XTAE
ALRPR
Market cap988mUSD
Apr 03, Last price
17,950.00ILS
1D
-2.76%
1Q
3.40%
Jan 2017
114.20%
Name
Alrov Properties & Lodgings Ltd
Chart & Performance
Profile
Alrov Properties and Lodgings Ltd., a real estate development company, invests in and operates real estate projects in Israel, the United Kingdom, France, Switzerland, and the Netherlands. Its projects include investment properties and residential projects, as well as develops, owns, and operates 5-star luxury hotels. The company was founded in 1978 and is based in Tel Aviv-Yafo, Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 1,288,811 13.88% | 1,131,681 62.03% | |||||||
Cost of revenue | 810,336 | 628,813 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 478,475 | 502,868 | |||||||
NOPBT Margin | 37.13% | 44.44% | |||||||
Operating Taxes | 7,228 | 76,811 | |||||||
Tax Rate | 1.51% | 15.27% | |||||||
NOPAT | 471,247 | 426,057 | |||||||
Net income | (209,127) -201.09% | 206,865 -60.86% | |||||||
Dividends | (5,379) | (65,000) | |||||||
Dividend yield | 0.20% | 1.54% | |||||||
Proceeds from repurchase of equity | (312,536) | ||||||||
BB yield | 11.64% | ||||||||
Debt | |||||||||
Debt current | 1,672,504 | 927,713 | |||||||
Long-term debt | 6,761,736 | 6,426,392 | |||||||
Deferred revenue | 20,104 | 18,945 | |||||||
Other long-term liabilities | 1,664,406 | 26,628 | |||||||
Net debt | 8,315,693 | 7,189,588 | |||||||
Cash flow | |||||||||
Cash from operating activities | 171,807 | 345,012 | |||||||
CAPEX | (22,525) | (18,447) | |||||||
Cash from investing activities | (280,773) | (219,480) | |||||||
Cash from financing activities | 49,781 | (130,784) | |||||||
FCF | 832,521 | (194,506) | |||||||
Balance | |||||||||
Cash | 897,379 | 940,106 | |||||||
Long term investments | (778,832) | (775,589) | |||||||
Excess cash | 54,106 | 107,933 | |||||||
Stockholders' equity | 7,092,594 | 7,069,315 | |||||||
Invested Capital | 17,094,943 | 14,513,146 | |||||||
ROIC | 2.98% | 3.09% | |||||||
ROCE | 2.79% | 3.12% | |||||||
EV | |||||||||
Common stock shares outstanding | 21,050 | 23,054 | |||||||
Price | 127.50 -30.21% | 182.70 -4.50% | |||||||
Market cap | 2,683,875 -36.28% | 4,211,966 -4.50% | |||||||
EV | 12,532,699 | 12,823,146 | |||||||
EBITDA | 609,697 | 624,332 | |||||||
EV/EBITDA | 20.56 | 20.54 | |||||||
Interest | 248,811 | 125,903 | |||||||
Interest/NOPBT | 52.00% | 25.04% |