NASDAQ: VRNS - Varonis Systems, Inc.

Yield per half year: -4.49%
Sector: Technology

Reporting Varonis Systems, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0.8314 0.4953 0.7323 1.41 1.59 2.43 4.47 2.94 3.22 3.26
Выручка, млрд $
0.127 0.164 0.217 0.2703 0.2542 0.2927 0.3901 0.4736 0.4992 0.4992
Чистая прибыль, млрд $
-0.021 -0.018 -0.014 -0.0286 -0.0788 -0.094 -0.1169 -0.1245 -0.1009 -0.1009
EV, млрд $
1.49 2.36 5.21 4.61 2.51 5 5
EBIT, млрд $
-0.0191 -0.0157 -0.0136 -0.0282 -0.076 -0.0784 -0.0987 -0.1212 -0.1172 -0.1172
EBITDA, млрд $
-0.019 -0.0144 -0.0079 -0.024 -0.0606 -0.0685 -0.0878 -0.1091 -0.1172 -0.1172
Баланс стоимость, млрд $
-0.0884 -0.1061 -0.1225 0.1254 0.0935 0.0941 0.5966 0.5021 0.4896 0.4896
FCF, млрд $
-0.007 0.004 0.011 0.014 -0.0361 -0.016 -0.0033 0.000475 0.0543 0.0543
Операционный денежный поток, млрд $
-0.0027 0.0073 0.0164 0.0235 -0.0107 -0.0058 0.0072 0.0119 0.0594 0.0594
Операционная прибыль, млрд $
-0.019 -0.016 -0.014 -0.0291 -0.076 -0.0784 -0.0987 -0.1212 -0.1172 -0.1172
Операционные расходы, млрд $
0.1343 0.1643 0.2101 0.2717 0.295 0.3268 0.4294 0.525 0.5446 0.5446
CAPEX, млрд $
0.005 0.004 0.005 0.0096 0.0254 0.0101 0.0105 0.0114 0.0051 0.0051


Balance sheet

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.0492 0.0483 0.1366 0.0487 0.0689 0.2341 0.8058 0.3678 0.2307 0.2307
Short Term Investments $
0.0571 0.0655 0.0799 0.1102 0.0515 0.0642 0.0019 0.3647 0.303 0.303
Long term investments $
0.2111
Total Receivables $
0.0474 0.0539 0.0756 0.0832 0.0751 0.0942 0.1172 0.1432 0.1845 0.1845
Total Current Assets $
0.1564 0.1713 0.2193 0.2591 0.2086 0.4198 0.9592 0.9057 0.7672 0.7672
Чистые активы, млрд $
0.0836 0.0827 0.1016 0.2591 0.2086 0.4198 0.9592 0.039 0.876 0.039
Активы, млрд $
0.1651 0.1818 0.2322 0.285 0.3183 0.5555 1.11 1.04 1.1 1.1
Short Term Debt $
0.0167 0.0222 0.0274 0.0413 0.051 0.0619 0.1022 0.0099 0.01 0.01
Long Term Debt $
0.2185 0.2253 0.249 0.2505 0.2505
Задолженность, млрд $
0.0816 0.0991 0.1306 0.1596 0.2248 0.4614 0.5119 0.5416 0.6143 0.6143
Чистый долг, млрд $
-0.0492 -0.0483 -0.0567 -0.0487 -0.0119 0.0389 -0.5117 -0.0513 0.0811 0.0811
Долг, млрд $
0.057 0.273 0.294 0.3165 0.3118 0.2605
Interest income $
0.0014 0.00052 0.000747 0.0017 0.002 0.000674 0.000164 0.0104 0.0346
Расходы на обслуживание долга $
0.000666 0.0001 0 0 0.000389 0.0061 0.0121 0.0032 0.0032 0.0032
Чист. проц. доходы, млрд $
0.000339 0.000747 0.0017 0.002 0.000674 0.000164 0.0104 0.0346 0.0346
Goodwill $
0.0231 0.0231 0.0231 0.0231
Амортизация, млрд $
0.0016 0.0022 0.0033 0.0042 0.0153 0.0099 0.0109 0.0122 0.0117 0.0117
Себестоимость, млрд $
0.012 0.0158 0.0209 0.0277 0.0351 0.0443 0.0594 0.0698 0.0718 0.0718
Товарно материальные запасы $
0.00051 0.0012 0.0013 0.0311 0 0 0.0217


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS -0.28 -0.18 -0.17 -0.3282 -0.8677 -0.9965 -1.11 -1.14 -0.9246 -0.9246
Цена акции ао 6.27 8.93 16.18 17.63 25.9 54.54 27.48 45.28 45.36 45.36
Число акций ао, млн 76 79 82 87 90 94 105 109.28 109.14 109.14
FCF/акцию -0.0956 0.0446 0.1346 0.1604 -0.3974 -0.1692 -0.0315 0.0043 0.4977 0.4977


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, % -23.83 -21.3 -14.86 -25.18 -71.96 -100.22 -33.84 -22.67 -20.35 -20.61 39.31
ROA, % -13.22 -10.21 -6.62 -11.05 -26.11 -21.52 -14.05 -11.57 -9.4 -9.14 15.45
ROIC, % -39.57 -24.05 -21.67 -15.35 -26.3 -48.2 -35.94 -17.44 -15.27 26.50
ROS, % -5.17 -10.42 -30.05 -29.35 -25.84 -26.29 -20.22 -20.22 -20.22 -20.22 24.20
ROCE, % -22.82 -18.97 -13.39 -20.32 -47.87 -21.03 -11.01 -14.87 -14.71 -23.94 31.75
Рентаб EBITDA, % -14.92 -8.76 -3.64 -8.88 -23.86 -23.41 -22.51 -23.02 -23.48 -23.48 32.37
Чистая рентаб, % -15 -9.5 -6.3 -10.57 -30.99 -32.12 -29.95 -26.29 -20.22 -20.22 24.20
Operation Margin, % -6.26 -10.78 -29.89 -29.35 -25.3 -25.6 -23.48 -23.48 -23.48 -23.48 26.80
Чистая процентная маржа, % -10.02 -19.14 -16.73 -10.77 -6.3 -10.57 -30.99 -32.12 -29.95 -31.58 26.15
Доходность FCF, % -1.13 -0.8738 0.711 1.51 0.247 -0.6106 -0.1712 -0.039 0.0135 1.68


Coefficients

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-43.33 -39.07 -28.5 -52.53 -66.04 -35.2 -62.09 -45.17 -28.28 -31.95 52.85
P/BV
6.2 9.4 15.7 12.28 25.38 54.99 8.58 5.1 10.05 10.05 13.73
P/S
4 4.6 6.6 5.69 9.34 17.67 13.13 5.4 9.86 9.86 9.33
P/FCF
156.93 135.17 -76.85 -365.77 -1593.67 7414.44 6863.16 60.02 60.02 60.02 56.69
E/P
-0.0045 -0.0051 -0.0133 -0.0101 -0.0138 -0.0354 -0.0313 -0.031 -0.031 -0.031 0.04
EV/EBITDA
-32.74 -63.05 -161.48 -62.07 -38.96 -76.07 -52.49 -23 -42.67 -42.67 153.22
EV/Ebit
-31.09 -59.3 -39.26 -20.69 -42.67 -42.67 -42.67 -42.67
EV/S
9.29 17.71 20.56 5.3 10.02 10.02 10.02 10.02 9.54
EV/FCF
-65.49 -324.84 -2421.51 5280.07 92.09 92.09 92.09 92.09 79.67
Debt/EBITDA
-0.9636 -3.12 -3.27 -2.9 -2.66 -2.22 -2.22 -2.22 21.86
Netdebt/Ebitda
7.17 2.03 1.13 0.21 5.81 0.4708 -0.6918 -0.6918 -0.6918 -0.6918 17.82
Debt/Ratio
0.56 0.56 0.71 2.06 0.46 0.3032 0.2825 0.236 0.236 0.236 0.20
Debt/Equity
1.29 1.27 2.4 2.96 0.86 0.6302 0.6369 6.68 6.68 6.68 3.78
Debt/Net Income
-0.7242 -2.9 -2.8 -2.54 -3.09 -2.58 -2.58 -2.58 3.30
Бета
1.17 1.3 0.88 3.57 -1.75 -1.21 -1.21 -0.10
Индекс Альтмана
8.53 7.51 6.64 11.52 11.49 4.65 3.5 3.98 3.98 3.98 7.32


Dividends

IFRS
Reporting Annual
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.2546 0.2546
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 0.86
Дивиденды / прибыль, %
-323.24 0 0 0 0 31.62


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 CAGR 5
Всего задолженность
0.1463 0.1596 0.1826
ebit_margin
-29.89 -29.87 -30.2 -25.6 -23.48
Персонал, чел
1719 2065 2143 2233