks largely isolated and multiple growth levers intact.

Cadence (CDNS) Q2 Beat: AI & Hardware/IP Drive Guidance Up

Cadence Design Systems' Q2 FY2025 outlook is supported by strong recurring revenue, robust backlog, and aggressive share buybacks, positioning the company for resilient earnings despite rising DSO and macro risks.

# Cadence Design Systems Q2 FY2025: Recurring Revenue Strength and Capital Allocation Set the Stage for Resilient Earnings

## Executive Summary: Bullish Outlook Anchored by Recurring Revenue and Capital Return

We maintain a **Bullish** stance on Cadence Design Systems (CDNS) for Q2 FY2025, underpinned by robust recurring revenue trends and disciplined capital allocation. **Q1 FY2025 revenue of $1,242M** and a **GAAP operating margin of ~29%** set a strong baseline, with Q2 guidance of **$1.25–$1.27B** suggesting continued momentum. Notably, high-growth segments—**Semiconductor IP (+40% YoY)** and **System Design & Analysis (+50%+ YoY)**—are expected to drive further upside. The market may be underestimating the **EPS uplift from aggressive share repurchases** ($350M in Q1), which could offset minor operational headwinds such as rising DSO. The primary risk remains macro/geopolitical uncertainty, particularly in China, but the company’s resilient recurring revenue model and strong backlog provide near-term earnings visibility.

## Recent Trends Signal What’s Next: Revenue and Margin Trajectory

Cadence’s last two quarters highlight a clear trend of **sequential revenue growth** and **stable to slightly improving margins**. Q1 FY2025 revenue of **$1,242M** was up from **$1,203M in Q4 FY2024**, with gross margin holding above **90%** and GAAP operating margin at **~29%**. The company’s **non-GAAP operating margin** also remained robust at **~41.7%**. The table below summarizes the last four quarters, showing a steady climb in both revenue and EPS, with margins demonstrating resilience despite seasonal fluctuations.

### Quarterly Financial Trends

| Quarter      | Revenue ($M) | Gross Margin (%) | Operating Margin (%) | Net Margin (%) | EPS ($) |
|--------------|--------------|------------------|----------------------|---------------|---------|
| Q3 FY2024    | 1,020        | 90.2             | 27.5                 | 23.1          | 1.05    |
| Q4 FY2024    | 1,203        | 90.5             | 28.7                 | 24.0          | 1.18    |
| Q1 FY2025    | 1,242        | 90.7             | 29.0                 | 24.5          | 1.22    |
| Q2 FY2025E   | 1,260 (mid)  | 90.5 (est)       | 28.0 (guidance)      | 24.0 (est)    | 1.23E   |

**Trend:** Revenue and EPS have grown sequentially, with margins holding firm, supporting a positive outlook for Q2.

## Management’s Forward Tone and Positioning: Confidence with Cautious Discipline

Management’s Q1 FY2025 commentary was notably confident, emphasizing “**robust ongoing customer demand**” and a “**resilient recurring revenue model**.” The tone is more constructive than in prior quarters, where macro caution was more pronounced. The company raised its FY2025 revenue guidance to **$5.15–$5.23B** and reaffirmed its commitment to operational discipline and capital returns. As stated in the Q1 call:  
> “We are seeing strong momentum in our high-growth segments and remain committed to returning at least 50% of free cash flow to shareholders.”  
This signals a shift from defensive to proactive capital deployment, with management balancing optimism on demand with prudent caution regarding China and global macro risks.

## KPI Trends & Upcoming Quarter Drivers: Backlog, DSO, and Buybacks in Focus

The most relevant KPIs for Q2 are **order backlog/cRPO, Days Sales Outstanding (DSO), and share repurchase activity**. The **backlog remains robust at $6.4B**, with cRPO at **$3.2B**, providing strong revenue visibility. However, **DSO increased from 36 to 44 days** in Q1, which could pressure near-term cash flow and EPS if not managed. Share repurchases accelerated to **$350M in Q1**, supporting EPS even if topline growth moderates.

### KPI Movement Table

| KPI                | Q1 FY2024 | Q4 FY2024 | Q1 FY2025 | Q2 FY2025E | YoY Change | QoQ Change |
|--------------------|-----------|-----------|-----------|------------|------------|------------|
| Backlog ($B)       | 5.8       | 6.1       | 6.4       | 6.4E       | +10%       | +5%        |
| cRPO ($B)          | 2.9       | 3.0       | 3.2       | 3.2E       | +10%       | +7%        |
| DSO (days)         | 36        | 38        | 44        | 44E        | +22%       | +16%       |
| Share Repurchase ($M) | 200     | 250       | 350       | 350E       | +75%       | +40%       |

**Impact:** Backlog and cRPO support revenue stability; rising DSO is a watch item for cash flow; buybacks provide EPS upside.

## Missed by the Street: Capital Allocation as a Hidden EPS Lever

A key insight overlooked by consensus is the **EPS tailwind from aggressive share repurchases**. Management’s explicit commitment to allocate “**at least 50% of free cash flow to buybacks**” (Q1 call) is not fully reflected in most models, which focus on revenue and margin. This capital return discipline could drive EPS above consensus even if revenue growth moderates, especially given the $350M in Q1 buybacks.

## Scenarios for the Upcoming Quarter: Bull, Base, and Bear Outcomes

### Scenario Table

| Scenario | Revenue ($M) | GAAP Operating Margin (%) | EPS ($)   | Key Assumptions                                              |
|----------|--------------|--------------------------|-----------|--------------------------------------------------------------|
| Bull     | 1,270        | 28.5                     | 1.26+     | High segment growth, DSO stabilizes, buybacks continue       |
| Base     | 1,260        | 28.0                     | 1.23      | Backlog conversion, recurring revenue steady, DSO manageable |
| Bear     | 1,250        | 27.5                     | 1.20      | Macro headwinds, DSO worsens, segment growth slows           |

**Most Likely:** The **Base case** is most probable, given strong backlog, recurring revenue, and management’s execution track record. The Bull case is plausible if DSO stabilizes and segment growth remains robust.

## Appendix – Data Tables & Management Quotes

### Quarterly Revenue, EPS, and Margin Trends

| Quarter      | Revenue ($M) | EPS ($) | Gross Margin (%) | Operating Margin (%) |
|--------------|--------------|---------|------------------|----------------------|
| Q3 FY2024    | 1,020        | 1.05    | 90.2             | 27.5                 |
| Q4 FY2024    | 1,203        | 1.18    | 90.5             | 28.7                 |
| Q1 FY2025    | 1,242        | 1.22    | 90.7             | 29.0                 |
| Q2 FY2025E   | 1,260        | 1.23E   | 90.5 (est)       | 28.0 (guidance)      |

### KPI Movement Table

| KPI                | Q1 FY2024 | Q4 FY2024 | Q1 FY2025 | Q2 FY2025E |
|--------------------|-----------|-----------|-----------|------------|
| Backlog ($B)       | 5.8       | 6.1       | 6.4       | 6.4E       |
| cRPO ($B)          | 2.9       | 3.0       | 3.2       | 3.2E       |
| DSO (days)         | 36        | 38        | 44        | 44E        |
| Share Repurchase ($M) | 200     | 250       | 350       | 350E       |

### Key Management Quotes

1. **“We are seeing strong momentum in our high-growth segments and remain committed to returning at least 50% of free cash flow to shareholders.”**  
   *Q1 2025 Earnings Call* – Signals confidence in both growth and capital return discipline.

2. **“Our recurring revenue model continues to provide resilience in a dynamic macro environment.”**  
   *Q1 2025 Earnings Call* – Underlines stability and predictability of earnings.

3. **“We are exercising prudent caution regarding China, but our global pipeline remains robust.”**  
   *Q1 2025 Earnings Call* – Acknowledges risk but downplays immediate impact.

4. **“DSO increased to 44 days, reflecting timing of large deals and customer payment cycles.”**  
   *Q1 2025 Earnings Call* – Points to a potential short-term cash flow risk.

5. **“We executed $350 million in share repurchases this quarter, reflecting our confidence in long-term value creation.”**  
   *Q1 2025 Earnings Call* – Highlights buybacks as a key EPS lever.

6. **“We are raising our full-year revenue and EPS guidance based on strong Q1 execution.”**  
   *Q1 2025 Earnings Call* – Sets a positive tone for the remainder of FY2025.

7. **“We expect operating margins to remain within our guided range despite ongoing investments in R&D.”**  
   *Q1 2025 Earnings Call* – Suggests margin stability even as the company invests for growth.

---

**Bottom Line:**  
Cadence enters Q2 FY2025 with strong recurring revenue, robust backlog, and a proactive capital return strategy. While DSO and macro risks warrant monitoring, the company’s execution and capital allocation discipline support a bullish near-term earnings outlook.

CDNS: Recurring Revenue and Buybacks Drive EPS Resilience