XTAEAURA
Market cap1.60bUSD
Dec 20, Last price
2,089.00ILS
1D
0.34%
1Q
34.60%
Jan 2017
911.92%
Name
Aura Investments Ltd
Chart & Performance
Profile
Aura Investments Ltd. engages in the planning and establishing of real estate projects in Israel. It builds residential projects; and develops urban renewal projects. The company was incorporated in 1992 and is headquartered 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 | 1,039,871 22.48% | 849,015 -5.02% | 893,890 -19.13% | |||||||
Cost of revenue | 875,894 | 735,646 | 772,467 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 163,977 | 113,369 | 121,423 | |||||||
NOPBT Margin | 15.77% | 13.35% | 13.58% | |||||||
Operating Taxes | 34,590 | 31,824 | 30,848 | |||||||
Tax Rate | 21.09% | 28.07% | 25.41% | |||||||
NOPAT | 129,387 | 81,545 | 90,575 | |||||||
Net income | 117,686 -16.26% | 140,538 23.79% | 113,533 169.40% | |||||||
Dividends | (18,000) | (14,004) | (4,213) | |||||||
Dividend yield | 0.66% | 0.98% | 0.26% | |||||||
Proceeds from repurchase of equity | 126,548 | 3,072 | 46,896 | |||||||
BB yield | -4.66% | -0.22% | -2.86% | |||||||
Debt | ||||||||||
Debt current | 1,163,393 | 739,406 | 777,398 | |||||||
Long-term debt | 204,260 | 107,087 | 52,985 | |||||||
Deferred revenue | (36,652) | |||||||||
Other long-term liabilities | 36,652 | |||||||||
Net debt | 1,249,358 | 766,872 | 595,091 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (564,729) | 167,923 | 207,985 | |||||||
CAPEX | (830) | (4,891) | (719) | |||||||
Cash from investing activities | (5,129) | (141,689) | (56,877) | |||||||
Cash from financing activities | 607,065 | (26,424) | (194,340) | |||||||
FCF | (493,405) | (79) | 140,485 | |||||||
Balance | ||||||||||
Cash | 129,361 | 73,212 | 67,449 | |||||||
Long term investments | (11,066) | 6,409 | 167,843 | |||||||
Excess cash | 66,301 | 37,170 | 190,598 | |||||||
Stockholders' equity | 267,543 | 167,199 | 23,334 | |||||||
Invested Capital | 2,194,196 | 1,478,409 | 1,325,106 | |||||||
ROIC | 7.05% | 5.82% | 6.38% | |||||||
ROCE | 7.03% | 7.30% | 9.00% | |||||||
EV | ||||||||||
Common stock shares outstanding | 260,951 | 256,938 | 242,664 | |||||||
Price | 10.40 87.42% | 5.55 -17.79% | 6.75 208.22% | |||||||
Market cap | 2,713,892 90.35% | 1,425,748 -12.96% | 1,637,985 231.43% | |||||||
EV | 3,981,223 | 2,210,482 | 2,233,634 | |||||||
EBITDA | 168,368 | 116,487 | 125,094 | |||||||
EV/EBITDA | 23.65 | 18.98 | 17.86 | |||||||
Interest | 23,728 | 38,651 | 40,950 | |||||||
Interest/NOPBT | 14.47% | 34.09% | 33.73% |