Blackline, Inc. (NASDAQ: BL)

Sector: Technology Industry: Software - Application CIK: 0001666134
Market Cap 3.53 Bn
P/B 10.74
P/E 46.39
P/S 5.14
ROIC (Qtr) 1.03
Div Yield % 0.00
Rev 1y % (Qtr) 7.46
Total Debt (Qtr) 920.21 Mn
Debt/Equity (Qtr) 2.80

About

BlackLine, Inc. (BL) is a cloud-based software company that operates in the financial technology industry, providing comprehensive solutions designed to transform and modernize accounting and finance operations for midsize and enterprise organizations across all industries globally. The company's main business activities revolve around creating cloud-based solutions that unify, automate, and streamline accounting and finance operations, offering a platform for the office of the Chief Financial Officer (CFO). BlackLine's solutions cater to various...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 186.68M provides exceptional 18.44x coverage of interest expenses 10.12M, showing strong debt service capability.
  • Operating cash flow of 186.68M provides exceptional 21.47x coverage of minority interest expenses 8.69M, showing strong core operations.
  • Robust free cash flow of 151.54M exceeds capital expenditure of 35.14M by 4.31x, indicating strong organic growth funding capability.
  • Free cash flow of 151.54M provides exceptional 14.97x coverage of interest expense 10.12M, showing strong debt service ability.
  • Cash position of 419.90M provides exceptional 48.30x coverage of minority interest expenses 8.69M, indicating strong liquidity.

Bear case

  • Operating cash flow of 186.68M barely covers its investment activities of (289.46M), with a coverage ratio of -0.64, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (289.46M) provide weak support for R&D spending of 105.61M, which is -2.74x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 186.68M provides insufficient coverage of deferred revenue obligations of 325.78M, which is 0.57x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 186.68M shows concerning coverage of stock compensation expenses of 85.97M, with a 2.17 ratio indicating potential earnings quality issues.
  • Operating cash flow of 186.68M provides minimal -5.35x coverage of tax expenses of (34.87M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Geographical Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Software - Application
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SAP Sap Se 288.31 Bn 34.60 6.72 10.73 Bn
2 CRM Salesforce, Inc. 248.32 Bn 34.38 6.16 11.14 Bn
3 SHOP Shopify Inc. 212.27 Bn 119.19 19.85 1.12 Bn
4 INTU Intuit Inc. 180.73 Bn 43.89 9.30 6.78 Bn
5 UBER Uber Technologies, Inc 178.38 Bn 10.72 3.60 12.19 Bn
6 NOW ServiceNow, Inc. 146.98 Bn 84.91 11.60 2.40 Bn
7 ADBE Adobe Inc. 144.48 Bn 20.77 6.23 6.64 Bn
8 ADP Automatic Data Processing Inc 108.20 Bn 26.16 5.18 9.77 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.34 2.65
EV to Cash from Ops. EV/CFO 21.37 13.37
EV to Debt EV to Debt 4.34 57.69
EV to EBIT EV/EBIT 77.78 19.12
EV to EBITDA EV/EBITDA 51.56 15.00
EV to Free Cash Flow [EV/FCF] EV/FCF 26.33 14.69
EV to Market Cap EV to Market Cap 1.13 -92.28
EV to Revenue EV/Rev 5.81 4.60
Price to Book Value [P/B] P/B 10.74 4.26
Price to Earnings [P/E] P/E 46.39 -136.90
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -3.95
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 4.25
Dividend per Basic Share Div per Share (Qtr) 0.00 0.15
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 2.52
Interest Coverage Int. cover (Qtr) 5.07 -52.32
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -33.09 -259.78
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -42.10 9,763.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.61
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -29.31 -263.15
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -6.23 56.46
EBIT Growth (1y) % EBIT 1y % (Qtr) -64.32 -225.15
EBT Growth (1y) % EBT 1y % (Qtr) -69.73 -86.10
EPS Growth (1y) % EPS 1y % (Qtr) -40.78 123.84
FCF Growth (1y) % FCF 1y % (Qtr) -6.92 -36.82
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 7.46 95.08
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.40 0.58
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 0.65 3.75
Current Ratio Curr Ratio (Qtr) 1.52 8.16
Debt to Equity Ratio Debt/Equity (Qtr) 2.80 0.17
Interest Cover Ratio Int Coverage (Qtr) 5.07 -52.32
Times Interest Earned Times Interest Earned (Qtr) 5.07 -52.32
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 15.10 -100.06
EBIT Margin % EBIT Margin % (Qtr) 7.47 -164.24
EBT Margin % EBT Margin % (Qtr) 6.00 -116.94
Gross Margin % Gross Margin % (Qtr) 75.30 58.20
Net Profit Margin % Net Margin % (Qtr) 11.10 -121.65