SOLAREDGE TECHNOLOGIES, INC. Financials SolarEdge Technologies, Inc.
Equities
SEDG
US83417M1045
Renewable Energy Equipment & Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 58.2 USD | +2.81% |
|
+4.30% | -37.82% |
| Apr. 22 | B. Riley Cuts Price Target on SolarEdge Technologies to $124 From $133, Keeps Buy Rating | MT |
| Apr. 17 | DZ Bank Initiates SolarEdge Technologies With Hold Rating, $62 Price Target | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,622 | 16,343 | 14,735 | 15,833 | 5,318 | 3,234 | - | - |
| Enterprise Value (EV) 1 | 4,317 | 15,902 | 14,659 | 15,434 | 5,085 | 2,511 | 2,211 | 2,037 |
| P/E ratio | 32.8 x | 120 x | 91.7 x | 172 x | 156 x | -12.7 x | 29.4 x | 15.4 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.24 x | 11.2 x | 7.5 x | 5.09 x | 1.79 x | 2.1 x | 1.31 x | 1.11 x |
| EV / Revenue | 3.03 x | 10.9 x | 7.46 x | 4.96 x | 1.71 x | 1.63 x | 0.89 x | 0.7 x |
| EV / EBITDA | 14.7 x | 63.5 x | 40.6 x | 31.4 x | 14.6 x | -15.8 x | 6.54 x | 4.24 x |
| EV / FCF | 23.2 x | 166 x | 226 x | -112 x | -14.5 x | 12.1 x | 6.58 x | 8.29 x |
| FCF Yield | 4.32% | 0.6% | 0.44% | -0.89% | -6.9% | 8.25% | 15.2% | 12.1% |
| Price to Book | 5.73 x | 15.5 x | 12 x | 7.31 x | 2.22 x | 1.45 x | 1.3 x | 1.15 x |
| Nbr of stocks (in thousands) | 48,611 | 51,211 | 52,520 | 55,895 | 56,811 | 57,126 | - | - |
| Reference price 2 | 95.09 | 319.1 | 280.6 | 283.3 | 93.60 | 56.61 | 56.61 | 56.61 |
| Announcement Date | 2/19/20 | 2/16/21 | 2/15/22 | 2/13/23 | 2/20/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,426 | 1,459 | 1,964 | 3,110 | 2,977 | 1,540 | 2,476 | 2,914 |
| EBITDA 1 | 294 | 250.6 | 360.9 | 491.4 | 347.2 | -159.1 | 338 | 480.2 |
| EBIT 1 | 189.9 | 142.6 | 207.1 | 166.1 | 40.2 | -347.7 | 75.53 | 216 |
| Operating Margin | 13.32% | 9.77% | 10.55% | 5.34% | 1.35% | -22.58% | 3.05% | 7.41% |
| Earnings before Tax (EBT) 1 | 178.6 | 163.7 | 187.2 | 177.2 | 81.1 | -312.5 | 98.11 | 274.8 |
| Net income 1 | 146.5 | 140.3 | 169.2 | 93.78 | 34.33 | -246.6 | 99.45 | 218.4 |
| Net margin | 10.28% | 9.62% | 8.61% | 3.02% | 1.15% | -16.02% | 4.02% | 7.5% |
| EPS 2 | 2.900 | 2.660 | 3.060 | 1.650 | 0.6000 | -4.472 | 1.923 | 3.671 |
| Free Cash Flow 1 | 186.4 | 95.86 | 64.88 | -138.1 | -350.6 | 207 | 335.8 | 245.5 |
| FCF margin | 13.08% | 6.57% | 3.3% | -4.44% | -11.78% | 13.45% | 13.56% | 8.43% |
| FCF Conversion (EBITDA) | 63.41% | 38.26% | 17.98% | - | - | - | 99.36% | 51.12% |
| FCF Conversion (Net income) | 127.22% | 68.32% | 38.35% | - | - | - | 337.68% | 112.39% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/19/20 | 2/16/21 | 2/15/22 | 2/13/23 | 2/20/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 526.4 | 551.9 | 655.1 | 727.8 | 836.7 | 890.7 | 943.9 | 991.3 | 725.3 | 316 | 194.6 | 306.6 | 441.6 | 545.2 | 579 |
| EBITDA 1 | 105.3 | 83.46 | 98.85 | 97.14 | 133.4 | 162 | 197.3 | 217.7 | 38.36 | -92.62 | -114.4 | -71.83 | -17.29 | 36.2 | 68.81 |
| EBIT 1 | 66.41 | 41.04 | 50.86 | 36.01 | 84.41 | -5.163 | 144.2 | 150.4 | -16.73 | -237.6 | -154.8 | -115.6 | -61.74 | -5.831 | 2.205 |
| Operating Margin | 12.62% | 7.44% | 7.76% | 4.95% | 10.09% | -0.58% | 15.27% | 15.17% | -2.31% | -75.17% | -79.56% | -37.69% | -13.98% | -1.07% | 0.38% |
| Earnings before Tax (EBT) 1 | 60.66 | 34.71 | 45.42 | 21.7 | 58.92 | 51.12 | 167.7 | 153.7 | -25.11 | -215.2 | -153.5 | -115.9 | -62.45 | -7.349 | -0.4825 |
| Net income 1 | 53.05 | 40.95 | 33.12 | 15.08 | 24.74 | 20.83 | 138.4 | 119.5 | -61.18 | -162.4 | -120.9 | -89.83 | -45.36 | -2.741 | 17.8 |
| Net margin | 10.08% | 7.42% | 5.06% | 2.07% | 2.96% | 2.34% | 14.66% | 12.06% | -8.43% | -51.38% | -62.12% | -29.3% | -10.27% | -0.5% | 3.07% |
| EPS 2 | 0.9600 | 0.7400 | 0.6000 | 0.2600 | 0.4300 | 0.3600 | 2.350 | 2.030 | -1.080 | -2.850 | -2.171 | -1.635 | -0.9082 | -0.1040 | 0.3586 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/2/21 | 2/15/22 | 5/2/22 | 8/2/22 | 11/7/22 | 2/13/23 | 5/3/23 | 8/1/23 | 11/1/23 | 2/20/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 305 | 441 | 76.3 | 400 | 233 | 723 | 1,023 | 1,197 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 186 | 95.9 | 64.9 | -138 | -351 | 207 | 336 | 246 |
| ROE (net income / shareholders' equity) | 33.9% | 23.7% | 22.8% | 20.1% | 10.8% | -4.14% | 12.4% | 12.5% |
| ROA (Net income/ Total Assets) | 19% | 11.4% | 10.2% | 9.8% | 5.61% | -3.73% | 4.32% | 6% |
| Assets 1 | 772.6 | 1,229 | 1,652 | 956.9 | 611.7 | 6,615 | 2,301 | 3,641 |
| Book Value Per Share 2 | 16.60 | 20.60 | 23.40 | 38.80 | 42.20 | 39.10 | 43.40 | 49.30 |
| Cash Flow per Share 2 | 5.160 | 4.080 | 3.770 | 0.5700 | -2.990 | 11.80 | 9.780 | - |
| Capex 1 | 72.6 | 127 | 149 | 169 | 171 | 122 | 130 | 145 |
| Capex / Sales | 5.09% | 8.69% | 7.6% | 5.44% | 5.73% | 7.95% | 5.26% | 4.99% |
| Announcement Date | 2/19/20 | 2/16/21 | 2/15/22 | 2/13/23 | 2/20/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
HOLD
Number of Analysts
36
Last Close Price
58.2
USD
Average target price
78.23
USD
Spread / Average Target
+34.42%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -37.82% | 3.23B | |
| -18.69% | 19.11B | |
| +3.74% | 18.73B | |
| -15.29% | 14.67B | |
| -13.38% | 13.2B | |
| -13.32% | 10.48B | |
| +37.48% | 7.48B | |
| -16.81% | 6.99B | |
| -30.07% | 6.43B | |
| +16.23% | 5.95B |
- Stock Market
- Equities
- SEDG Stock
- Financials SolarEdge Technologies, Inc.
