Similarweb Ltd. (NYSE: SMWB)

Sector: Technology Industry: Software - Application CIK: 0001842731
Market Cap 329.36 Mn
P/B 14.12
P/E -10.00
P/S 1.17
ROIC (Qtr) -41.75
Div Yield % 0.00
Rev 1y % (Qtr) 10.93
Total Debt (Qtr) 43.30 Mn
Debt/Equity (Qtr) 1.86
Add ratio to table...

About

Similarweb Ltd., a company with the ticker symbol SMWB, is a prominent player in the digital data and analytics industry. The company's business model revolves around its unique asset, Similarweb Digital Data, which offers a comprehensive view of the digital landscape. This data is amassed through a variety of methods, including direct measurement, contributory networks, public data capture, and partnerships with global companies. Similarweb's main business activities involve providing Software-as-a-Service (SaaS), Data-as-a-Service (DaaS), and...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 72.42M provide 8.19x coverage of short-term debt 8.84M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 215.56M provides 4.98x coverage of total debt 43.30M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 12.99M exceeds capital expenditure of 1.65M by 7.86x, indicating strong organic growth funding capability.
  • R&D investment of 72.60M represents healthy 0.64x of deferred revenue 113.39M, indicating strong future innovation pipeline.
  • Robust R&D investment of 72.60M at 0.41x of SG&A 175.76M demonstrates strong commitment to innovation and future growth.

Bear case

  • Operating cash flow of 14.64M barely covers its investment activities of (13.23M), with a coverage ratio of -1.11, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (13.23M) provide weak support for R&D spending of 72.60M, which is -0.18x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 72.42M provide limited coverage of acquisition spending of (15.79M), which is -4.59x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 14.64M provides insufficient coverage of deferred revenue obligations of 113.39M, which is 0.13x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 14.64M shows concerning coverage of stock compensation expenses of 21.24M, with a 0.69 ratio indicating potential earnings quality issues.

Peer comparison

Companies in the Software - Application
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SAP Sap Se 235.43 Bn 27.31 5.44 9.50 Bn
2 SHOP Shopify Inc. 147.12 Bn 119.52 12.73 0.19 Bn
3 UBER Uber Technologies, Inc 147.10 Bn 14.63 2.83 12.08 Bn
4 CRM Salesforce, Inc. 122.20 Bn 594.48 15.45 11.14 Bn
5 INTU Intuit Inc. 113.93 Bn 178.01 32.63 6.78 Bn
6 ADBE Adobe Inc. 111.00 Bn 15.57 4.67 6.65 Bn
7 NOW ServiceNow, Inc. 109.54 Bn 62.67 8.25 2.40 Bn
8 ADP Automatic Data Processing Inc 86.44 Bn 20.41 4.07 4.37 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.17 2.08
EV to Cash from Ops. EV/CFO 20.89 11.38
EV to Debt EV to Debt 7.07 47.67
EV to EBIT EV/EBIT -12.98 6.78
EV to EBITDA EV/EBITDA -20.99 7.15
EV to Free Cash Flow [EV/FCF] EV/FCF 23.55 14.44
EV to Market Cap EV to Market Cap 0.93 -8.88
EV to Revenue EV/Rev 1.08 4.04
Price to Book Value [P/B] P/B 14.12 3.65
Price to Earnings [P/E] P/E -10.00 -117.75
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -4.05
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 4.38
Dividend per Basic Share Div per Share (Qtr) 0.00 0.15
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 2.48
Interest Coverage Int. cover (Qtr) -4.52 -43.57
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 39.54 -222.46
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 13.39 281.53
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.78
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -132.16 -327.55
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -1,786.92 30.09
EBIT Growth (1y) % EBIT 1y % (Qtr) -143.83 -213.00
EBT Growth (1y) % EBT 1y % (Qtr) -201.93 -86.84
EPS Growth (1y) % EPS 1y % (Qtr) -178.57 108.58
FCF Growth (1y) % FCF 1y % (Qtr) -52.66 6.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 15.22 94.58
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.08 0.58
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 0.37 3.78
Current Ratio Curr Ratio (Qtr) 0.77 8.27
Debt to Equity Ratio Debt/Equity (Qtr) 1.86 0.14
Interest Cover Ratio Int Coverage (Qtr) -4.52 -43.57
Times Interest Earned Times Interest Earned (Qtr) -4.52 -43.57
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -5.20 -105.03
EBIT Margin % EBIT Margin % (Qtr) -8.34 -130.16
EBT Margin % EBT Margin % (Qtr) -10.18 -121.17
Gross Margin % Gross Margin % (Qtr) 79.50 58.37
Net Profit Margin % Net Margin % (Qtr) -11.70 -126.13