XTAEARD
Market cap340mUSD
Dec 24, Last price
5,029.00ILS
1D
-1.93%
1Q
4.10%
Jan 2017
29.58%
Name
Arad Ltd
Chart & Performance
Profile
Arad Ltd. designs, develops, manufactures, and sells water meters worldwide. It offers residential water meters; bulk water meters; water meters, hydrometers, fertilizer meters, and automatic metering valves for irrigation and agricultural applications; and automated meter reading/advanced metering infrastructure systems, as well as professional services to utilities and water companies. The company was founded in 1941 and is headquartered in Dalia, Israel.
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 | 361,201 11.45% | 324,078 15.19% | 281,332 12.45% | |||||||
Cost of revenue | 328,661 | 260,191 | 226,535 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 32,540 | 63,887 | 54,797 | |||||||
NOPBT Margin | 9.01% | 19.71% | 19.48% | |||||||
Operating Taxes | 4,080 | 11,228 | 3,485 | |||||||
Tax Rate | 12.54% | 17.57% | 6.36% | |||||||
NOPAT | 28,460 | 52,659 | 51,312 | |||||||
Net income | 27,023 55.15% | 17,417 -13.12% | 20,047 28.05% | |||||||
Dividends | (11,500) | (11,000) | (10,100) | |||||||
Dividend yield | 0.83% | 1.01% | 0.83% | |||||||
Proceeds from repurchase of equity | (6,157) | |||||||||
BB yield | 0.57% | |||||||||
Debt | ||||||||||
Debt current | 45,188 | 36,950 | 21,023 | |||||||
Long-term debt | 67,544 | 58,089 | 54,094 | |||||||
Deferred revenue | 51 | |||||||||
Other long-term liabilities | 5,476 | 2,932 | 3,111 | |||||||
Net debt | 98,431 | 78,359 | 42,122 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 18,994 | (4,232) | 35,926 | |||||||
CAPEX | (13,832) | (12,019) | (6,697) | |||||||
Cash from investing activities | (14,415) | (5,939) | (6,757) | |||||||
Cash from financing activities | (6,907) | (3,624) | (25,749) | |||||||
FCF | (6,764) | 13,178 | 68,016 | |||||||
Balance | ||||||||||
Cash | 14,301 | 16,680 | 32,995 | |||||||
Long term investments | ||||||||||
Excess cash | 476 | 18,928 | ||||||||
Stockholders' equity | 131,875 | 117,434 | 111,129 | |||||||
Invested Capital | 254,473 | 219,036 | 179,306 | |||||||
ROIC | 12.02% | 26.44% | 27.49% | |||||||
ROCE | 12.79% | 28.79% | 27.25% | |||||||
EV | ||||||||||
Common stock shares outstanding | 24,731 | 24,731 | 24,731 | |||||||
Price | 55.75 26.85% | 43.95 -11.03% | 49.40 0.59% | |||||||
Market cap | 1,378,738 26.85% | 1,086,915 -11.03% | 1,221,698 0.59% | |||||||
EV | 1,478,314 | 1,176,156 | 1,271,635 | |||||||
EBITDA | 47,654 | 77,121 | 67,374 | |||||||
EV/EBITDA | 31.02 | 15.25 | 18.87 | |||||||
Interest | 4,681 | 1,831 | 2,276 | |||||||
Interest/NOPBT | 14.39% | 2.87% | 4.15% |