XTAECLIS
Market cap1.85bUSD
Dec 20, Last price
8,503.00ILS
1D
-1.46%
1Q
48.55%
Jan 2017
72.37%
Name
Clal Insurance Enterprises Holdings Ltd
Chart & Performance
Profile
Clal Insurance Enterprises Holdings Ltd. provides insurance services in Israel. It operates through three segments: Long-Term Savings, Non-Life insurance, and Health Insurance. The Long-Term Savings segment offers life insurance products and accompanying coverages; long-term savings for various insurance policies, and pension and provident funds, including study funds; and insurance coverage for various risks, such as death, disability, loss of working capacity, and health insurance policies. The Non-life Insurance segment offers third party, employers', professional, and product liability insurance products; credit and foreign trade risks; and property, motor, personal accident, and other insurance products, as well as guarantees. The Health Insurance segment provides long-term care, medical expenses, surgeries, transplants, personal accidents, international travel, dental, foreign workers, and other insurance products. Clal Insurance Enterprises Holdings Ltd. was incorporated in 1987 and is based in Tel Aviv-Yafo, 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 | 21,448,000 193.43% | 7,309,475 -70.83% | 25,062,473 71.15% | |||||||
Cost of revenue | 1,168,000 | 656,021 | 604,859 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 20,280,000 | 6,653,454 | 24,457,614 | |||||||
NOPBT Margin | 94.55% | 91.03% | 97.59% | |||||||
Operating Taxes | 124,000 | 67,561 | 494,385 | |||||||
Tax Rate | 0.61% | 1.02% | 2.02% | |||||||
NOPAT | 20,156,000 | 6,585,893 | 23,963,229 | |||||||
Net income | 220,000 81.82% | 121,000 -88.82% | 1,082,000 146.65% | |||||||
Dividends | (1,000) | |||||||||
Dividend yield | 0.02% | |||||||||
Proceeds from repurchase of equity | 492,109 | |||||||||
BB yield | -11.19% | |||||||||
Debt | ||||||||||
Debt current | 64,000 | 54,004 | 49,858 | |||||||
Long-term debt | 1,490,000 | 5,657,048 | 5,400,279 | |||||||
Deferred revenue | 110,638 | 98,179 | ||||||||
Other long-term liabilities | 153,660,000 | (5,758,676) | (5,679,837) | |||||||
Net debt | (130,660,000) | (133,253,794) | (138,197,308) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (4,312,000) | (2,586,511) | 7,091,701 | |||||||
CAPEX | (32,000) | (212,533) | (222,856) | |||||||
Cash from investing activities | (2,236,000) | (365,963) | (162,030) | |||||||
Cash from financing activities | 1,436,000 | 785,326 | 16,019 | |||||||
FCF | 19,817,975 | 6,599,058 | 23,961,637 | |||||||
Balance | ||||||||||
Cash | 8,637,000 | 25,004,595 | 26,529,453 | |||||||
Long term investments | 123,577,000 | 113,960,251 | 117,117,992 | |||||||
Excess cash | 131,141,600 | 138,599,372 | 142,394,321 | |||||||
Stockholders' equity | 5,257,000 | 5,933,246 | 6,145,666 | |||||||
Invested Capital | 157,832,000 | 138,146,325 | 138,590,996 | |||||||
ROIC | 13.62% | 4.76% | 18.59% | |||||||
ROCE | 12.39% | 4.60% | 16.81% | |||||||
EV | ||||||||||
Common stock shares outstanding | 79,034 | 74,327 | 67,743 | |||||||
Price | 58.50 -1.15% | 59.18 -25.84% | 79.80 59.03% | |||||||
Market cap | 4,623,489 5.11% | 4,398,672 -18.63% | 5,405,891 59.26% | |||||||
EV | (125,965,511) | (128,789,726) | (132,729,233) | |||||||
EBITDA | 20,737,000 | 6,975,907 | 24,781,800 | |||||||
EV/EBITDA | ||||||||||
Interest | 651,000 | 213,463 | 235,771 | |||||||
Interest/NOPBT | 3.21% | 3.21% | 0.96% |