XTAECAST
Market cap220mUSD
Dec 24, Last price
9,746.00ILS
1D
1.82%
1Q
25.00%
Jan 2017
-12.75%
Name
Castro Model Ltd
Chart & Performance
Profile
Castro Model Ltd. engages in the retail sale of fashion products, home fashion, fashion accessories, and cosmetics and grooming products through a chain of stores in Israel. The company's products portfolio includes putters and knitwear, jeans, jackets and coats, shirts, shoes, dresses, skirts, lingeries, pajamas and slippers, swimwear, bags and accessories, potters, T-shirts, underwears, cases and garden suits, pants and tights, and bodysuits. It also offers home wear, cushions, blankets, and linen products; carpets and rugs and fragrance and decoration products; bath rugs, towels, and bath accessories; and napkins, cooking accessories, cake stands, realizers, and bowels, as well as gift cards. The company provides its products for women, men, boys, girls, and babies. Castro Model Ltd. is based in Bat Yam, 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 | 1,764,529 5.54% | 1,671,912 4.50% | 1,599,895 33.17% | |||||||
Cost of revenue | 1,674,938 | 852,435 | 748,413 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 89,591 | 819,477 | 851,482 | |||||||
NOPBT Margin | 5.08% | 49.01% | 53.22% | |||||||
Operating Taxes | 14,312 | 11,136 | 35,713 | |||||||
Tax Rate | 15.97% | 1.36% | 4.19% | |||||||
NOPAT | 75,279 | 808,341 | 815,769 | |||||||
Net income | 42,522 -3,889.84% | (1,122) -101.04% | 108,018 -1,131.99% | |||||||
Dividends | (83,833) | |||||||||
Dividend yield | 22.10% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 219,234 | 287,353 | 270,494 | |||||||
Long-term debt | 2,163,620 | 2,003,000 | 1,963,089 | |||||||
Deferred revenue | 356 | |||||||||
Other long-term liabilities | 21,484 | 18,794 | 20,169 | |||||||
Net debt | 2,112,157 | 2,056,471 | 1,838,876 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 86,224 | 116,667 | 82,324 | |||||||
CAPEX | (17,120) | (20,726) | (44,899) | |||||||
Cash from investing activities | (18,635) | 51,018 | (83,448) | |||||||
Cash from financing activities | (111,655) | (149,218) | (111,447) | |||||||
FCF | 30,855 | 735,732 | 778,083 | |||||||
Balance | ||||||||||
Cash | 270,697 | 233,882 | 394,707 | |||||||
Long term investments | ||||||||||
Excess cash | 182,471 | 150,286 | 314,712 | |||||||
Stockholders' equity | 255,524 | 218,532 | 301,702 | |||||||
Invested Capital | 1,722,774 | 1,670,809 | 1,591,944 | |||||||
ROIC | 4.44% | 49.55% | 50.69% | |||||||
ROCE | 4.70% | 45.00% | 44.97% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,248 | 8,248 | 8,248 | |||||||
Price | 39.08 -15.04% | 46.00 -61.67% | 120.00 142.03% | |||||||
Market cap | 322,332 -15.04% | 379,408 -61.67% | 989,760 142.03% | |||||||
EV | 2,436,187 | 2,436,646 | 2,828,636 | |||||||
EBITDA | 185,709 | 914,592 | 948,386 | |||||||
EV/EBITDA | 13.12 | 2.66 | 2.98 | |||||||
Interest | 68,364 | 55,331 | 54,263 | |||||||
Interest/NOPBT | 76.31% | 6.75% | 6.37% |