Varonis Systems Inc (NASDAQ: VRNS)

Sector: Technology Industry: Software - Infrastructure CIK: 0001361113
Market Cap 3.96 Bn
P/B 6.54
P/E -34.56
P/S 6.50
ROIC (Qtr) -12.95
Div Yield % 0.00
Rev 1y % (Qtr) 9.12
Total Debt (Qtr) 511.68 Mn
Debt/Equity (Qtr) 0.85

About

Varonis Systems Inc., known by its ticker symbol VRNS, operates in the data security industry, providing a robust platform to protect and manage enterprise data. Since its incorporation in 2004, Varonis has established itself as a significant player in the data security sector. Varonis' primary business activities involve developing and selling software solutions that safeguard organizations' sensitive data from internal and external threats. The company's flagship product is the Varonis Data Security Platform, a unified solution that offers a...

Read more

Price action

Investment thesis

Bull case

  • Strong tangible asset base of 1.51B provides 2.96x coverage of total debt 511.68M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 131.47M exceeds capital expenditure of 15.55M by 8.46x, indicating strong organic growth funding capability.
  • Long-term investments of 395.65M provide solid 0.77x coverage of long-term debt 511.68M, indicating strategic financial planning.
  • Long-term investments of 395.65M provide solid 0.92x backing of working capital 429.47M, showing strategic capital allocation.
  • Robust tangible asset base of 1.51B provides 3.52x coverage of working capital 429.47M, indicating strong operational backing.

Bear case

  • Operating cash flow of 147.02M barely covers its investment activities of (156.17M), with a coverage ratio of -0.94, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (156.17M) provide weak support for R&D spending of 223.74M, which is -0.70x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 157.35M provide limited coverage of acquisition spending of (123.51M), which is -1.27x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 147.02M provides insufficient coverage of deferred revenue obligations of 341.51M, which is 0.43x, raising concerns about future service delivery capabilities.
  • Short-term investments of 550.57M significantly exceed cash reserves of 157.35M, which is 3.50x, indicating potentially excessive yield-seeking behavior at the expense of liquidity.

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 2.70 2.69
EV to Cash from Ops. EV/CFO 30.62 28.91
EV to Debt EV to Debt 8.80 19.83
EV to EBIT EV/EBIT -33.64 -9.95
EV to EBITDA EV/EBITDA -39.72 6.82
EV to Free Cash Flow [EV/FCF] EV/FCF 34.24 26.09
EV to Market Cap EV to Market Cap 1.14 0.36
EV to Revenue EV/Rev 7.40 -9.34
Price to Book Value [P/B] P/B 6.54 3.88
Price to Earnings [P/E] P/E -34.56 -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) 4.14 -14.20
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -245.82 -408.01
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -44.24 226.39
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.28
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -24.87 25.27
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -34.28 47.48
EBIT Growth (1y) % EBIT 1y % (Qtr) -27.02 20.13
EBT Growth (1y) % EBT 1y % (Qtr) -39.25 14.16
EPS Growth (1y) % EPS 1y % (Qtr) -37.84 67.50
FCF Growth (1y) % FCF 1y % (Qtr) 35.71 296.60
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 6.05 46.75
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.37 0.67
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 0.30 1.22
Current Ratio Curr Ratio (Qtr) 1.81 2.59
Debt to Equity Ratio Debt/Equity (Qtr) 0.85 -0.96
Interest Cover Ratio Int Coverage (Qtr) 4.14 -14.20
Times Interest Earned Times Interest Earned (Qtr) 4.14 -14.20
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -18.60 -548.16
EBIT Margin % EBIT Margin % (Qtr) -21.98 -199.84
EBT Margin % EBT Margin % (Qtr) -16.67 -607.20
Gross Margin % Gross Margin % (Qtr) 80.00 51.88
Net Profit Margin % Net Margin % (Qtr) -18.80 -610.00