XTAE
CILO
Market cap394kUSD
Jul 22, Last price
8.86ILS
Name
Hanan Mor Group Holdings Ltd
Chart & Performance
Profile
Hanan Mor Group - Holdings Ltd operates as a real estate development company in Israel and Eastern Europe. The company engages in the initiation, establishment, construction, marketing, and management of residential and commercial real estate projects. It also constructs hotels, shopping and employment centers, malls, logistics, and offices. In addition, the company invests in real estate for construction of commercial areas, as well as land and buildings; and rent offices and commercial spaces. Further, it owns a hotel in Poland. The company was incorporated in 2004 and is based in Ness Ziona, Israel. Hanan Mor Group - Holdings Ltd is a subsidiary of Hanan Mor Group Holdings 2006 Ltd.
Valuation
Title ILS in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 400,280 -50.91% | 815,460 29.73% | |||||||
Cost of revenue | 1,070,865 | 654,923 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (670,585) | 160,537 | |||||||
NOPBT Margin | 19.69% | ||||||||
Operating Taxes | (44,567) | 49,774 | |||||||
Tax Rate | 31.00% | ||||||||
NOPAT | (626,018) | 110,763 | |||||||
Net income | (869,402) -839.14% | 117,623 -34.66% | |||||||
Dividends | (6,500) | ||||||||
Dividend yield | 1.75% | ||||||||
Proceeds from repurchase of equity | (8,903) | (222) | |||||||
BB yield | 13.36% | 0.06% | |||||||
Debt | |||||||||
Debt current | 2,638,976 | 2,351,350 | |||||||
Long-term debt | 31,183 | 593,715 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 191,050 | 1,167 | |||||||
Net debt | 2,202,011 | 2,884,583 | |||||||
Cash flow | |||||||||
Cash from operating activities | (151,756) | (141,631) | |||||||
CAPEX | (7,261) | (21,945) | |||||||
Cash from investing activities | 194,636 | (60,567) | |||||||
Cash from financing activities | (99,467) | 145,975 | |||||||
FCF | (518,960) | (150,760) | |||||||
Balance | |||||||||
Cash | 4,073 | 60,482 | |||||||
Long term investments | 464,075 | ||||||||
Excess cash | 448,134 | 19,709 | |||||||
Stockholders' equity | (339,603) | 529,990 | |||||||
Invested Capital | 2,973,854 | 3,657,013 | |||||||
ROIC | 3.12% | ||||||||
ROCE | 4.22% | ||||||||
EV | |||||||||
Common stock shares outstanding | 17,540 | 17,412 | |||||||
Price | 3.80 -82.19% | 21.33 -62.85% | |||||||
Market cap | 66,615 -82.06% | 371,399 -57.06% | |||||||
EV | 2,354,317 | 3,334,780 | |||||||
EBITDA | (665,794) | 163,832 | |||||||
EV/EBITDA | 20.35 | ||||||||
Interest | 69,036 | 17,546 | |||||||
Interest/NOPBT | 10.93% |