Unity Software Inc. (NYSE: U)

Sector: Technology Industry: Software - Application CIK: 0001810806
Market Cap 18.52 Bn
P/B 5.78
P/E -42.53
P/S 10.27
ROIC (Qtr) -9.87
Div Yield % 0.00
Rev 1y % (Qtr) 5.40
Total Debt (Qtr) 2.23 Bn
Debt/Equity (Qtr) 0.70

About

Unity Software Inc., better known as Unity, operates as a leading platform for creating and growing interactive, real-time 3D content and experiences. The company's software solutions, inclusive of AI technologies, support creators throughout the development lifecycle, catering to various industries such as gaming, retail, automotive, architecture, engineering, and construction. Unity's platform consists of two primary segments: Create Solutions and Grow Solutions. Create Solutions encompass a wide variety of tools and services for building, shipping,...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 413.71M provides exceptional 456.64x coverage of minority interest expenses 906000, showing strong core operations.
  • Tangible assets of 2.85B provide exceptional 11.75x coverage of deferred revenue 242.39M, showing strong service capability backing.
  • Robust free cash flow of 391M exceeds capital expenditure of 22.71M by 17.21x, indicating strong organic growth funding capability.
  • Cash position of 1.90B provides exceptional 2095.54x coverage of minority interest expenses 906000, indicating strong liquidity.
  • R&D investment of 897.76M represents healthy 3.70x of deferred revenue 242.39M, indicating strong future innovation pipeline.

Bear case

  • Operating cash flow of 413.71M barely covers its investment activities of (24.71M), with a coverage ratio of -16.74, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (24.71M) provide weak support for R&D spending of 897.76M, which is -0.03x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of 413.71M shows concerning coverage of stock compensation expenses of 402.72M, with a 1.03 ratio indicating potential earnings quality issues.
  • Operating earnings of (507.16M) show weak coverage of depreciation charges of 432.20M, with a -1.17 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 432.20M relative to operating cash flow of 413.71M, which is 1.04x suggests significant maintenance capital requirements affecting free cash flow.

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 2.81 2.65
EV to Cash from Ops. EV/CFO 46.09 13.37
EV to Debt EV to Debt 8.53 57.69
EV to EBIT EV/EBIT -37.60 19.12
EV to EBITDA EV/EBITDA -297.93 15.00
EV to Free Cash Flow [EV/FCF] EV/FCF 48.76 14.69
EV to Market Cap EV to Market Cap 1.03 -92.28
EV to Revenue EV/Rev 10.57 4.60
Price to Book Value [P/B] P/B 5.78 4.26
Price to Earnings [P/E] P/E -42.53 -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) 5.78 -52.32
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 34.10 -259.78
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 35.10 9,763.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.61
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 36.55 -263.15
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 81.84 56.46
EBIT Growth (1y) % EBIT 1y % (Qtr) 38.53 -225.15
EBT Growth (1y) % EBT 1y % (Qtr) 46.87 -86.10
EPS Growth (1y) % EPS 1y % (Qtr) 48.78 123.84
FCF Growth (1y) % FCF 1y % (Qtr) 62.24 -36.82
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.08 95.08
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.27 0.58
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 2.01 3.75
Current Ratio Curr Ratio (Qtr) 2.78 8.16
Debt to Equity Ratio Debt/Equity (Qtr) 0.70 0.17
Interest Cover Ratio Int Coverage (Qtr) 5.78 -52.32
Times Interest Earned Times Interest Earned (Qtr) 5.78 -52.32
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -4.20 -100.06
EBIT Margin % EBIT Margin % (Qtr) -28.12 -164.24
EBT Margin % EBT Margin % (Qtr) -23.25 -116.94
Gross Margin % Gross Margin % (Qtr) 74.30 58.20
Net Profit Margin % Net Margin % (Qtr) -24.10 -121.65