Closed out PS and SMAR today, using proceeds to add to DOCU holdings. In opposite direction to Denny, haha.
DOCU P/S is nearly 12, and forward projections seem conservative. Although “technicals” show weakness, I am expecting this down movement to fill the gap.
Fundamentally, here’s DOCU with 2nd quarter and year-end projections added.
Revenue (millions USD)
Q1 Q2 Q3 Q4 Year YOY
2018 113,498 125,543 130,589 148,874 518,504
2019 155,808 167,044 178,385 199,732 700,969 35.19%
2020 213,962 220,000 919,500 31.18%
YOY 37.32% 31.70% 31.18%
Adj Gross Profit (millions USD)
Q1 Q2 Q3 Q4 Year YOY
2018 88,544 99,261 101,545 119,561 408,911
2019 125,182 136,096 141,028 156,420 558,726 36.64%
2020 169,944 173,800 726,405 30.01%
YOY 35.76% 27.70% 30.01%
Gross margin percent (Non-GAAP)
Q1 Q2 Q3 Q4 Year
2018 78.01% 79.07% 77.76% 80.31% 78.86%
2019 80.34% 81.47% 79.06% 78.31% 79.71%
2020 79.43% 79.00% 79.00%
Adj Operating Income(millions USD)
Q1 Q2 Q3 Q4 Year YOY
2018 -8,321 -2,913 -3,042 2,413 -11,863
2019 4,669 4,213 -1,012 7,312 15,182 -227.98%
2020 10,322
Operating Income % of Revenue (Non-GAAP)
Q1 Q2 Q3 Q4 Year
2018 -7.33% -2.32% -2.33% 1.62% -1.69%
2019 3.00% 2.52% -0.57% 3.66% 1.65%
2020 4.82%
Adj Net Income (millions USD)
Q1 Q2 Q3 Q4 Year YOY
2018 -8,439 -1,169 -5,204 2,326 -12,486
2019 1,540 5,219 441 10,345 17,545 -240.52%
2020 13,491 13,491
Net Income % of Revenue (Non-GAAP)
Q1 Q2 Q3 Q4 Year
2018 -7.44% -0.93% -3.99% 1.56% -1.78%
2019 0.99% 3.12% 0.25% 5.18% 1.91%
2020 6.31%
Adj EPS (USD)
Q1 Q2 Q3 Q4 Year YOY
2018 -0.30 -0.05 -0.17 0.01 -0.43
2019 0.01 0.03 0.00 0.06 0.09 -120.93%
2020 0.07
Free Cash Flow (millions USD)
Q1 Q2 Q3 Q4 Year YOY
2018 -7,467 7,779 7,015 28,723 36,050
2019 8,808 18,359 -4,315 22,820 45,673 26.69%
2020 30,418
Total customers (thousands)
Q1 Q2 Q3 Q4 YOY
2018 370
2019 400 430 454 477 28.92%
2020 508
YOY 27.00%
Enterprise Customers
Q1 Q2 Q3 Q4 YOY
2018
2019 45
2020 60
YOY 33.33%
🆁🅶🅱
wordlessly watching, he waits by the window and wonders…