XTAE
ANLT
Market cap419mUSD
Jul 31, Last price
12,140.00ILS
1D
0.33%
1Q
34.55%
Jan 2017
610.36%
Name
Analyst IMS Investment Management Services Ltd
Chart & Performance
Profile
Analyst I.M.S. Investment Management Services Ltd is a publicly owned investment manager. The firm provided its services to private clients, private and public corporations and institutional clients. Through its subsidiaries, the firm provides portfolio management, financial services consulting, trust funds with different specializations, fund management, underwriting services, and management and consulting services for its clients. Analyst I.M.S. Investment Management Services Ltd was founded in 1985 and is based in Tel Aviv, Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 356,737 68.07% | 212,250 51.16% | 140,418 -6.14% | |||||||
Cost of revenue | 232,591 | 146,075 | 123,805 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 124,146 | 66,175 | 16,613 | |||||||
NOPBT Margin | 34.80% | 31.18% | 11.83% | |||||||
Operating Taxes | 42,678 | 22,288 | 10,346 | |||||||
Tax Rate | 34.38% | 33.68% | 62.28% | |||||||
NOPAT | 81,468 | 43,887 | 6,267 | |||||||
Net income | 64,819 138.12% | 27,221 -320.81% | (12,328) -151.40% | |||||||
Dividends | (11,628) | (5,243) | (5,239) | |||||||
Dividend yield | 1.71% | 1.43% | 1.50% | |||||||
Proceeds from repurchase of equity | 37 | 26 | 108 | |||||||
BB yield | -0.01% | -0.01% | -0.03% | |||||||
Debt | ||||||||||
Debt current | 3,134 | 2,916 | 2,706 | |||||||
Long-term debt | 26,954 | 31,954 | 36,260 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 12,261 | 17,538 | 10,793 | |||||||
Net debt | (123,514) | (108,142) | (60,493) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 58,814 | 5,787 | (3,265) | |||||||
CAPEX | (1,616) | (569) | (7,091) | |||||||
Cash from investing activities | (4,109) | (4,016) | (7,118) | |||||||
Cash from financing activities | (14,552) | (7,988) | (7,684) | |||||||
FCF | 83,337 | 46,347 | 7,175 | |||||||
Balance | ||||||||||
Cash | 139,037 | 103,572 | 98,564 | |||||||
Long term investments | 14,565 | 39,440 | 895 | |||||||
Excess cash | 135,765 | 132,400 | 92,438 | |||||||
Stockholders' equity | 188,279 | 133,937 | 110,816 | |||||||
Invested Capital | 132,551 | 87,870 | 96,664 | |||||||
ROIC | 73.92% | 47.57% | 7.21% | |||||||
ROCE | 44.61% | 30.04% | 8.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,724 | 11,727 | 11,762 | |||||||
Price | 58.03 85.10% | 31.35 5.91% | 29.60 -14.35% | |||||||
Market cap | 680,344 85.06% | 367,641 5.60% | 348,155 -12.68% | |||||||
EV | 556,830 | 259,499 | 287,662 | |||||||
EBITDA | 132,074 | 73,924 | 23,668 | |||||||
EV/EBITDA | 4.22 | 3.51 | 12.15 | |||||||
Interest | 605 | 690 | 750 | |||||||
Interest/NOPBT | 0.49% | 1.04% | 4.51% |