Loading...
XTAECEL
Market cap956mUSD
Dec 20, Last price  
2,099.00ILS
1D
-1.73%
1Q
30.37%
Jan 2017
-32.29%
IPO
-81.83%
Name

Cellcom Israel Ltd

Chart & Performance

D1W1MN
XTAE:CEL chart
P/E
2,599.47
P/S
79.20
EPS
0.81
Div Yield, %
0.00%
Shrs. gr., 5y
8.94%
Rev. gr., 5y
3.58%
Revenues
4.40b
+2.28%
5,576,181,5605,469,400,0005,602,625,0006,065,157,6706,386,699,9206,483,000,0001,302,908,0006,506,000,0005,938,000,0004,927,000,0004,570,000,0004,180,000,0004,027,000,0003,871,000,0003,688,000,0003,708,000,0003,676,000,0004,100,000,0004,300,000,0004,398,000,000
Net income
134m
-14.65%
612,862,060515,200,000513,925,000875,264,330979,949,8101,182,000,00084,871,000824,000,000530,000,000287,000,000351,000,00095,000,000148,000,000112,000,000-62,000,000-107,000,000-170,000,00027,000,000157,000,000134,000,000
CFO
1.17b
+9.01%
1,463,100,2701,361,600,0001,470,162,5001,646,422,3301,755,585,7602,088,000,000167,430,0001,328,000,0001,641,000,0001,556,000,0001,557,000,000836,000,000781,000,000774,000,000770,000,0001,036,000,000993,000,0001,052,000,0001,076,000,0001,173,000,000
Dividend
Nov 27, 201385 ILS/sh
Earnings
Mar 10, 2025

Profile

Cellcom Israel Ltd. provides cellular communications services in Israel. It operates in two segments, Real Estate and Net. The company offers internet access and infrastructure, internet television, international telephony, landline telephony, and transmission services for business customers and telecommunications operators. It also provides switchboard, communication systems management, and information security services; and conference call, server hosting, and cloud services, as well as equipment and repair services for end equipment. As of December 31, 2021, it had approximately 10.7 million cellular subscribers. Cellcom Israel Ltd. was incorporated in 1994 and is headquartered in Netanya, Israel. Cellcom Israel Ltd. operates as a subsidiary of Discount Investment Corporation Ltd.
URL
https://www.cellcom.co.il
IPO date
Feb 06, 2007
Employees
2,761
Domiciled in
IL
Incorporated in
IL

Valuation

Title
ILS in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
4,398,000
2.28%
4,300,000
4.88%
4,100,000
11.53%
Cost of revenue
3,304,000
3,562,000
3,466,000
Unusual Expense (Income)
NOPBT
1,094,000
738,000
634,000
NOPBT Margin
24.87%
17.16%
15.46%
Operating Taxes
56,000
45,000
12,000
Tax Rate
5.12%
6.10%
1.89%
NOPAT
1,038,000
693,000
622,000
Net income
134,000
-14.65%
157,000
481.48%
27,000
-115.88%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
781,000
772,000
567,000
Long-term debt
2,864,000
3,544,000
3,513,000
Deferred revenue
3,000
1,000
Other long-term liabilities
167,000
63,000
42,000
Net debt
3,019,000
3,412,000
3,302,000
Cash flow
Cash from operating activities
1,173,000
1,076,000
1,052,000
CAPEX
(427,000)
(592,000)
(598,000)
Cash from investing activities
(525,000)
(704,000)
(192,000)
Cash from financing activities
(949,000)
(243,000)
(933,000)
FCF
1,985,000
(401,000)
1,023,000
Balance
Cash
497,000
773,000
644,000
Long term investments
129,000
131,000
134,000
Excess cash
406,100
689,000
573,000
Stockholders' equity
1,471,000
1,312,000
1,130,000
Invested Capital
5,013,900
5,087,000
4,802,000
ROIC
20.55%
14.02%
12.42%
ROCE
20.18%
12.63%
11.70%
EV
Common stock shares outstanding
164,928
166,191
163,672
Price
14.94
-19.07%
18.46
5.61%
17.48
10.35%
Market cap
2,464,027
-19.68%
3,067,887
7.23%
2,860,992
17.47%
EV
5,483,027
6,479,887
6,163,992
EBITDA
1,972,000
1,568,000
1,530,000
EV/EBITDA
2.78
4.13
4.03
Interest
147,000
165,000
162,000
Interest/NOPBT
13.44%
22.36%
25.55%