Ubiquiti Inc. (UI) Bundle
Understanding Ubiquiti Inc. (UI) Revenue Streams
Understanding Ubiquiti Inc.’s Revenue Streams
As of September 30, 2024, Ubiquiti Inc. reported total revenues of $550.3 million, which reflects an increase of $87.3 million, or 19%, from the $463.1 million recorded in the same period in 2023.
Breakdown of Primary Revenue Sources
The revenue can be categorized into two primary segments: Enterprise Technology and Service Provider Technology. The revenue contributions from these segments for the three months ended September 30, 2024, are as follows:
| Revenue Type | Amount (in thousands) | Percentage of Total Revenue |
|---|---|---|
| Enterprise Technology | $470,184 | 85% |
| Service Provider Technology | $80,160 | 15% |
| Total Revenues | $550,344 | 100% |
In comparison, for the three months ended September 30, 2023, the revenue breakdown was:
| Revenue Type | Amount (in thousands) | Percentage of Total Revenue |
|---|---|---|
| Enterprise Technology | $380,095 | 82% |
| Service Provider Technology | $82,983 | 18% |
| Total Revenues | $463,078 | 100% |
Year-over-Year Revenue Growth Rate
The year-over-year revenue growth rate for the three months ended September 30, 2024, compared to the same period in 2023, is 19%.
Revenue by Geography
The geographical distribution of revenues for the three months ended September 30, 2024, is as follows:
| Region | Revenue (in thousands) | Percentage of Total Revenue |
|---|---|---|
| North America | $271,247 | 49% |
| Europe, the Middle East and Africa (EMEA) | $204,888 | 37% |
| Asia Pacific | $40,938 | 8% |
| South America | $33,271 | 6% |
| Total Revenues | $550,344 | 100% |
In comparison, revenues by geography for the three months ended September 30, 2023, were:
| Region | Revenue (in thousands) | Percentage of Total Revenue |
|---|---|---|
| North America | $224,785 | 49% |
| Europe, the Middle East and Africa (EMEA) | $172,394 | 37% |
| Asia Pacific | $36,086 | 8% |
| South America | $29,813 | 6% |
| Total Revenues | $463,078 | 100% |
Contribution of Different Business Segments to Overall Revenue
The Enterprise Technology segment experienced a significant increase in revenue, rising by $90.1 million, or 24%, from $380.1 million in 2023 to $470.2 million in 2024. Conversely, the Service Provider Technology segment saw a decrease of $2.8 million, or 3%, from $83.0 million to $80.2 million.
Analysis of Significant Changes in Revenue Streams
The increase in revenues for the three months ended September 30, 2024, was primarily driven by a robust performance in the Enterprise Technology platform across all regions, except South America. The decrease in the Service Provider Technology revenue was mainly attributed to declines in the North America and EMEA regions.
A Deep Dive into Ubiquiti Inc. (UI) Profitability
A Deep Dive into Ubiquiti Inc.'s Profitability
Gross Profit Margin
For the three months ended September 30, 2024, the gross profit was $231,618 thousand, resulting in a gross profit margin of 42.1%. This is an increase from the gross profit of $183,875 thousand, which represented a margin of 39.7% for the same period in 2023.
| Metric | September 30, 2024 | September 30, 2023 |
|---|---|---|
| Gross Profit ($000) | 231,618 | 183,875 |
| Gross Profit Margin (%) | 42.1% | 39.7% |
Operating Profit
The income from operations for the three months ended September 30, 2024, was $169,206 thousand, yielding an operating profit margin of 30.7%. This reflects an increase from $128,302 thousand and a margin of 27.7% in the prior year.
| Metric | September 30, 2024 | September 30, 2023 |
|---|---|---|
| Operating Income ($000) | 169,206 | 128,302 |
| Operating Profit Margin (%) | 30.7% | 27.7% |
Net Profit
The net income for the three months ended September 30, 2024, was $127,988 thousand, with a net profit margin of 23.2%, compared to $87,750 thousand and a margin of 19.0% for the same period in 2023.
| Metric | September 30, 2024 | September 30, 2023 |
|---|---|---|
| Net Income ($000) | 127,988 | 87,750 |
| Net Profit Margin (%) | 23.2% | 19.0% |
Trends in Profitability
The profitability metrics have shown a consistent upward trend over the past year. The gross profit margin increased by 3.0 percentage points, operating profit margin rose by 3.0 percentage points, and the net profit margin improved by 4.2 percentage points.
Comparison with Industry Averages
As of the latest available data, the industry average gross profit margin is approximately 40%, while the operating profit margin averages around 25%, and net profit margins hover around 15%. Ubiquiti Inc.'s metrics surpass these averages, indicating a strong competitive position within the industry.
Operational Efficiency Analysis
Cost management strategies have led to improved gross margins, attributed to favorable product mix and lower tariffs. Operating expenses increased but remained stable as a percentage of revenues at 11% in 2024 compared to 12% in 2023.
| Operating Expenses | September 30, 2024 | September 30, 2023 |
|---|---|---|
| Research and Development ($000) | 37,997 | 36,283 |
| Sales, General and Administrative ($000) | 24,415 | 19,290 |
| Total Operating Expenses ($000) | 62,412 | 55,573 |
Debt vs. Equity: How Ubiquiti Inc. (UI) Finances Its Growth
Debt vs. Equity: How Ubiquiti Inc. Finances Its Growth
Overview of the Company's Debt Levels:
As of September 30, 2024, Ubiquiti Inc. reported the following debt levels:
- Short-term Debt: $24,410,000
- Long-term Debt: $527,205,000
The breakdown of long-term and short-term debt is as follows:
| Debt Type | Amount (in thousands) |
|---|---|
| Initial Term Loan Facility - short term | $25,000 |
| First Amendment Term Loan Facility - short-term | $0 |
| Total Debt - short term | $24,410 |
| Initial Term Loan Facility - long term | $387,500 |
| First Amendment Term Loan Facility - long-term | $0 |
| Revolving Facility - long term | $140,000 |
| Total Debt - long term | $527,205 |
Debt-to-Equity Ratio and Comparison to Industry Standards:
The debt-to-equity ratio as of September 30, 2024, is calculated as follows:
Debt-to-Equity Ratio: 2.77 (calculated as total debt of $551,615,000 divided by total stockholders' equity of $188,139,000).
This ratio indicates that for every dollar of equity, the company has approximately $2.77 in debt. This is higher than the industry average of approximately 1.5, suggesting a more aggressive use of leverage within the company.
Recent Debt Issuances, Credit Ratings, or Refinancing Activity:
In the recent quarter, the company repaid $155.6 million under its credit facilities. Additionally, total debt repayments amounted to $192.2 million for the three months ended September 30, 2024, which included:
- Repayment against credit facility- Revolver: $35,000,000
- Repayment against credit facility- Term: $120,625,000
The credit facilities included a senior secured revolving credit facility of $700 million and a senior secured term loan facility of $500 million, with the maturity extended to March 30, 2026.
How the Company Balances Between Debt Financing and Equity Funding:
The company maintains a balance between debt financing and equity funding through strategic management of its capital structure. As of September 30, 2024, the total stockholders' equity was $188,139,000, representing a significant increase from $95,060,000 at the same time last year. This growth in equity can be attributed to retained earnings of $176,061,000, reflecting strong operational performance.
The following table summarizes the company's financial metrics relevant to its debt and equity management:
| Metric | Value |
|---|---|
| Total Debt | $551,615,000 |
| Total Equity | $188,139,000 |
| Debt-to-Equity Ratio | 2.77 |
| Cash and Cash Equivalents | $165,175,000 |
| Net Income (Three Months Ended September 30, 2024) | $127,988,000 |
Assessing Ubiquiti Inc. (UI) Liquidity
Assessing Liquidity and Solvency
As of September 30, 2024, the liquidity position of the company can be assessed through the current and quick ratios, as well as an analysis of working capital trends.
Current and Quick Ratios
The current ratio is calculated as current assets divided by current liabilities. For the period ending September 30, 2024:
| Metric | Value |
|---|---|
| Current Assets | $926,497,000 |
| Current Liabilities | $364,094,000 |
| Current Ratio | 2.54 |
The quick ratio, which excludes inventories from current assets, is calculated as follows:
| Metric | Value |
|---|---|
| Current Assets (excluding Inventory) | $480,318,000 |
| Current Liabilities | $364,094,000 |
| Quick Ratio | 1.32 |
Analysis of Working Capital Trends
Working capital, calculated as current assets minus current liabilities, shows the following trend:
| Period | Working Capital |
|---|---|
| September 30, 2024 | $562,403,000 |
| June 30, 2024 | $631,222,000 |
This indicates a decrease in working capital, suggesting a potential concern in liquidity management.
Cash Flow Statements Overview
Reviewing the consolidated cash flow data for the three months ended September 30, 2024:
| Cash Flow Type | Amount (in thousands) |
|---|---|
| Net cash provided by operating activities | $233,667 |
| Net cash used in investing activities | ($2,604) |
| Net cash used in financing activities | ($192,230) |
| Net increase (decrease) in cash and cash equivalents | $38,833 |
In the same period for 2023, the cash flows were:
| Cash Flow Type | Amount (in thousands) |
|---|---|
| Net cash provided by operating activities | $67,682 |
| Net cash used in investing activities | ($3,025) |
| Net cash used in financing activities | ($70,956) |
| Net increase (decrease) in cash and cash equivalents | ($6,299) |
Potential Liquidity Concerns or Strengths
As of September 30, 2024, the company had cash and cash equivalents amounting to $165,175,000, an increase from $126,342,000 as of June 30, 2024.
However, the substantial cash outflow in financing activities, particularly the repayment of $155.6 million under the Company's credit facilities, raises liquidity concerns. The company believes that its existing cash and cash equivalents, along with access to its revolving credit facility, will be sufficient to meet its near-term working capital requirements, dividends, and capital expenditure needs for the next twelve months.
Is Ubiquiti Inc. (UI) Overvalued or Undervalued?
Valuation Analysis
The valuation of a company is a critical aspect for investors, and it can often be gauged through various financial ratios. Here, we will break down the valuation metrics for the company in question as of 2024.
Price-to-Earnings (P/E) Ratio
The Price-to-Earnings (P/E) ratio is a common measure used to assess whether a stock is overvalued or undervalued. As of September 30, 2024, the company reported a net income of $127.988 million and a diluted earnings per share (EPS) of $2.12. If the current stock price is $200, the P/E ratio would be calculated as follows:
P/E Ratio = Stock Price / EPS = $200 / $2.12 = 94.34
Price-to-Book (P/B) Ratio
The Price-to-Book (P/B) ratio compares a company's market value to its book value. As of September 30, 2024, total stockholders' equity was reported at $188.139 million. If the market capitalization is $12.094 billion, the P/B ratio would be:
P/B Ratio = Market Capitalization / Total Equity = $12.094 billion / $188.139 million = 64.23
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The Enterprise Value-to-EBITDA ratio is another important indicator of valuation. As of September 30, 2024, the company reported an EBITDA of approximately $169.206 million from its operating income. Assuming total debt of $551.615 million and cash equivalents of $165.175 million, the enterprise value (EV) would be calculated as:
EV = Market Capitalization + Total Debt - Cash = $12.094 billion + $551.615 million - $165.175 million = $12.480 billion
EV/EBITDA = EV / EBITDA = $12.480 billion / $169.206 million = 73.73
Stock Price Trends
Over the past 12 months, the stock price has shown significant volatility. Starting from a price of approximately $150 a year ago, the stock reached a peak of $200 and a low of $130 during this period. This represents a 33.33% increase from the lowest point.
Dividend Yield and Payout Ratios
The company has consistently paid dividends of $0.60 per share. With a current stock price of $200, the dividend yield can be calculated as:
Dividend Yield = Annual Dividend / Stock Price = $0.60 / $200 = 0.30%
The payout ratio based on the current EPS of $2.12 is:
Payout Ratio = Dividend per Share / EPS = $0.60 / $2.12 = 28.30%
Analyst Consensus on Stock Valuation
As of the latest reports, analyst consensus is leaning towards a Hold rating, with some analysts suggesting that the stock is currently overvalued given the high P/E and P/B ratios compared to industry averages.
| Valuation Metric | Value |
|---|---|
| P/E Ratio | 94.34 |
| P/B Ratio | 64.23 |
| EV/EBITDA Ratio | 73.73 |
| Stock Price (12 months ago) | $150 |
| Current Stock Price | $200 |
| Dividend Yield | 0.30% |
| Payout Ratio | 28.30% |
| Analyst Consensus | Hold |
Key Risks Facing Ubiquiti Inc. (UI)
Key Risks Facing Ubiquiti Inc. (UI)
Overview of Internal and External Risks
Ubiquiti Inc. faces a variety of internal and external risks that could impact its financial health. Key risks include:
- Intense industry competition, particularly in the technology sector.
- Regulatory changes affecting operational protocols.
- Market conditions, including economic downturns that could reduce customer spending.
Operational, Financial, or Strategic Risks
Recent earnings reports have highlighted several risks:
- Interest rate sensitivity: An instantaneous and sustained 200-basis-point increase in interest rates would result in an incremental charge of approximately $11.1 million to income before income taxes over the next twelve months.
- Foreign currency risk: A 10% appreciation or depreciation in the value of the U.S. dollar relative to other currencies could lead to a charge or benefit of approximately $3.0 million for the three months ended September 30, 2024.
- Supply chain disruptions: The company relies on a limited number of suppliers, particularly for components like chipsets from Qualcomm and Broadcom.
| Risk Factor | Description | Financial Impact |
|---|---|---|
| Interest Rate Sensitivity | Potential increase in interest costs due to rising rates. | $11.1 million charge to income before taxes. |
| Foreign Currency Risk | Fluctuations in exchange rates affecting revenue and expenses. | $3.0 million impact from 10% currency shift. |
| Supply Chain Disruptions | Dependence on limited suppliers may lead to operational delays. | Potential unquantified impacts on revenue. |
Mitigation Strategies
The company has implemented several strategies to mitigate these risks:
- Maintaining cash reserves of $165.2 million as of September 30, 2024, to address liquidity needs.
- Engaging in research and development with expenses of $38.0 million for the three months ended September 30, 2024, to innovate and remain competitive.
- Utilizing a diversified supplier base to reduce reliance on single-source suppliers.
Market Conditions
Economic fluctuations could impact customer purchasing behavior, particularly during downturns. The company must navigate these conditions carefully to sustain growth and profitability.
Future Growth Prospects for Ubiquiti Inc. (UI)
Future Growth Prospects for Ubiquiti Inc.
Analysis of Key Growth Drivers
Ubiquiti Inc. has identified several key growth drivers that position it well for future expansion. These include:
- Product Innovations: The company reported a 24% increase in revenue from its Enterprise Technology platform, amounting to $470.2 million in the three months ended September 30, 2024, compared to $380.1 million in the same period of 2023.
- Market Expansions: Revenues in North America increased by 21% to $271.2 million, while EMEA saw a 19% increase to $204.9 million.
- Acquisitions: The company continues to explore strategic acquisitions to enhance its product offerings and market reach.
Future Revenue Growth Projections and Earnings Estimates
The company's total revenues rose by $87.3 million, or 19%, from $463.1 million in Q3 2023 to $550.3 million in Q3 2024. Analysts project continued growth, with expectations to maintain a revenue growth rate of approximately 15-20% annually through 2025.
Strategic Initiatives and Partnerships
Ubiquiti has initiated several strategic partnerships aimed at enhancing its competitive positioning. These include:
- Expansion in Emerging Markets: Targeting growth in South America, where revenues increased by 12% to $33.3 million.
- Collaborations with Telecom Providers: Strengthening ties with service providers to enhance product distribution and market penetration.
Competitive Advantages
The company enjoys several competitive advantages that are likely to drive future growth:
- Strong Market Position: Ubiquiti has a robust brand presence and a loyal customer base in the networking solutions sector.
- Innovative Product Lines: Continued investment in R&D, with R&D expenses increasing by 5% to $38.0 million in Q3 2024.
- Efficient Cost Structure: Gross profit margin improved to 42.1% in Q3 2024, up from 39.7% in Q3 2023, driven by a favorable product mix.
Growth Opportunity Table
| Growth Driver | Current Status | Future Projections |
|---|---|---|
| Product Innovations | Revenue increased by 24% to $470.2 million | Projected to continue strong growth through 2025 |
| Market Expansions | North America revenue up 21% to $271.2 million | Continued growth in emerging markets |
| Strategic Partnerships | New collaborations with telecom providers | Expected to enhance distribution and market reach |
| R&D Investments | R&D expenses increased to $38.0 million | Focus on innovative product development |
| Gross Profit Margin | Improved to 42.1% | Expected to maintain or improve as efficiencies are realized |
Ubiquiti Inc. (UI) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Ubiquiti Inc. (UI) Financial Statements – Access the full quarterly financial statements for Q1 2025 to get an in-depth view of Ubiquiti Inc. (UI)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Ubiquiti Inc. (UI)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.