OTCMDELKY
Market cap2.32bUSD
Dec 20, Last price
12.60USD
1D
-0.94%
1Q
20.69%
Name
Delek Group Ltd
Chart & Performance
Profile
Delek Group Ltd., an energy company, engages in the exploration, development, production, and marketing of oil and gas in Israel and internationally. The company operates through three segments: Energy in Israel, Foreign Energy, and Other Operations. It holds interests in the Tamar, Leviathan, and Aphrodite reservoirs in Cyprus; has rights to oil assets in the Gulf of Mexico and Canada, as well as oil and gas reserves in the North Sea off the coast of England; and owns production, treatment, and storage facilities. The company was founded in 1951 and is headquartered in Herzliya, Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 12,330,000 2.79% | 11,995,000 50.45% | 7,973,000 19.52% | |||||||
Cost of revenue | 6,186,000 | 5,452,000 | 3,745,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,144,000 | 6,543,000 | 4,228,000 | |||||||
NOPBT Margin | 49.83% | 54.55% | 53.03% | |||||||
Operating Taxes | 1,431,000 | 4,623,000 | 1,247,000 | |||||||
Tax Rate | 23.29% | 70.66% | 29.49% | |||||||
NOPAT | 4,713,000 | 1,920,000 | 2,981,000 | |||||||
Net income | 1,593,000 -59.94% | 3,977,000 177.72% | 1,432,000 -189.78% | |||||||
Dividends | (1,100,000) | |||||||||
Dividend yield | 12.98% | |||||||||
Proceeds from repurchase of equity | 114,000 | 1,034,000 | 174,000 | |||||||
BB yield | -1.35% | -15.03% | -3.73% | |||||||
Debt | ||||||||||
Debt current | 1,103,000 | 3,019,000 | 360,000 | |||||||
Long-term debt | 13,565,000 | 14,046,000 | 14,516,000 | |||||||
Deferred revenue | 226,000 | 212,000 | ||||||||
Other long-term liabilities | 9,610,000 | 6,516,000 | 5,254,000 | |||||||
Net debt | 12,429,000 | 14,414,000 | 13,257,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,235,000 | 6,830,000 | 3,604,000 | |||||||
CAPEX | (2,335,000) | (1,573,000) | (1,107,000) | |||||||
Cash from investing activities | (1,944,000) | (5,869,000) | 2,717,000 | |||||||
Cash from financing activities | (4,891,000) | (27,000) | (5,528,000) | |||||||
FCF | 3,024,000 | (5,892,000) | 5,014,000 | |||||||
Balance | ||||||||||
Cash | 1,599,000 | 2,163,000 | 1,214,000 | |||||||
Long term investments | 640,000 | 488,000 | 405,000 | |||||||
Excess cash | 1,622,500 | 2,051,250 | 1,220,350 | |||||||
Stockholders' equity | 12,950,000 | 11,367,000 | 5,652,000 | |||||||
Invested Capital | 37,430,500 | 33,939,750 | 23,646,650 | |||||||
ROIC | 13.21% | 6.67% | 11.52% | |||||||
ROCE | 15.73% | 17.36% | 16.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 18,244 | 17,776 | 18,287 | |||||||
Price | 464.50 20.03% | 387.00 51.71% | 255.10 155.10% | |||||||
Market cap | 8,474,338 23.19% | 6,879,223 47.46% | 4,665,139 181.49% | |||||||
EV | 26,314,338 | 26,343,223 | 23,190,139 | |||||||
EBITDA | 10,379,000 | 9,454,000 | 5,025,000 | |||||||
EV/EBITDA | 2.54 | 2.79 | 4.61 | |||||||
Interest | 1,381,000 | 1,583,000 | 1,583,000 | |||||||
Interest/NOPBT | 22.48% | 24.19% | 37.44% |