XTAEASGR
Market cap114mUSD
Dec 24, Last price
657.70ILS
1D
-0.33%
1Q
24.73%
Jan 2017
6.72%
Name
Aspen Group Ltd
Chart & Performance
Profile
Aspen Group Ltd. acquires, owns, manages, and leases real estate properties in Israel, Germany, the Netherlands, and Switzerland. The company's property portfolio comprises offices, distribution centers, commercial properties, and industrial buildings. It owns and manages approximately 298,000 square meters of yielding properties. The company was formerly known as Aspen Construction and Development Ltd. and changed its name to Aspen Group Ltd. in July 2009. The company was incorporated in 1978 and is based in Tel Aviv-Yafo, Israel. Aspen Group Ltd. is a subsidiary of BlueThread Services, LLC.
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 | 251,745 -11.02% | 282,914 44.19% | 196,212 7.60% | |||||||
Cost of revenue | 96,853 | 135,248 | 63,751 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 154,892 | 147,666 | 132,461 | |||||||
NOPBT Margin | 61.53% | 52.19% | 67.51% | |||||||
Operating Taxes | (17,899) | 55,605 | 42,216 | |||||||
Tax Rate | 37.66% | 31.87% | ||||||||
NOPAT | 172,791 | 92,061 | 90,245 | |||||||
Net income | (72,797) -306.04% | 35,332 -61.58% | 91,958 168.85% | |||||||
Dividends | (25,000) | (23,250) | (17,500) | |||||||
Dividend yield | 6.02% | 4.92% | 2.73% | |||||||
Proceeds from repurchase of equity | (16,257) | 2,979 | (2,034) | |||||||
BB yield | 3.92% | -0.63% | 0.32% | |||||||
Debt | ||||||||||
Debt current | 552,068 | 454,817 | 237,670 | |||||||
Long-term debt | 2,806,191 | 2,742,453 | 2,397,229 | |||||||
Deferred revenue | 5,291 | 5,050 | 3,924 | |||||||
Other long-term liabilities | 948,611 | 25,737 | 10,956 | |||||||
Net debt | 3,016,674 | 2,747,383 | 2,300,238 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 45,047 | 100,770 | 11,482 | |||||||
CAPEX | (73,201) | (67,254) | (48,069) | |||||||
Cash from investing activities | (75,344) | (583,109) | (362,816) | |||||||
Cash from financing activities | (83,348) | 589,685 | 295,866 | |||||||
FCF | (3,906,486) | (58,440) | (442,720) | |||||||
Balance | ||||||||||
Cash | 326,253 | 447,264 | 384,124 | |||||||
Long term investments | 15,332 | 2,623 | (49,463) | |||||||
Excess cash | 328,998 | 435,741 | 324,850 | |||||||
Stockholders' equity | 1,298,306 | 1,375,478 | 1,197,119 | |||||||
Invested Capital | 4,819,383 | 4,314,119 | 3,626,671 | |||||||
ROIC | 3.78% | 2.32% | 3.09% | |||||||
ROCE | 3.01% | 2.93% | 3.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 62,022 | 64,304 | 63,518 | |||||||
Price | 6.70 -8.92% | 7.35 -27.07% | 10.08 39.50% | |||||||
Market cap | 415,237 -12.16% | 472,699 -26.17% | 640,261 47.77% | |||||||
EV | 4,267,680 | 4,086,213 | 3,689,303 | |||||||
EBITDA | 161,062 | 153,942 | 137,106 | |||||||
EV/EBITDA | 26.50 | 26.54 | 26.91 | |||||||
Interest | 126,507 | 128,558 | 88,094 | |||||||
Interest/NOPBT | 81.67% | 87.06% | 66.51% |