NASDAQ: NICE - NICE Ltd.

Yield per half year: -10.12%
Dividend yield: 0.00%
Sector: Technology

Reporting NICE Ltd.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
3.67 3.94 4.78 6.63 6.93 15.58 13.99 12.91 13.22 12.12
Выручка, млрд $
0.927 1.02 1.33 1.44 1.57 1.65 1.92 2.18 2.38 2.38
Чистая прибыль, млрд $
0.259 0.117 0.143 0.1593 0.1859 0.1967 0.1992 0.2659 0.3383 0.3383
EV, млрд $
4.01 4.25 5.21 7.01 10.58 19.05 21.31 13.19 13.57 13.57
EBIT, млрд $
0.1661 0.212 0.3063 0.1976 0.2387 0.242 0.2639 0.3352 0.4659 0.4492
EBITDA, млрд $
0.2294 0.224 0.302 0.3619 0.4119 0.4241 0.448 0.5118 0.6332 0.6166
Баланс стоимость, млрд $
1.42 1.51 0.8508 2.02 2.26 2.56 2.83 3.04 3.34 3.34
FCF, млрд $
0.227 0.185 0.327 0.3329 0.3122 0.417 0.3946 0.3978 0.4773 0.465
Операционный денежный поток, млрд $
0.2447 0.2203 0.3947 0.3966 0.3742 0.4803 0.4618 0.4797 0.5614 0.5492
Операционная прибыль, млрд $
0.166 0.134 0.15 0.1976 0.2387 0.242 0.2639 0.3352 0.4352 0.4492
Операционные расходы, млрд $
0.761 0.881 1.18 1.25 0.8034 0.844 1.03 1.16 1.17 1.16
CAPEX, млрд $
0.018 0.036 0.068 0.0637 0.062 0.0633 0.0672 0.0819 0.0842 0.0842


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.3259 0.157 0.3923 0.2421 0.2283 0.4423 0.3787 0.5296 0.5118 0.5133
Short Term Investments $
0.0992 0.0303 0.064 0.2437 0.2108 1.02 1.05 1.04 0.896 0.896
Long term investments $
0.2437 0.2467 0.4032 0.0997 0.1338 0.245 0.5424
Total Receivables $
0.2147 0.2602 0.2307 0.3263 0.3196 0.3031 0.3956 0.5194 0.5852 0.5852
Total Current Assets $
0.6552 0.5092 0.6931 0.8612 0.8757 1.94 2.26 2.42 2.31 2.31
Чистые активы, млрд $
0.0406 0.0778 1.75 0.8612 0.8757 1.94 2.26 2.42 2.56 2.42
Активы, млрд $
1.85 2.63 2.85 3.21 3.61 4.23 4.66 4.86 5.12 5.12
Short Term Debt $
0.223 0.0212 0.3092 0.3583 0.0215 0.2823 0.3681 0.2228 0.223 0.223
Long Term Debt $
0.444 0.444 0.4476 0.456 0.2133 0.4213 0.4293 0.4554 0.4571 0.4571
Задолженность, млрд $
0.4345 1.12 1.1 1.19 1.35 1.64 1.83 1.8 1.76 1.76
Чистый долг, млрд $
-0.3259 0.3082 0.1193 0.2139 0.3616 0.3536 0.4999 0.2479 0.2712 0.2697
Долг, млрд $
0.667 0.4652 0.4476 0.456 0.5899 0.7959 0.8785 0.7775 0.783 0.6801
Interest income $
0.0065 0.0066 0.0037 0.0113 0.0205 0.0191 0.014 0.0184 0.0425
Расходы на обслуживание долга $
0.0001 0.0022 0.0159 0.0181 0.0188 0.0174 0.0158 0.0037 0.0082 0.0037
Чист. проц. доходы, млрд $
0.0034 0.0037 0.0113 0.0205 0.0191 0.014 0.0184 0.0425 0.0425
Goodwill $
0.6948 0.6511 1.28 1.32 1.37 1.38 1.5 1.61 1.62 1.82
Амортизация, млрд $
0.058 0.0000 0.0001 0.1571 0.1732 0.182 0.1841 0.1765 0.1674 0.1674
Себестоимость, млрд $
0.3036 0.3377 0.4687 0.4968 0.5318 0.562 0.6245 0.6837 0.7682 0.7682
Товарно материальные запасы $
0.0134 0.0062 0.0047 0.009 0.0034 0.0034 0.1683 0.4271 0.1223 0.1223


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 4.22 1.92 2.31 2.52 2.88 2.98 2.98 4 5.11 5.11
Цена акции ао 68.76 91.91 108.21 239.73 283.54 203.99 199.51 169.84 161.88 161.88
Число акций ао, млн 61.09 61.35 62 63 64 65 66 66.47 66.27 66.27
FCF/акцию 3.71 3 5.26 5.26 4.83 6.32 5.9 5.99 7.2 7.02


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 19.69 7.99 8.79 8.46 8.7 8.16 7.39 9.07 10.6 10.13 38.06
ROA, % 14.83 5.22 5.23 5.27 5.45 5.02 4.48 5.59 6.78 6.61 15.19
ROIC, % 8.11 19.24 5.87 7.43 7.07 6.6 6.29 5.65 7.17 5.86 26.50
ROS, % 10.92 14.18 16.08 15.47 12.52 12.19 14.23 14.23 14.23 14.23 23.14
ROCE, % 11.74 14.02 17.51 7.65 8.17 7.59 7.67 9.03 11.65 13.39 29.47
Рентаб EBITDA, % 24.75 21.89 22.66 25.05 26.17 25.73 23.32 23.46 26.63 25.93 31.91
Ebit margin, % 26.16 14.79 13.83 15.37 19.6
Чистая рентаб, % 17.9 13.2 11.3 11.03 11.81 11.93 10.37 12.19 14.23 14.23 23.14
Operation Margin, % 11.27 13.68 15.17 14.69 13.74 15.37 18.31 18.89 18.89 18.89 26.06
Чистая процентная маржа, % 5.82 10.19 27.93 11.51 10.76 11.03 11.81 11.93 10.37 10.28 26.15
Доходность FCF, % 6.52 6.18 4.67 6.84 5.02 3.48 3.15 2.24 2.84 3.52


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
26 28.6 60.6 42.63 54.96 95.09 104.48 48.65 39.31 39.31 57.22
P/BV
2.5 2.8 3.4 3.37 4.53 7.22 7.33 4.23 3.96 3.96 13.49
P/S
3.3 4.4 4.5 4.7 6.49 11.35 10.83 5.93 5.59 5.59 9.55
P/FCF
7.88 9.11 13.93 19.06 51.74 35.23 30.47 26.07 26.07 26.07 56.77
E/P
0.03 0.024 0.0207 0.0149 0.0113 0.019 0.0256 0.0279 0.0279 0.0279 0.03
EV/EBITDA
9.44 10.04 19.31 19.36 25.68 44.93 47.58 25.77 21.43 22 154.36
EV/Ebit
25.69 78.17 78.33 39.34 29.13 30.2 30.2 30.2
EV/S
3.91 4.99 5.71 8.18 9.39 6.05 5.71 5.71 5.71 5.71 9.73
EV/FCF
15.93 21.64 28.76 32.33 45.7 33.15 28.43 29.18 29.18 29.18 80.59
Debt/EBITDA
1.48 1.26 1.43 1.88 1.96 1.52 1.24 1.1 1.1 1.1 21.92
Netdebt/Ebitda
1.98 0.62 0.58 0.57 0.99 0.4843 0.4282 0.4373 0.4373 0.4373 17.81
Debt/Ratio
0.39 0.37 0.37 0.39 0.39 0.1601 0.153 0.1329 0.1329 0.1329 0.20
Debt/Equity
0.63 0.59 0.6 0.64 0.65 0.2556 0.2343 0.281 0.281 0.281 4.34
Debt/Net Income
5.28 5.11 1.26 3.58 4 2.92 2.31 2.01 2.01 2.01 3.66
Бета
0.23 0.23 0.28 0.5618 -0.3211 -0.2929 -0.2929 0.52
Индекс Альтмана
2.54 2.75 3.06 4.22 5.95 12.09 9.62 9.05 9.05 9.05 7.12


Dividends

IFRS
Reporting Annual Quarterly
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.029 0.0381 0.0382 0.0096 0.0096 0.0054 0.0089 0.0044 0.000953 0.000953
Дивиденд
0.16 0.16 0.16 0.16 0.48 0.64 0.64 0.64 0.16 0
Див доход, ао, %
0.7825 0.9864 0.3666 0 0 0 0 0 0 0 0.85
Дивиденды / прибыль, %
31.4 50.7 27.7 26.5 21.1 2.92 4.51 2.22 0.3583 0 35.93


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2018 2019 2020 2021 2022 2023 2024 CAGR 5
Всего задолженность
0.6249 0.941 1.04
Персонал, чел
6383 7102 7926 8384