Formula Systems (1985) Ltd (NASDAQ: FORTY)

Sector: Technology Industry: Information Technology Services CIK: 0001045986
Market Cap 2.92 Bn
P/B 3.76
P/E 40.72
P/S 1.01
ROIC (Qtr) 11.19
Div Yield % 0.73
Rev 1y % (Qtr) 23.60
Total Debt (Qtr) 638.70 Mn
Debt/Equity (Qtr) 0.82

About

Formula Systems (1985) Ltd., also known as Formula Systems, is a global information technology company that operates in the industry of software consulting services and computer-based business solutions. The company, which was incorporated in Israel in 1985, is listed on the Tel Aviv Stock Exchange under the ticker symbol FORTY. Formula Systems operates through its subsidiaries, including Sapiens, Magic Software, Matrix, and Michpal Micro Computers (1983) Ltd. These subsidiaries are engaged in various business activities such as software development,...

Read more

Price action

Investment thesis

Bull case

  • Strong tangible asset base of 2.37B provides 3.71x coverage of total debt 638.70M, indicating robust asset backing and low credit risk.
  • Tangible assets of 2.37B provide exceptional 14.48x coverage of deferred revenue 163.66M, showing strong service capability backing.
  • Robust tangible asset base of 2.37B provides 3.08x coverage of working capital 770.57M, indicating strong operational backing.
  • R&D investment of 72.60M represents healthy 0.44x of deferred revenue 163.66M, indicating strong future innovation pipeline.
  • Cash reserves of 431.31M exceed inventory value of 26.27M by 16.42x, indicating strong liquidity and inventory management.

Bear case

  • Investment activities of 0 provide weak support for R&D spending of 72.60M, which is 0x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • High receivables of 784.10M relative to inventory of 26.27M (29.85 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating cash flow of 0 provides insufficient coverage of deferred revenue obligations of 163.66M, which is 0x, raising concerns about future service delivery capabilities.
  • Operating cash flow of 0 provides minimal 0x coverage of tax expenses of 57.52M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Other non-current assets of 26.55M provide minimal coverage for long-term debt of 347.94M, which is 0.08x, indicating potential asset-liability mismatch.

Peer comparison

Companies in the Information Technology Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 IBM International Business Machines Corp 279.99 Bn 35.41 4.28 66.57 Bn
2 ACN Accenture plc 168.17 Bn 22.09 2.38 8.20 Bn
3 INFY Infosys Ltd 74.96 Bn 23.74 3.89 -
4 CTSH Cognizant Technology Solutions Corp 41.45 Bn 19.48 1.99 1.17 Bn
5 FIS Fidelity National Information Services, Inc. 35.21 Bn 231.62 3.36 13.00 Bn
6 WIT Wipro Ltd 29.93 Bn 19.70 2.97 1.95 Bn
7 BR Broadridge Financial Solutions, Inc. 26.38 Bn 28.51 3.74 3.28 Bn
8 LDOS Leidos Holdings, Inc. 23.72 Bn 16.88 1.37 5.23 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.97 1.44
EV to Cash from Ops. EV/CFO 9.90 5.63
EV to Debt EV to Debt 5.03 8.06
EV to EBIT EV/EBIT 18.18 -4.05
EV to EBITDA EV/EBITDA 8.44 -0.52
EV to Free Cash Flow [EV/FCF] EV/FCF 10.81 -1.66
EV to Market Cap EV to Market Cap 1.10 1.35
EV to Revenue EV/Rev 1.11 57.14
Price to Book Value [P/B] P/B 3.76 3.34
Price to Earnings [P/E] P/E 40.72 -5.47
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.83
Dividend Payout Ratio % Div Payout % (Qtr) 29.60 0.66
Dividend per Basic Share Div per Share (Qtr) 1.39 0.47
FCF Dividend Payout Ratio % FCF Dividend Payout Ratio % 0.00 6.24
Interest Coverage Int. cover (Qtr) 3.72 -319.17
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex Growth (1y) % 0.00 -253.62
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -8.18 114.15
Dividend Growth (1y) % Div 1y % (Qtr) 9.83 35.23
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -1.05 -22.49
EBITDA Growth (1y) % EBITDA Growth (1y) % 0.00 -25.03
EBIT Growth (1y) % EBIT 1y % (Qtr) 9.40 -82.44
EBT Growth (1y) % EBT 1y % (Qtr) 5.30 97.07
EPS Growth (1y) % EPS 1y % (Qtr) -5.26 147.29
FCF Growth (1y) % FCF Growth (1y) % 0.00 -8,638.64
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 13.49 -8.24
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.87 0.78
Cash Payout Ratio Cash Payout Ratio 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 0.33 0.66
Current Ratio Curr Ratio (Qtr) 1.60 2.12
Debt to Equity Ratio Debt/Equity (Qtr) 0.82 0.88
Interest Cover Ratio Int Coverage (Qtr) 3.72 -319.17
Times Interest Earned Times Interest Earned (Qtr) 3.72 -319.17
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % 0.00 -550.76
EBIT Margin % EBIT Margin % (Qtr) 6.12 -775.74
EBT Margin % EBT Margin % (Qtr) 4.48 -827.89
Gross Margin % Gross Margin % (Qtr) 23.70 24.07
Net Profit Margin % Net Margin % (Qtr) 2.50 -830.34