Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
29.32 USD | +7.71% |
|
-34.05% | +277.84% |
07-10 | Alarum Technologies Ltd. Provides Revenue Guidance for the Second Quarter and First Half of 2024 | CI |
07-03 | Canaccord Genuity Initiates Alarum Technologies at Hold With $42 Price Target | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 4.923 | 27.11 | 20.03 | 7.676 | 44.13 | 197.4 | - | - |
Enterprise Value (EV) 2 | 4.923 | 27.11 | 20.03 | 7.676 | 44.13 | 171.9 | 153.4 | 130.2 |
P/E ratio | -0.07 x | -1.82 x | -1.34 x | - | - | 19.8 x | 14.6 x | 11.5 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 1.5 x | - | 1.95 x | 0.41 x | 1.66 x | 5.44 x | 4.43 x | 3.81 x |
EV / Revenue | 1.5 x | - | 1.95 x | 0.41 x | 1.66 x | 4.73 x | 3.44 x | 2.51 x |
EV / EBITDA | - | - | -1.84 x | -0.86 x | 8.49 x | 12.3 x | 8.52 x | 6.06 x |
EV / FCF | - | - | - | - | - | 13.9 x | 8.25 x | 5.61 x |
FCF Yield | - | - | - | - | - | 7.21% | 12.1% | 17.8% |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 1,671 | 18,153 | 30,000 | 32,628 | 58,412 | 68,429 | - | - |
Reference price 3 | 10.16 | 4.800 | 2.073 | 0.8260 | 2.729 | 10.44 | 10.44 | 10.44 |
Announcement Date | 3/31/20 | 3/22/21 | 3/29/22 | 3/31/23 | 3/14/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 3.284 | - | 10.28 | 18.78 | 26.52 | 36.31 | 44.55 | 51.8 |
EBITDA 1 | - | - | -10.87 | -8.971 | 5.2 | 13.99 | 18 | 21.5 |
EBIT 1 | - | - | -15.01 | -13.42 | -5.499 | 11.59 | 15.35 | 18.7 |
Operating Margin | - | - | -146.02% | -71.48% | -20.73% | 31.93% | 34.46% | 36.1% |
Earnings before Tax (EBT) 1 | - | - | -14.07 | - | -6.089 | 10.54 | 15.05 | 17.9 |
Net income 1 | - | -7.845 | -13.12 | - | -5.525 | 10.11 | 14.83 | 19.9 |
Net margin | - | - | -127.66% | - | -20.83% | 27.86% | 33.29% | 38.42% |
EPS 2 | -136.2 | -2.639 | -1.548 | - | - | 0.5280 | 0.7160 | 0.9050 |
Free Cash Flow 1 | - | - | - | - | - | 12.4 | 18.6 | 23.2 |
FCF margin | - | - | - | - | - | 34.15% | 41.75% | 44.79% |
FCF Conversion (EBITDA) | - | - | - | - | - | 88.61% | 103.31% | 107.91% |
FCF Conversion (Net income) | - | - | - | - | - | 122.6% | 125.43% | 116.58% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 3/31/20 | 3/22/21 | 3/29/22 | 3/31/23 | 3/14/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | 3.377 | 3.773 | 4.021 | 4.777 | 4.812 | 5.169 | 5.679 | 6.985 | 6.7 | 7 | 7.383 | 8.92 | 9.325 |
EBITDA 1 | - | -4.49 | -4.88 | -3.21 | -2.393 | -1.677 | -1.691 | 0.06 | 1.1 | 1.9 | 1.824 | 2.407 | 3.468 | 3.596 |
EBIT 1 | - | -4.385 | -5.809 | -4.562 | - | -2.469 | -2.929 | -0.488 | -8.255 | 1.5 | 1.637 | 1.847 | 2.818 | 2.946 |
Operating Margin | - | -129.85% | -153.96% | -113.45% | - | -51.31% | -56.66% | -8.59% | -118.18% | 22.39% | 23.39% | 25.02% | 31.59% | 31.59% |
Earnings before Tax (EBT) 1 | - | - | -5.312 | - | - | - | - | - | - | 0.844 | 1.667 | 2.193 | 2.743 | 2.87 |
Net income 1 | -2.37 | - | -4.52 | - | - | - | - | - | - | 1.192 | 1.692 | 2.193 | 2.726 | 2.844 |
Net margin | - | - | -119.8% | - | - | - | - | - | - | 17.79% | 24.17% | 29.7% | 30.56% | 30.5% |
EPS | -1.290 | - | -0.4838 | - | - | - | - | - | - | - | - | - | 0.1510 | 0.1510 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 8/26/21 | 11/30/21 | 3/29/22 | 5/31/22 | 8/31/22 | 11/29/22 | 3/31/23 | 5/30/23 | 8/24/23 | 11/28/23 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | - | - | - | 25.5 | 44 | 67.2 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | - | 12.4 | 18.6 | 23.2 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | - | - | - | - | - | - | 0.1 | 0.1 |
Capex / Sales | - | - | - | - | - | - | 0.22% | 0.19% |
Announcement Date | 3/31/20 | 3/22/21 | 3/29/22 | 3/31/23 | 3/14/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+35.27% | 394B | |
+34.23% | 237B | |
+7.69% | 158B | |
+27.86% | 64.98B | |
+38.72% | 39.29B | |
+163.50% | 28.58B | |
-15.80% | 24.05B | |
+32.82% | 21.89B | |
+49.51% | 14.39B |
- Stock Market
- Equities
- ALAR Stock
- ALAR Stock
- Financials Alarum Technologies Ltd.