Data is not available at this time.
F5, Inc. operates in the application security and delivery sector, providing solutions that optimize the performance, security, and availability of applications across hybrid and multi-cloud environments. The company generates revenue primarily through software subscriptions, perpetual licenses, and related services, with a growing emphasis on cloud-based offerings. Its flagship products include BIG-IP for application delivery and NGINX for open-source application acceleration, catering to enterprises seeking scalable, secure infrastructure. F5 competes in a dynamic market alongside players like Citrix, Cloudflare, and Akamai, differentiating itself through deep technical expertise and integrated solutions. The company has strategically pivoted toward software and subscription models to align with industry shifts toward cloud-native architectures. Its market position is bolstered by strong customer relationships, particularly in financial services, healthcare, and government verticals, where application reliability is critical. F5’s hybrid approach allows it to serve both traditional data center and modern cloud deployments, providing flexibility in an evolving IT landscape.
F5 reported $2.82 billion in revenue for FY 2024, with net income of $566.8 million, reflecting a robust 20.1% net margin. Diluted EPS stood at $9.55, demonstrating efficient earnings conversion. Operating cash flow was strong at $792.4 million, supported by disciplined cost management. Capital expenditures were modest at $30.4 million, indicating a capital-light model focused on software scalability.
The company’s earnings power is underscored by its high-margin software revenue, which benefits from recurring subscription streams. F5’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, with a free cash flow yield that appeals to investors. Its asset-light structure allows for reinvestment in R&D and strategic acquisitions to sustain growth.
F5 maintains a solid balance sheet with $1.07 billion in cash and equivalents against $249.6 million in total debt, reflecting a conservative leverage profile. The liquidity position provides flexibility for M&A or share repurchases. Shareholders’ equity remains healthy, supporting ongoing operations and innovation initiatives without undue financial risk.
Growth is driven by cloud adoption and security demand, though the company does not currently pay dividends, opting instead to reinvest in product development and market expansion. Historical revenue growth has been steady, with a focus on transitioning legacy customers to subscription models. Future trends may hinge on competitive differentiation in the crowded application services space.
F5 trades at a premium reflective of its profitability and recurring revenue model. Market expectations are anchored to its ability to sustain mid-single-digit growth while expanding margins. Valuation multiples align with peers, though investor focus remains on execution in cloud migration and upselling existing clients.
F5’s key advantages include its hybrid deployment expertise and strong security integrations, which are critical in an era of distributed applications. The outlook is cautiously optimistic, with growth contingent on capturing cloud-native demand and fending off agile competitors. Long-term success will depend on innovation cycles and maintaining relevance in a rapidly consolidating market.
10-K filing, company investor relations
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 |