Financials One Software Technologies Ltd

Equities

ONE

IL0001610182

IT Services & Consulting

Market Closed - TEL AVIV STOCK EXCHANGE 07:54:41 01/07/2024 pm IST 5-day change 1st Jan Change
4,488 ILa -1.25% Intraday chart for One Software Technologies Ltd +2.00% -3.50%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 851.8 1,794 3,039 4,445 3,513 3,326
Enterprise Value (EV) 1 868.2 1,994 3,041 4,711 3,660 3,417
P/E ratio 13 x 21.8 x 31 x 33.8 x 21.5 x 18.3 x
Yield 5.09% 2.24% 2.1% 1.96% 3.08% 3.59%
Capitalization / Revenue 0.59 x 1.12 x 1.61 x 1.63 x 1.09 x 0.9 x
EV / Revenue 0.61 x 1.24 x 1.61 x 1.73 x 1.14 x 0.92 x
EV / EBITDA 8.05 x 15 x 18.6 x 15.2 x 13.7 x 11.5 x
EV / FCF 34.3 x 32.3 x 15.6 x 22.2 x 13.5 x 12.2 x
FCF Yield 2.92% 3.09% 6.42% 4.5% 7.42% 8.23%
Price to Book 2.9 x 5.64 x 6.17 x 8.28 x 5.75 x 5.04 x
Nbr of stocks (in thousands) 67,923 67,934 71,517 71,815 71,815 71,517
Reference price 2 12.54 26.41 42.49 61.90 48.92 46.51
Announcement Date 13/03/19 16/03/20 16/03/21 15/03/22 19/03/23 19/03/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,432 1,608 1,888 2,723 3,210 3,695
EBITDA 1 107.8 132.7 163.3 310.6 268 296.6
EBIT 1 95.06 117.1 145 200.1 236 264.3
Operating Margin 6.64% 7.28% 7.68% 7.35% 7.35% 7.15%
Earnings before Tax (EBT) 1 87.12 111.4 131.8 183 224.6 248.4
Net income 1 65.7 82.4 93.66 131.3 163.5 181.9
Net margin 4.59% 5.12% 4.96% 4.82% 5.09% 4.92%
EPS 2 0.9670 1.212 1.370 1.830 2.280 2.540
Free Cash Flow 1 25.33 61.66 195.3 211.8 271.6 281.1
FCF margin 1.77% 3.83% 10.35% 7.78% 8.46% 7.61%
FCF Conversion (EBITDA) 23.49% 46.46% 119.62% 68.18% 101.36% 94.75%
FCF Conversion (Net income) 38.55% 74.84% 208.55% 161.34% 166.18% 154.49%
Dividend per Share 2 0.6383 0.5920 0.8930 1.211 1.505 1.671
Announcement Date 13/03/19 16/03/20 16/03/21 15/03/22 19/03/23 19/03/24
1ILS in Million2ILS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 16.5 200 2.23 265 147 90.6
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.1529 x 1.506 x 0.0136 x 0.8545 x 0.5469 x 0.3055 x
Free Cash Flow 1 25.3 61.7 195 212 272 281
ROE (net income / shareholders' equity) 24.4% 27.8% 24.3% 26.4% 28.6% 28.8%
ROA (Net income/ Total Assets) 7.4% 7.83% 7.47% 7.55% 7.59% 8.06%
Assets 1 887.3 1,052 1,255 1,738 2,154 2,258
Book Value Per Share 2 4.330 4.680 6.890 7.480 8.500 9.230
Cash Flow per Share 2 1.550 0.8900 4.140 4.200 4.410 4.690
Capex 1 7.37 16.2 12.5 13.9 15 15.1
Capex / Sales 0.51% 1.01% 0.66% 0.51% 0.47% 0.41%
Announcement Date 13/03/19 16/03/20 16/03/21 15/03/22 19/03/23 19/03/24
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