XTAE
ONE
Market cap1.32bUSD
Apr 03, Last price
6,927.00ILS
1D
-2.52%
1Q
2.24%
Jan 2017
-48.31%
Name
One Software Technologies Ltd
Chart & Performance
Profile
One Software Technologies Ltd provides software, hardware, and integration services. The company also offers IT and infrastructure services; software solutions for cloud, BI, digital, cyber and security, POS, and other products; and managed services for IT sector. One Software Technologies Ltd is based in Petah Tikva, Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 4,000,500 8.26% | 3,695,303 15.11% | 3,210,149 17.90% | |||||||
Cost of revenue | 3,447,608 | 3,179,870 | 2,739,030 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 552,892 | 515,433 | 471,119 | |||||||
NOPBT Margin | 13.82% | 13.95% | 14.68% | |||||||
Operating Taxes | 71,972 | 57,202 | 52,236 | |||||||
Tax Rate | 13.02% | 11.10% | 11.09% | |||||||
NOPAT | 480,920 | 458,231 | 418,883 | |||||||
Net income | 230,121 26.49% | 181,931 11.30% | 163,454 24.51% | |||||||
Dividends | (139,709) | (116,000) | (103,350) | |||||||
Dividend yield | 3.48% | 2.95% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 208,133 | 202,166 | 210,369 | |||||||
Long-term debt | 327,609 | 416,845 | 410,167 | |||||||
Deferred revenue | 25,620 | |||||||||
Other long-term liabilities | 48,190 | 23,307 | 2,981 | |||||||
Net debt | 106,565 | 275,144 | 296,651 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 382,637 | 344,027 | 303,927 | |||||||
CAPEX | (9,113) | (15,108) | (18,656) | |||||||
Cash from investing activities | (2,139) | (25,000) | (31,276) | |||||||
Cash from financing activities | (286,860) | (300,512) | (259,151) | |||||||
FCF | 522,496 | 438,777 | 502,341 | |||||||
Balance | ||||||||||
Cash | 429,177 | 335,614 | 315,252 | |||||||
Long term investments | 8,253 | 8,633 | ||||||||
Excess cash | 229,152 | 159,102 | 163,378 | |||||||
Stockholders' equity | 28,047 | 534,943 | 486,691 | |||||||
Invested Capital | 1,146,313 | 978,411 | 954,732 | |||||||
ROIC | 45.27% | 47.41% | 42.94% | |||||||
ROCE | 46.17% | 44.04% | 40.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 71,570 | 71,583 | ||||||||
Price | 67.75 45.67% | 46.51 -4.93% | 48.92 -20.97% | |||||||
Market cap | 3,328,717 -4.94% | 3,501,821 -20.92% | ||||||||
EV | 3,631,929 | 3,829,925 | ||||||||
EBITDA | 672,564 | 624,108 | 579,088 | |||||||
EV/EBITDA | 5.82 | 6.61 | ||||||||
Interest | 18,531 | 19,366 | 16,218 | |||||||
Interest/NOPBT | 3.35% | 3.76% | 3.44% |