XNASSLP
Market cap577mUSD
Jan 14, Last price
28.76USD
1D
-0.48%
1Q
-10.88%
Jan 2017
198.03%
Name
Simulations Plus Inc
Chart & Performance
Profile
Simulations Plus, Inc. develops drug discovery and development software for modeling and simulation, and prediction of molecular properties utilizing artificial intelligence and machine learning based technology worldwide. It operates through four segments: Simulations Plus, Cognigen, DILIsym, and Lixoft. The company offers GastroPlus, which simulates the absorption and drug interaction of compounds administered to humans and animals; and DDDPlus and MembranePlus simulation products. It also provides products based on mechanistic and mathematical models, such as DILIsym, a quantitative systems pharmacology software; NAFLDsym; IPFsym; RENAsym; and MITOsym. In addition, the company provides Absorption, Distribution, Metabolism, Excretion, and Toxicity Predictor for chemistry-based computer program that takes molecular structures as inputs and predicts their properties; and MedChem Designer, as well as modeling and simulation products comprising MonolixSuite and PKPlus. Further, it provides population modeling and simulation contract research services; training and consulting services designed to accelerate pharmacometrics studies; and clinical-pharmacology-based consulting services in support of regulatory submissions. The company serves pharmaceutical, biotechnology, agrochemical, cosmetics, and food companies, as well as academic and regulatory agencies. Simulations Plus, Inc. was incorporated in 1996 and is headquartered in Lancaster, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | 2016‑09 | 2015‑08 | |
Income | ||||||||||
Revenues | 70,013 17.52% | 59,577 10.52% | 53,906 16.01% | |||||||
Cost of revenue | 63,882 | 16,134 | 14,030 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,131 | 43,443 | 39,876 | |||||||
NOPBT Margin | 8.76% | 72.92% | 73.97% | |||||||
Operating Taxes | 2,457 | 1,734 | 2,632 | |||||||
Tax Rate | 40.08% | 3.99% | 6.60% | |||||||
NOPAT | 3,674 | 41,709 | 37,244 | |||||||
Net income | 9,954 -0.07% | 9,961 -20.20% | 12,483 27.61% | |||||||
Dividends | (4,796) | (4,809) | (4,846) | |||||||
Dividend yield | 0.65% | 0.53% | 0.39% | |||||||
Proceeds from repurchase of equity | 731 | (20,000) | 891 | |||||||
BB yield | -0.10% | 2.20% | -0.07% | |||||||
Debt | ||||||||||
Debt current | 475 | 884 | 461 | |||||||
Long-term debt | 1,537 | 1,952 | 2,347 | |||||||
Deferred revenue | (6,540) | 1,456 | ||||||||
Other long-term liabilities | 3,330 | (1,456) | ||||||||
Net debt | (18,243) | (112,627) | (125,427) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,320 | 21,856 | 17,900 | |||||||
CAPEX | (566) | (4,273) | (3,970) | |||||||
Cash from investing activities | (53,967) | 7,366 | 4,305 | |||||||
Cash from financing activities | (6,565) | (23,266) | (7,622) | |||||||
FCF | (522) | 47,710 | 31,542 | |||||||
Balance | ||||||||||
Cash | 20,255 | 115,463 | 128,235 | |||||||
Long term investments | ||||||||||
Excess cash | 16,754 | 112,484 | 125,540 | |||||||
Stockholders' equity | 182,431 | 170,029 | 178,248 | |||||||
Invested Capital | 166,683 | 55,974 | 52,721 | |||||||
ROIC | 3.30% | 76.74% | 75.08% | |||||||
ROCE | 3.31% | 24.82% | 22.19% | |||||||
EV | ||||||||||
Common stock shares outstanding | 20,301 | 20,465 | 20,749 | |||||||
Price | 36.25 -18.52% | 44.49 -25.91% | 60.05 35.55% | |||||||
Market cap | 735,911 -19.17% | 910,488 -26.93% | 1,245,977 35.59% | |||||||
EV | 717,668 | 797,861 | 1,120,550 | |||||||
EBITDA | 11,796 | 47,283 | 43,450 | |||||||
EV/EBITDA | 60.84 | 16.87 | 25.79 | |||||||
Interest | 717 | |||||||||
Interest/NOPBT | 1.80% |