XTAEARAD
Market cap282mUSD
Dec 24, Last price
16,110.00ILS
1D
-0.19%
1Q
94.31%
Jan 2017
0.06%
Name
Arad Investment & Industrial Development Ltd
Chart & Performance
Profile
Arad Investment & Industrial Development Ltd., through its subsidiaries, operates in the real estate, technology, software, outsourcing, human resources, and other sectors. The company engages in planning, construction, and management of industrial buildings, parks for knowledge-intensive industries, and commercial centers; sale of apartments; improvement and sale of land owned for residential buildings; and development of various construction projects. It also offers computing systems consulting, planning, integration, training, implementation, and maintenance services; support and other professional services for computing systems; data processing and communication services; software development services; and infrastructure software, as well as markets hardware products. In addition, the company provides outsourcing services; maintenance services for communication systems; and human resource and wage services. Further, it sells communications equipment; and produces and sells pot blocks. Arad Investment & Industrial Development Ltd. 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,029,050 -6.05% | 3,224,073 10.05% | 2,929,628 3.85% | |||||||
Cost of revenue | 2,884,543 | 2,811,451 | 2,475,588 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 144,507 | 412,622 | 454,040 | |||||||
NOPBT Margin | 4.77% | 12.80% | 15.50% | |||||||
Operating Taxes | 19,941 | 118,751 | 192,429 | |||||||
Tax Rate | 13.80% | 28.78% | 42.38% | |||||||
NOPAT | 124,566 | 293,871 | 261,611 | |||||||
Net income | 315,804 -50.58% | 638,964 -27.22% | 877,962 141.00% | |||||||
Dividends | (20,404) | (22,000) | (35,998) | |||||||
Dividend yield | 0.65% | 0.74% | 1.08% | |||||||
Proceeds from repurchase of equity | (280,152) | (145,212) | ||||||||
BB yield | 8.88% | 4.89% | ||||||||
Debt | ||||||||||
Debt current | 297,486 | 909,049 | 744,607 | |||||||
Long-term debt | 510,707 | 3,451,704 | 3,424,136 | |||||||
Deferred revenue | 1 | 33,376 | 38,371 | |||||||
Other long-term liabilities | 42,693 | 37,250 | 34,744 | |||||||
Net debt | 359,243 | 3,245,246 | 2,797,386 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 607,909 | 406,033 | 557,961 | |||||||
CAPEX | (35,564) | (20,251) | (18,456) | |||||||
Cash from investing activities | (200,741) | (249,485) | (435,570) | |||||||
Cash from financing activities | (492,491) | (410,582) | (109,854) | |||||||
FCF | (4,138,669) | 245,879 | (121,088) | |||||||
Balance | ||||||||||
Cash | 378,371 | 1,114,627 | 1,417,834 | |||||||
Long term investments | 70,579 | 880 | (46,477) | |||||||
Excess cash | 297,498 | 954,303 | 1,224,876 | |||||||
Stockholders' equity | 5,731,947 | 5,523,633 | 5,140,067 | |||||||
Invested Capital | 5,874,914 | 8,610,832 | 7,952,195 | |||||||
ROIC | 1.72% | 3.55% | 3.49% | |||||||
ROCE | 2.34% | 3.93% | 4.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,800 | 6,800 | 7,200 | |||||||
Price | 464.00 6.20% | 436.90 -5.21% | 460.90 33.59% | |||||||
Market cap | 3,155,051 6.20% | 2,970,780 -10.48% | 3,318,480 30.99% | |||||||
EV | 5,767,892 | 8,450,659 | 8,227,660 | |||||||
EBITDA | 255,745 | 534,038 | 589,428 | |||||||
EV/EBITDA | 22.55 | 15.82 | 13.96 | |||||||
Interest | 67,286 | 245,524 | 137,743 | |||||||
Interest/NOPBT | 46.56% | 59.50% | 30.34% |