XNYSSMWB
Market cap1.20bUSD
Dec 23, Last price
14.66USD
1D
0.69%
1Q
68.51%
IPO
-31.01%
Name
Similarweb Ltd
Chart & Performance
Profile
Similarweb Ltd. provides a platform for digital intelligence in the United States, Europe, Asia Pacific, the United Kingdom, Israel, and internationally. It offers digital research intelligence solutions that allow senior leaders, strategy, business intelligence, and consumer insights teams to benchmark performance against competitors and market leaders, analyze trends in the market, conduct deeper research into specific companies, and analyze audience behavior; and digital marketing solutions, which enable marketing leaders, search engine optimization, and content managers, pay-per-click, performance marketers, affiliate marketers, and media buyers to understand their competitors' online acquisition strategies in each marketing channel. The company also provides shopper intelligence solutions that allows digital commerce leadership, and category and product managers to analyze a view of their customers' digital journeys, monitor consumer demand, increase brand visibility in the search process, and optimize category and product level conversion in the purchase process; and sales intelligence solutions, which enables sales management and operations, sales representatives, and account management teams to access relevant buying signals and digital insights of their customers in to generate leads quickly. In addition, it offers investor intelligence solution that allows portfolio managers, investment professionals, data scientists, and research analysts to access an end-to-end view of market, sector or company performance to ideate and monitor investment opportunities, forecast market performance, and perform due diligence. The company serves retail, consumer packaged goods, travel, consumer finance, business-to-business software, and logistics companies; and consultancies, marketing and advertising agencies, media and publishers, payment processors, and institutional investors. Similarweb Ltd. was incorporated in 2009 and is headquartered in Tel Aviv, Israel.
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 | 218,019 12.83% | 193,234 40.36% | 137,668 47.26% | |||
Cost of revenue | 246,826 | 281,090 | 203,775 | |||
Unusual Expense (Income) | ||||||
NOPBT | (28,807) | (87,856) | (66,107) | |||
NOPBT Margin | ||||||
Operating Taxes | 1,507 | 516 | 981 | |||
Tax Rate | ||||||
NOPAT | (30,314) | (88,372) | (67,088) | |||
Net income | (29,373) -64.89% | (83,661) 21.28% | (68,979) 213.60% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 3,555 | 4,117 | 150,936 | |||
BB yield | -0.86% | -0.85% | -15.84% | |||
Debt | ||||||
Debt current | 32,095 | 34,091 | ||||
Long-term debt | 77,753 | 89,241 | ||||
Deferred revenue | 878 | 974 | 2,074 | |||
Other long-term liabilities | 3,074 | 2,113 | 5,864 | |||
Net debt | 38,116 | 45,522 | (128,879) | |||
Cash flow | ||||||
Cash from operating activities | (3,038) | (46,065) | (27,625) | |||
CAPEX | (1,559) | (31,176) | (3,113) | |||
Cash from investing activities | (2,586) | (33,009) | 7,360 | |||
Cash from financing activities | 1,192 | 29,117 | 125,246 | |||
FCF | (21,259) | (150,003) | (67,354) | |||
Balance | ||||||
Cash | 71,732 | 77,810 | 128,879 | |||
Long term investments | ||||||
Excess cash | 60,831 | 68,148 | 121,996 | |||
Stockholders' equity | (352,011) | (323,883) | (239,700) | |||
Invested Capital | 438,934 | 423,087 | 332,552 | |||
ROIC | ||||||
ROCE | ||||||
EV | ||||||
Common stock shares outstanding | 77,753 | 75,719 | 53,202 | |||
Price | 5.33 -17.11% | 6.43 -64.10% | 17.91 | |||
Market cap | 414,423 -14.88% | 486,871 -48.90% | 952,841 | |||
EV | 452,539 | 532,393 | 823,962 | |||
EBITDA | (18,549) | (77,272) | (62,940) | |||
EV/EBITDA | ||||||
Interest | 4,421 | 1,891 | ||||
Interest/NOPBT |