Data is not available at this time.
Magic Software Enterprises Ltd. operates as a global provider of end-to-end integration and application development platforms, catering primarily to enterprises seeking digital transformation. The company specializes in low-code/no-code solutions, cloud-based middleware, and IT consulting services, serving industries such as finance, healthcare, and logistics. Its flagship products, including Magic xpa and Magic xpi, enable rapid application development and seamless system integration, positioning the firm as a competitive player in the enterprise software market. Magic Software differentiates itself through a hybrid approach, combining on-premise and cloud-based solutions to meet diverse client needs. The company maintains a strong international presence, with significant operations in North America, Europe, and Asia-Pacific, leveraging local partnerships to expand its market reach. Its focus on scalable, modular solutions allows it to serve both mid-market and large enterprises, though it faces stiff competition from larger SaaS providers and legacy system integrators.
Magic Software reported revenue of $552.5 million for FY 2024, with net income of $36.9 million, reflecting a net margin of approximately 6.7%. Operating cash flow stood at $74.7 million, indicating healthy cash generation relative to earnings. Capital expenditures were modest at $1.5 million, suggesting efficient reinvestment strategies. The diluted EPS of $0.75 underscores steady profitability, though margins remain constrained by competitive pressures in the IT services sector.
The company demonstrates moderate earnings power, with operating cash flow covering net income by a factor of two, highlighting robust cash conversion. Its capital-light model is evident in low capex requirements, allowing for disciplined reinvestment. However, the modest EPS growth suggests limited operating leverage, possibly due to high service delivery costs and competitive pricing in the integration software market.
Magic Software maintains a solid balance sheet, with $112.8 million in cash and equivalents against $86.2 million in total debt, yielding a net cash position. This liquidity provides flexibility for strategic acquisitions or shareholder returns. The debt level appears manageable, with no immediate refinancing risks, though interest coverage could tighten if earnings volatility increases.
Revenue growth has been steady but unspectacular, reflecting maturity in core markets. The company pays a dividend of $0.56 per share, signaling a commitment to returning capital, though the payout ratio remains conservative at ~75% of net income. Future growth may hinge on upselling existing clients and expanding cloud adoption, but macroeconomic headwinds could temper near-term expansion.
Trading at a mid-teens P/E multiple, the market appears to price Magic Software as a stable but slow-growth IT services provider. The valuation reflects skepticism about its ability to outpace broader software industry growth, though the net cash position offers some downside protection. Investor expectations likely center on incremental margin improvement rather than disruptive growth.
Magic Software’s deep vertical expertise and hybrid deployment model provide differentiation in a crowded market. Its outlook is cautiously optimistic, with cloud migration trends offering tailwinds, but execution risks persist in scaling higher-margin offerings. The company’s ability to cross-sell integration tools alongside development platforms will be critical to sustaining profitability in a consolidating industry.
Company filings (10-K), investor presentations
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |