XNASFTNT
Market cap73bUSD
Dec 24, Last price
97.90USD
1D
-0.79%
1Q
24.48%
Jan 2017
1,500.60%
IPO
5,608.70%
Name
Fortinet Inc
Chart & Performance
Profile
Fortinet, Inc. provides broad, integrated, and automated cybersecurity solutions in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. It offers FortiGate hardware and software licenses that provide various security and networking functions, including firewall, intrusion prevention, anti-malware, virtual private network, application control, web filtering, anti-spam, and wide area network acceleration. The company also provides FortiSwitch product family that offers secure switching solutions for connecting customers their end devices; FortiAP product family, which provides secure wireless networking solutions; FortiExtender, a hardware appliance; FortiAnalyzer product family, which offers centralized network logging, analyzing, and reporting solutions; and FortiManager product family that provides central and scalable management solution for its FortiGate products. It offers FortiWeb product family provides web application firewall solutions; FortiMail product family that secure email gateway solutions; FortiSandbox technology that delivers proactive detection and mitigation services; FortiClient that provides endpoint protection with pattern-based anti-malware, behavior-based exploit protection, web-filtering, and an application firewall; FortiToken and FortiAuthenticator product families for multi-factor authentication to safeguard systems, assets, and data; and FortiEDR/XDR, an endpoint protection solution that provides both comprehensive machine-learning anti-malware execution and real-time post-infection protection. It provides security subscription, technical support, professional, and training services. It sells its security solutions to channel partners and directly to various customers in telecommunications, technology, government, financial services, education, retail, manufacturing, and healthcare industries. It has strategic alliance with Linksys. Fortinet, Inc. was incorporated in 2000 and is headquartered in Sunnyvale, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 5,304,800 20.09% | 4,417,400 32.17% | 3,342,200 28.82% | |||||||
Cost of revenue | 4,068,300 | 3,452,400 | 2,696,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,236,500 | 965,000 | 645,800 | |||||||
NOPBT Margin | 23.31% | 21.85% | 19.32% | |||||||
Operating Taxes | 143,800 | 30,800 | 14,100 | |||||||
Tax Rate | 11.63% | 3.19% | 2.18% | |||||||
NOPAT | 1,092,700 | 934,200 | 631,700 | |||||||
Net income | 1,147,800 33.89% | 857,300 41.28% | 606,800 24.22% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,456,700) | (1,965,100) | (715,800) | |||||||
BB yield | 3.16% | 4.99% | 1.19% | |||||||
Debt | ||||||||||
Debt current | 33,400 | 33,200 | 26,300 | |||||||
Long-term debt | 1,083,700 | 1,052,900 | 1,028,900 | |||||||
Deferred revenue | 2,886,300 | 2,291,000 | 1,675,500 | |||||||
Other long-term liabilities | 79,000 | 149,800 | 59,200 | |||||||
Net debt | (1,365,500) | (1,170,400) | (1,937,300) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,935,500 | 1,730,600 | 1,499,700 | |||||||
CAPEX | (204,100) | (281,200) | (295,900) | |||||||
Cash from investing activities | (649,300) | 763,900 | (1,325,100) | |||||||
Cash from financing activities | (1,570,400) | (2,130,300) | 82,800 | |||||||
FCF | 870,800 | 723,300 | 392,100 | |||||||
Balance | ||||||||||
Cash | 2,440,400 | 2,211,000 | 2,551,700 | |||||||
Long term investments | 42,200 | 45,500 | 440,800 | |||||||
Excess cash | 2,217,360 | 2,035,630 | 2,825,390 | |||||||
Stockholders' equity | (1,879,800) | (1,565,800) | (455,800) | |||||||
Invested Capital | 5,453,100 | 4,680,800 | 3,924,100 | |||||||
ROIC | 21.57% | 21.71% | 19.58% | |||||||
ROCE | 34.60% | 30.98% | 18.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 788,200 | 805,300 | 835,500 | |||||||
Price | 58.53 19.72% | 48.89 -31.98% | 71.88 141.97% | |||||||
Market cap | 46,133,346 17.18% | 39,371,117 -34.44% | 60,055,740 141.11% | |||||||
EV | 44,767,846 | 38,200,717 | 58,135,140 | |||||||
EBITDA | 1,349,900 | 1,069,300 | 730,200 | |||||||
EV/EBITDA | 33.16 | 35.72 | 79.62 | |||||||
Interest | 21,000 | 18,000 | 14,900 | |||||||
Interest/NOPBT | 1.70% | 1.87% | 2.31% |