(RDWR) Radware - Overview
Sector: Technology | Industry: Software - Infrastructure | Exchange: NASDAQ (USA) | Market Cap: 1.181m USD | Total Return: 37.3% in 12m
Industry Rotation: +5.6
Avg Turnover: 6.26M USD
Peers RS (IBD): 30.6
EPS Trend: 35.5%
Qual. Beats: 0
Rev. Trend: 25.5%
Qual. Beats: 1
No concerns identified
No distinct edge detected
Radware Ltd. (RDWR) develops and markets cybersecurity and application delivery solutions. These solutions cater to cloud, on-premises, and software-defined data centers.
The company operates in two segments: Core Business and Hawks Business. Its product offerings include cloud application protection (e.g., WAF, bot manager, API protection) and cloud DDoS protection services. Cybersecurity is a high-growth sector due to increasing digital transformation and evolving threat landscapes.
Radware serves diverse sectors including healthcare, government, and finance. It distributes products through independent channels like value-added resellers and system integrators. This business model is common in the enterprise software space, leveraging partners for broader market reach.
Radware operates globally, with a presence in the United States, Asia Pacific, Europe, and other regions. To delve deeper into Radwares financial performance and market position, consider exploring its profile on ValueRay.
- Cloud security subscription growth boosts recurring revenue
- Increased cyberattacks drive demand for protection solutions
- Global economic slowdown impacts enterprise IT spending
- Competition intensifies from larger cybersecurity vendors
| Net Income: 20.3m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.06 > 0.02 and ΔFCF/TA -4.35 > 1.0 |
| NWC/Revenue: 40.69% < 20% (prev 55.44%; Δ -14.76% < -1%) |
| CFO/TA 0.08 > 3% & CFO 51.6m > Net Income 20.3m |
| Net Debt (-88.1m) to EBITDA (27.9m): -3.16 < 3 |
| Current Ratio: 1.63 > 1.5 & < 3 |
| Outstanding Shares: last quarter (45.1m) vs 12m ago 3.21% < -2% |
| Gross Margin: 80.67% > 18% (prev 0.81%; Δ 7.99k% > 0.5%) |
| Asset Turnover: 46.80% > 50% (prev 44.43%; Δ 2.37% > 0%) |
| Interest Coverage Ratio: -1.24 > 6 (EBITDA TTM 27.9m / Interest Expense TTM -13.1m) |
| A: 0.18 (Total Current Assets 316.5m - Total Current Liabilities 193.7m) / Total Assets 671.2m |
| B: 0.22 (Retained Earnings 146.1m / Total Assets 671.2m) |
| C: 0.03 (EBIT TTM 16.2m / Avg Total Assets 644.9m) |
| D: 0.53 (Book Value of Equity 148.3m / Total Liabilities 280.5m) |
| Altman-Z'' Score: 2.63 = A |
| DSRI: 1.90 (Receivables 35.0m/16.8m, Revenue 301.9m/274.9m) |
| GMI: 1.00 (GM 80.67% / 80.63%) |
| AQI: 1.13 (AQ_t 0.48 / AQ_t-1 0.43) |
| SGI: 1.10 (Revenue 301.9m / 274.9m) |
| TATA: -0.05 (NI 20.3m - CFO 51.6m) / TA 671.2m) |
| Beneish M-Score: -2.19 (Cap -4..+1) = BB |
Over the past week, the price has changed by +6.50%, over one month by +9.19%, over three months by +12.49% and over the past year by +37.30%.
- StrongBuy: 1
- Buy: 1
- Hold: 2
- Sell: 0
- StrongSell: 0
| Wallstreet Target Price | 32.3 | 18.9% |
| Analysts Target Price | 32.3 | 18.9% |
P/E Forward = 24.8756
P/S = 3.9139
P/B = 3.3841
P/EG = 22.791
Revenue TTM = 301.9m USD
EBIT TTM = 16.2m USD
EBITDA TTM = 27.9m USD
Long Term Debt = 17.0m USD (from capitalLeaseObligations, last quarter)
Short Term Debt = 5.05m USD (from shortTermDebt, last quarter)
Debt = 17.0m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -88.1m USD (from netDebt column, last quarter)
Enterprise Value = 941.2m USD (1.18b + Debt 17.0m - CCE 257.3m)
Interest Coverage Ratio = -1.24 (Ebit TTM 16.2m / Interest Expense TTM -13.1m)
EV/FCF = 21.99x (Enterprise Value 941.2m / FCF TTM 42.8m)
FCF Yield = 4.55% (FCF TTM 42.8m / Enterprise Value 941.2m)
FCF Margin = 14.18% (FCF TTM 42.8m / Revenue TTM 301.9m)
Net Margin = 6.71% (Net Income TTM 20.3m / Revenue TTM 301.9m)
Gross Margin = 80.67% ((Revenue TTM 301.9m - Cost of Revenue TTM 58.3m) / Revenue TTM)
Gross Margin QoQ = 80.72% (prev 80.66%)
Tobins Q-Ratio = 1.40 (Enterprise Value 941.2m / Total Assets 671.2m)
Interest Expense / Debt = 0.51% (Interest Expense 86.0k / Debt 17.0m)
Taxrate = 28.97% (2.46m / 8.51m)
NOPAT = 11.5m (EBIT 16.2m * (1 - 28.97%))
Current Ratio = 1.63 (Total Current Assets 316.5m / Total Current Liabilities 193.7m)
Debt / Equity = 0.05 (Debt 17.0m / totalStockholderEquity, last quarter 349.4m)
Debt / EBITDA = -3.16 (Net Debt -88.1m / EBITDA 27.9m)
Debt / FCF = -2.06 (Net Debt -88.1m / FCF TTM 42.8m)
Total Stockholder Equity = 340.4m (last 4 quarters mean from totalStockholderEquity)
RoA = 3.14% (Net Income 20.3m / Total Assets 671.2m)
RoE = 5.95% (Net Income TTM 20.3m / Total Stockholder Equity 340.4m)
RoCE = 4.54% (EBIT 16.2m / Capital Employed (Equity 340.4m + L.T.Debt 17.0m))
RoIC = 3.38% (NOPAT 11.5m / Invested Capital 340.4m)
WACC = 10.05% (E(1.18b)/V(1.20b) * Re(10.19%) + D(17.0m)/V(1.20b) * Rd(0.51%) * (1-Tc(0.29)))
Discount Rate = 10.19% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 3.90%
[DCF] Terminal Value 64.55% ; FCFF base≈52.2m ; Y1≈37.9m ; Y5≈21.3m
[DCF] Fair Price = 8.89 (EV 298.0m - Net Debt -88.1m = Equity 386.1m / Shares 43.4m; r=10.05% [WACC]; 5y FCF grow -32.23% → 3.0% )
EPS Correlation: 35.52 | EPS CAGR: -47.60% | SUE: -4.0 | # QB: 0
Revenue Correlation: 25.54 | Revenue CAGR: 2.29% | SUE: 3.77 | # QB: 1
EPS next Quarter (2026-06-30): EPS=0.27 | Chg7d=-0.023 | Chg30d=-0.023 | Revisions Net=-3 | Analysts=3
EPS current Year (2026-12-31): EPS=1.11 | Chg7d=-0.074 | Chg30d=-0.079 | Revisions Net=-3 | Growth EPS=-3.6% | Growth Revenue=+8.7%
EPS next Year (2027-12-31): EPS=1.30 | Chg7d=+1.304 | Chg30d=+1.304 | Revisions Net=+0 | Growth EPS=+17.7% | Growth Revenue=+7.5%
[Analyst] Revisions Ratio: -1.00 (0 Up / 3 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 8.5% (Discount Rate 10.2% - Earnings Yield 1.7%)
[Growth] Growth Spread = +0.2% (Analyst 8.7% - Implied 8.5%)