Radware Ltd (NASDAQ: RDWR)

Sector: Technology Industry: Software - Infrastructure CIK: 0001094366
Market Cap 1.06 Bn
P/B 3.04
P/E 63.50
P/S 3.59
ROIC (Qtr) 1.67
Div Yield % 0.00
Rev 1y % (Qtr) 8.38
Total Debt (Qtr) 17.76 Mn
Debt/Equity (Qtr) 0.05

About

Radware Ltd., known by its ticker symbol RDWR, operates in the cyber security and application delivery solutions industry. The company provides protection and availability services for infrastructure, applications, and networks to enterprises worldwide. Radware's solutions are categorized into two main groups: products and services. Radware's product offerings include cloud-based subscriptions, on-premises products, software products, and product subscriptions. Additionally, the company provides physical and software products such as DefensePro...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 45.51M provides robust 2.56x coverage of total debt 17.76M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 87.28M provide 16.92x coverage of short-term debt 5.16M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 584.72M provides 32.93x coverage of total debt 17.76M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 38.80M exceeds capital expenditure of 6.71M by 5.78x, indicating strong organic growth funding capability.
  • Short-term investments of 153.80M provide solid 1.43x coverage of other current liabilities 107.53M, indicating strong liquidity.

Bear case

  • Operating cash flow of 45.51M barely covers its investment activities of (70.48M), with a coverage ratio of -0.65, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (70.48M) provide weak support for R&D spending of 76.32M, which is -0.92x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 45.51M provides insufficient coverage of deferred revenue obligations of 175.37M, which is 0.26x, raising concerns about future service delivery capabilities.
  • High receivables of 44.73M relative to inventory of 13.33M (3.36 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • The company's operating cash flow of 45.51M shows concerning coverage of stock compensation expenses of 23.86M, with a 1.91 ratio indicating potential earnings quality issues.

Geographical Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Software - Infrastructure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MSFT Microsoft Corp 3,563.59 Bn 33.97 12.13 60.56 Bn
2 ORCL Oracle Corp 561.87 Bn 36.43 9.21 124.39 Bn
3 PLTR Palantir Technologies Inc. 413.65 Bn 377.64 106.17 0.24 Bn
4 PANW Palo Alto Networks Inc 126.45 Bn 113.19 13.23 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 116.42 Bn -370.56 25.50 0.82 Bn
6 SNPS Synopsys Inc 86.06 Bn 64.60 12.20 14.29 Bn
7 NET Cloudflare, Inc. 62.78 Bn -609.27 31.18 3.50 Bn
8 FTNT Fortinet, Inc. 60.83 Bn 32.47 9.28 1.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.47 2.69
EV to Cash from Ops. EV/CFO 21.36 28.91
EV to Debt EV to Debt 54.75 19.83
EV to EBIT EV/EBIT 114.98 -9.95
EV to EBITDA EV/EBITDA 48.12 6.82
EV to Free Cash Flow [EV/FCF] EV/FCF 25.06 26.09
EV to Market Cap EV to Market Cap 0.92 0.36
EV to Revenue EV/Rev 3.30 -9.34
Price to Book Value [P/B] P/B 3.04 3.88
Price to Earnings [P/E] P/E 63.50 -10.66
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.30
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.71
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.68
Interest Coverage Int. cover (Qtr) -0.50 -14.20
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -30.22 -408.01
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -24.38 226.39
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.28
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -21.25 25.27
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 6,131.04 47.48
EBIT Growth (1y) % EBIT 1y % (Qtr) 168.85 20.13
EBT Growth (1y) % EBT 1y % (Qtr) 543.73 14.16
EPS Growth (1y) % EPS 1y % (Qtr) 733.33 67.50
FCF Growth (1y) % FCF 1y % (Qtr) -31.16 296.60
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 10.70 46.75
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.45 0.67
Cash Payout Ratio Cash Payout Ratio 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 0.49 1.22
Current Ratio Curr Ratio (Qtr) 1.68 2.59
Debt to Equity Ratio Debt/Equity (Qtr) 0.05 -0.96
Interest Cover Ratio Int Coverage (Qtr) -0.50 -14.20
Times Interest Earned Times Interest Earned (Qtr) -0.50 -14.20
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 6.90 -548.16
EBIT Margin % EBIT Margin % (Qtr) 2.87 -199.84
EBT Margin % EBT Margin % (Qtr) 8.61 -607.20
Gross Margin % Gross Margin % (Qtr) 80.70 51.88
Net Profit Margin % Net Margin % (Qtr) 5.70 -610.00