Varonis Systems Inc (NASDAQ: VRNS)

Sector: Technology Industry: Software - Infrastructure CIK: 0001361113
P/B 6.16
P/E -32.51
P/S 6.12
Market Cap 3.72 Bn
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

Stock Price Chart

Analysis

Pros

  • 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.

Cons

  • 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.

Peer Comparison

Companies in the Software - Infrastructure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MSFT Microsoft Corp 3,542.10 Bn 33.76 12.06 60.56 Bn
2 ORCL Oracle Corp 533.93 Bn 34.61 8.75 124.39 Bn
3 PLTR Palantir Technologies Inc. 437.56 Bn 399.47 112.31 0.24 Bn
4 PANW Palo Alto Networks Inc 125.16 Bn 112.03 13.10 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 120.85 Bn -384.67 26.47 0.82 Bn
6 SNPS Synopsys Inc 71.69 Bn 35.89 11.14 15.14 Bn
7 NET Cloudflare, Inc. 67.84 Bn -658.43 33.70 3.50 Bn
8 FTNT Fortinet, Inc. 63.33 Bn 33.80 9.66 1.00 Bn

Industry Comparisons

Current Valuation

Metric Value Industry Percentile
EV to Assets 2.56 2.56
EV to Cash from Ops. 29.02 38.32
EV to Debt 8.34 -11.37
EV to EBIT -31.89 -12.79
EV to EBITDA -37.65 7.72
EV to Free Cash Flow [EV/FCF] 32.45 24.22
EV to Market Cap 1.15 0.58
EV to Revenue 7.01 -35.00
Price to Book Value [P/B] 6.16 3.74
Price to Earnings [P/E] -32.51 -18.61

Dividend Metrics

Metric Value Industry Percentile
Dividend Coverage Ratio 0.00 -0.30
Dividend Payout Ratio % 0.00 2.69
Dividend per Basic Share 0.00 0.10
FCF Dividend Payout Ratio % 0.00 1.67
Interest Coverage 4.14 -13.15

Growth Metrics

Metric Value Industry Percentile
Capex Growth (1y) % -245.82 -404.11
Cash and Equivalents Growth (1y) % -44.24 226.02
Dividend Growth (1y) % 0.00 -0.27
EBIAT Growth (1y) % -24.87 31.15
EBITDA Growth (1y) % -34.28 49.02
EBIT Growth (1y) % -27.02 25.85
EBT Growth (1y) % -39.25 17.82
EPS Growth (1y) % -37.84 70.69
FCF Growth (1y) % 35.71 295.45
Gross Profit Growth (1y) % 6.05 49.96

Liquidity Ratios

Metric Value Industry Percentile
Asset Utilization Ratio 0.37 0.68
Cash Payout Ratio 0.00 0.02
Cash Ratio 0.30 1.21
Current Ratio 1.81 2.57
Debt to Equity Ratio 0.85 -0.93
Interest Cover Ratio 4.14 -13.15
Times Interest Earned 4.14 -13.15

Profitability

Metric Value Industry Percentile
EBITDA Margin % -18.60 -544.82
EBIT Margin % -21.98 -197.78
EBT Margin % -16.67 -602.74
Gross Margin % 80.00 52.06
Net Profit Margin % -18.80 -605.52