XTAEASHG
Market cap1.79bUSD
Dec 20, Last price
6,440.00ILS
1D
-2.85%
1Q
40.34%
Jan 2017
524.03%
IPO
352.25%
Name
Ashtrom Group Ltd
Chart & Performance
Profile
Ashtrom Group Ltd. operates as a construction and property company in Israel and internationally. It constructs various projects comprising infrastructures and mega-projects, residential and public buildings, hotels, office blocks, retail and industrial facilities, industrial building plants, and groundwork and underground infrastructures, as well as educational, community, and security institutions. The company also produces, markets, and sells concrete and mortar products, white autoclaved blocks, gypsum interlocking blocks, waterproofing and insulation systems, adhesives, coatings, cladding materials, and mined and quarried materials for the building industries and the infrastructures sector. In addition, it operates concession projects, such as public infrastructure, construction, and transport projects; develops land; initiates, builds, and markets housing developments; and initiates, procures, owns, and manages offices and businesses, commerce, industrial and logistics facilities, and hotels, as well as manages and invests in properties. The company was founded in 1963 and is headquartered in Tel Aviv-Yafo, Israel. Ashtrom Group Ltd. is a subsidiary of Unedco United Engineering and Development Company Ltd.
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 | 4,818,920 -6.48% | 5,152,913 15.43% | 4,464,260 -3.64% | |||||||
Cost of revenue | 4,260,181 | 4,155,807 | 3,666,301 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 558,739 | 997,106 | 797,959 | |||||||
NOPBT Margin | 11.59% | 19.35% | 17.87% | |||||||
Operating Taxes | (35,974) | 157,091 | 122,716 | |||||||
Tax Rate | 15.75% | 15.38% | ||||||||
NOPAT | 594,713 | 840,015 | 675,243 | |||||||
Net income | 30,955 -96.67% | 930,846 -24.37% | 1,230,777 274.60% | |||||||
Dividends | (200,000) | (320,000) | (340,000) | |||||||
Dividend yield | 3.47% | 4.81% | 3.99% | |||||||
Proceeds from repurchase of equity | (16,492) | 2 | 4 | |||||||
BB yield | 0.29% | 0.00% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 2,986,960 | 2,485,926 | 1,989,902 | |||||||
Long-term debt | 11,591,655 | 8,281,477 | 7,481,035 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 563,370 | 32,710 | 21,142 | |||||||
Net debt | 12,851,834 | 9,307,687 | 7,723,655 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 144,471 | 138,187 | 1,482,640 | |||||||
CAPEX | (1,131,504) | (170,640) | (154,169) | |||||||
Cash from investing activities | (2,065,003) | (1,128,363) | (1,705,294) | |||||||
Cash from financing activities | 2,403,155 | 421,160 | 172,517 | |||||||
FCF | 1,466,264 | (123,599) | 602,592 | |||||||
Balance | ||||||||||
Cash | 2,026,995 | 1,722,058 | 2,026,941 | |||||||
Long term investments | (300,214) | (262,342) | (279,659) | |||||||
Excess cash | 1,485,835 | 1,202,070 | 1,524,069 | |||||||
Stockholders' equity | 3,625,137 | 3,781,480 | 3,136,332 | |||||||
Invested Capital | 18,274,323 | 14,511,574 | 12,027,731 | |||||||
ROIC | 3.63% | 6.33% | 6.02% | |||||||
ROCE | 2.83% | 6.14% | 5.72% | |||||||
EV | ||||||||||
Common stock shares outstanding | 101,228 | 101,222 | 100,851 | |||||||
Price | 57.01 -13.21% | 65.69 -22.17% | 84.40 33.06% | |||||||
Market cap | 5,771,008 -13.21% | 6,649,273 -21.88% | 8,511,824 53.80% | |||||||
EV | 18,831,250 | 16,222,444 | 16,687,591 | |||||||
EBITDA | 643,364 | 1,081,028 | 878,057 | |||||||
EV/EBITDA | 29.27 | 15.01 | 19.01 | |||||||
Interest | 495,026 | 377,909 | 265,216 | |||||||
Interest/NOPBT | 88.60% | 37.90% | 33.24% |