XNYSNABL
Market cap1.69bUSD
Jan 10, Last price
9.10USD
1D
-3.40%
1Q
-27.78%
IPO
-27.20%
Name
N-Able Inc
Chart & Performance
P/E
72.20
P/S
4.01
EPS
0.13
Div Yield, %
0.00%
Shrs. gr., 5y
-10.03%
Rev. gr., 5y
13.07%
Revenues
422m
+13.48%
Net income
23m
+40.13%
CFO
90m
+26.15%
Earnings
May 22, 2025
Profile
N-able, Inc. provides cloud-based software solutions for managed service providers (MSPs) in the United States, the United Kingdom, and internationally. The company's solutions enable MSPs to support digital transformation and growth within small and medium-sized enterprises. Its software platform is designed to be an enterprise-grade solution that serves as an operating system for its MSP partners and scales as their businesses grow. The company's platform consists of solution categories including remote monitoring and management; security and data protection solutions through its data protection, patch management, endpoint security, web protection, e-mail security and archiving, and vulnerability assessment solutions; and business management, such as professional services automation, automation and scripting management, password management policies and reporting and analytics. The company was founded in 2000 and is headquartered in Burlington, Massachusetts.
IPO date
Jul 09, 2021
Employees
1,567
Domiciled in
US
Incorporated in
US
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 421,880 13.48% | 371,769 7.31% | ||||
Cost of revenue | 351,561 | 318,520 | ||||
Unusual Expense (Income) | ||||||
NOPBT | 70,319 | 53,249 | ||||
NOPBT Margin | 16.67% | 14.32% | ||||
Operating Taxes | 20,914 | 13,718 | ||||
Tax Rate | 29.74% | 25.76% | ||||
NOPAT | 49,405 | 39,531 | ||||
Net income | 23,412 40.13% | 16,707 14,684.96% | ||||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (11,976) | 2,630 | ||||
BB yield | 0.49% | -0.14% | ||||
| Debt | ||||||
Debt current | 16,386 | 9,271 | ||||
Long-term debt | 404,080 | 405,479 | ||||
Deferred revenue | 167 | 387 | ||||
Other long-term liabilities | 3,154 | 5,204 | ||||
Net debt | 267,418 | 315,903 | ||||
| Cash flow | ||||||
Cash from operating activities | 90,089 | 71,413 | ||||
CAPEX | (13,780) | (21,010) | ||||
Cash from investing activities | (22,336) | (30,209) | ||||
Cash from financing activities | (15,173) | (10,402) | ||||
FCF | 52,422 | 44,268 | ||||
| Balance | ||||||
Cash | 153,048 | 98,847 | ||||
Long term investments | ||||||
Excess cash | 131,954 | 80,259 | ||||
Stockholders' equity | 44,838 | 9,200 | ||||
Invested Capital | 1,030,144 | 1,012,702 | ||||
ROIC | 4.84% | 3.97% | ||||
ROCE | 6.53% | 5.20% | ||||
| EV | ||||||
Common stock shares outstanding | 185,980 | 181,297 | ||||
Price | 13.25 28.89% | 10.28 -7.39% | ||||
Market cap | 2,464,235 32.22% | 1,863,733 -6.22% | ||||
EV | 2,731,653 | 2,179,636 | ||||
EBITDA | 90,393 | 77,689 | ||||
EV/EBITDA | 30.22 | 28.06 | ||||
Interest | 30,252 | 18,852 | ||||
Interest/NOPBT | 43.02% | 35.40% | ||||