OTCMDKDRF
Market cap3.67bUSD
Dec 18, Last price
3.27USD
1D
-0.30%
Name
Newmed Energy LP
Chart & Performance
Profile
NewMed Energy - Limited Partnership engages in the exploration, development, production, and sale of petroleum, natural gas, and condensate in Israel and Cyprus. The company holds interests in the Leviathan project, which covers an area of 500 km2 located to the west of the shores of Haifa; the Block 12 that covers an area of approximately 386 km2 located in Cyprus; and the Yam Tethys project, which covers an area of 500 km2 located to the west of the shores of Ashkelon. It also holds interests in the New Ofek license that covers an area of approximately 344 km2 located in Israel; the New Yahel license, covering an area of 397.5 km2 located in Israel; and the Tanin and Karish leases covering an area of approximately 500km2 located to the west of the shores of Nahariya. The company serves independent power producers and various industrial enterprises. NewMed Energy Management Ltd. serves as the general partner of the company. The company was formerly known as Delek Drilling - Limited Partnership and changed its name to NewMed Energy - Limited Partnership in February 2022. NewMed Energy - Limited Partnership was incorporated in 1993 and is based in Herzliya, Israel. NewMed Energy - Limited Partnership is a subsidiary of Delek Energy Systems Ltd.
Valuation
Title USD 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 | 934,600 -18.30% | 1,143,900 29.61% | 882,537 -3.98% | |||||||
Cost of revenue | 174,700 | 455,600 | 377,568 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 759,900 | 688,300 | 504,969 | |||||||
NOPBT Margin | 81.31% | 60.17% | 57.22% | |||||||
Operating Taxes | 142,800 | 116,000 | 207,837 | |||||||
Tax Rate | 18.79% | 16.85% | 41.16% | |||||||
NOPAT | 617,100 | 572,300 | 297,132 | |||||||
Net income | 433,600 -7.69% | 469,700 16.00% | 404,900 10.84% | |||||||
Dividends | (260,600) | (100,300) | (236,585) | |||||||
Dividend yield | 2.13% | 1.09% | 299.93% | |||||||
Proceeds from repurchase of equity | (170,200) | (16,800) | ||||||||
BB yield | 1.85% | 21.30% | ||||||||
Debt | ||||||||||
Debt current | 80,300 | 425,100 | ||||||||
Long-term debt | 1,740,000 | 1,731,300 | 2,224,813 | |||||||
Deferred revenue | 2,700 | |||||||||
Other long-term liabilities | 385,300 | 66,500 | 94,395 | |||||||
Net debt | 1,630,900 | 2,071,500 | 1,941,829 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 559,500 | 504,700 | 453,641 | |||||||
CAPEX | (136,400) | (98,900) | (30,387) | |||||||
Cash from investing activities | 36,100 | (273,500) | 982,036 | |||||||
Cash from financing activities | (588,900) | (429,100) | (1,285,468) | |||||||
FCF | 434,900 | 399,053 | 1,172,897 | |||||||
Balance | ||||||||||
Cash | 186,700 | 418,300 | 340,845 | |||||||
Long term investments | 2,700 | (333,400) | (57,861) | |||||||
Excess cash | 142,670 | 27,705 | 238,857 | |||||||
Stockholders' equity | 1,569,700 | 1,317,300 | 969,218 | |||||||
Invested Capital | 3,572,830 | 3,430,295 | 2,840,287 | |||||||
ROIC | 17.62% | 18.25% | 8.34% | |||||||
ROCE | 20.45% | 18.46% | 15.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,173,815 | 1,173,815 | 1,173,815 | |||||||
Price | 10.40 32.48% | 7.85 11,581.55% | 0.07 73.20% | |||||||
Market cap | 12,207,676 32.48% | 9,214,448 11,581.55% | 78,880 73.20% | |||||||
EV | 13,867,176 | 11,315,848 | 2,051,409 | |||||||
EBITDA | 844,200 | 825,900 | 638,074 | |||||||
EV/EBITDA | 16.43 | 13.70 | 3.22 | |||||||
Interest | 124,100 | 139,900 | 207,749 | |||||||
Interest/NOPBT | 16.33% | 20.33% | 41.14% |