XTAEBOTI
Market cap214mUSD
Dec 24, Last price
4,996.00ILS
1D
-0.77%
1Q
50.53%
Jan 2017
1,218.21%
Name
Bonei Hatichon Civil Engineering and Infrastructures Ltd
Chart & Performance
Profile
Bonei Hatichon Civil Engineering & Infrastructures Ltd. operates as a real estate company in Israel. It develops, markets, and manages residential, commercial, and luxury buildings. The company is also involved in locating, promoting, and executing urban renewal projects. The company was incorporated in 1985 and is based in Holon, 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 | 292,172 -45.82% | 539,231 2.99% | 523,564 49.68% | |||||||
Cost of revenue | 273,021 | 427,492 | 415,542 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 19,151 | 111,739 | 108,022 | |||||||
NOPBT Margin | 6.55% | 20.72% | 20.63% | |||||||
Operating Taxes | (2,919) | 18,239 | 16,506 | |||||||
Tax Rate | 16.32% | 15.28% | ||||||||
NOPAT | 22,070 | 93,500 | 91,516 | |||||||
Net income | 5,855 -90.45% | 61,321 10.92% | 55,284 -1,120.00% | |||||||
Dividends | (10,000) | |||||||||
Dividend yield | 2.27% | |||||||||
Proceeds from repurchase of equity | 1,117 | 2,762 | ||||||||
BB yield | -0.25% | |||||||||
Debt | ||||||||||
Debt current | 562,432 | 486,453 | 484,152 | |||||||
Long-term debt | 17,945 | 15,526 | 17,600 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 8,052 | 611 | 858 | |||||||
Net debt | 450,907 | 394,652 | 379,727 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (164,133) | (48,235) | (232,580) | |||||||
CAPEX | (5,284) | (1,522) | (6,153) | |||||||
Cash from investing activities | 123,895 | 47,384 | 30,837 | |||||||
Cash from financing activities | 69,784 | (11,680) | 213,323 | |||||||
FCF | (12,223) | 20,042 | (169,269) | |||||||
Balance | ||||||||||
Cash | 129,470 | 106,010 | 120,711 | |||||||
Long term investments | 1,317 | 1,314 | ||||||||
Excess cash | 114,861 | 80,365 | 95,847 | |||||||
Stockholders' equity | 206,673 | 208,083 | 156,118 | |||||||
Invested Capital | 683,635 | 625,024 | 551,556 | |||||||
ROIC | 3.37% | 15.89% | 21.95% | |||||||
ROCE | 2.40% | 15.52% | 16.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,696 | 15,314 | 15,453 | |||||||
Price | 29.04 0.83% | 28.80 | ||||||||
Market cap | 455,812 3.35% | 441,043 | ||||||||
EV | 906,719 | 844,257 | ||||||||
EBITDA | 26,078 | 118,381 | 114,472 | |||||||
EV/EBITDA | 34.77 | 7.13 | ||||||||
Interest | 30,719 | 27,110 | 26,606 | |||||||
Interest/NOPBT | 160.40% | 24.26% | 24.63% |