Financials One Software Technologies Ltd

Equities

ONE

IL0001610182

IT Services & Consulting

Market Closed - TEL AVIV STOCK EXCHANGE 08:49:14 2024-05-05 am EDT 5-day change 1st Jan Change
5,439 ILa +3.32% Intraday chart for One Software Technologies Ltd +5.08% +16.94%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 948.2 851.8 1,794 3,039 4,445 3,513
Enterprise Value (EV) 1 938.2 868.2 1,994 3,041 4,711 3,660
P/E ratio 14.3 x 13 x 21.8 x 31 x 33.8 x 21.5 x
Yield 4.62% 5.09% 2.24% 2.1% 1.96% 3.08%
Capitalization / Revenue 0.68 x 0.59 x 1.12 x 1.61 x 1.63 x 1.09 x
EV / Revenue 0.67 x 0.61 x 1.24 x 1.61 x 1.73 x 1.14 x
EV / EBITDA 8.48 x 8.05 x 15 x 18.6 x 15.2 x 13.7 x
EV / FCF 15.4 x 34.3 x 32.3 x 15.6 x 22.2 x 13.5 x
FCF Yield 6.5% 2.92% 3.09% 6.42% 4.5% 7.42%
Price to Book 3.55 x 2.9 x 5.64 x 6.17 x 8.28 x 5.75 x
Nbr of stocks (in thousands) 67,923 67,923 67,934 71,517 71,815 71,815
Reference price 2 13.96 12.54 26.41 42.49 61.90 48.92
Announcement Date 3/13/18 3/13/19 3/16/20 3/16/21 3/15/22 3/19/23
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,396 1,432 1,608 1,888 2,723 3,210
EBITDA 1 110.6 107.8 132.7 163.3 310.6 268
EBIT 1 95.98 95.06 117.1 145 200.1 236
Operating Margin 6.88% 6.64% 7.28% 7.68% 7.35% 7.35%
Earnings before Tax (EBT) 1 83.94 87.12 111.4 131.8 183 224.6
Net income 1 66.43 65.7 82.4 93.66 131.3 163.5
Net margin 4.76% 4.59% 5.12% 4.96% 4.82% 5.09%
EPS 2 0.9780 0.9670 1.212 1.370 1.830 2.280
Free Cash Flow 1 61.02 25.33 61.66 195.3 211.8 271.6
FCF margin 4.37% 1.77% 3.83% 10.35% 7.78% 8.46%
FCF Conversion (EBITDA) 55.17% 23.49% 46.46% 119.62% 68.18% 101.36%
FCF Conversion (Net income) 91.85% 38.55% 74.84% 208.55% 161.34% 166.18%
Dividend per Share 2 0.6455 0.6383 0.5920 0.8930 1.211 1.505
Announcement Date 3/13/18 3/13/19 3/16/20 3/16/21 3/15/22 3/19/23
1ILS in Million2ILS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - 16.5 200 2.23 265 147
Net Cash position 1 10 - - - - -
Leverage (Debt/EBITDA) - 0.1529 x 1.506 x 0.0136 x 0.8545 x 0.5469 x
Free Cash Flow 1 61 25.3 61.7 195 212 272
ROE (net income / shareholders' equity) 25.3% 24.4% 27.8% 24.3% 26.4% 28.6%
ROA (Net income/ Total Assets) 7.79% 7.4% 7.83% 7.47% 7.55% 7.59%
Assets 1 853 887.3 1,052 1,255 1,738 2,154
Book Value Per Share 2 3.930 4.330 4.680 6.890 7.480 8.500
Cash Flow per Share 2 1.820 1.550 0.8900 4.140 4.200 4.410
Capex 1 10.7 7.37 16.2 12.5 13.9 15
Capex / Sales 0.76% 0.51% 1.01% 0.66% 0.51% 0.47%
Announcement Date 3/13/18 3/13/19 3/16/20 3/16/21 3/15/22 3/19/23
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ONE Stock
  4. Financials One Software Technologies Ltd