XTAEDLEA
Market cap737mUSD
Dec 20, Last price
2,770.00ILS
1D
-0.75%
1Q
37.61%
Jan 2017
-18.55%
Name
Delek Automotive Systems Ltd
Chart & Performance
Profile
Delek Automotive Systems Ltd. imports and distributes cars and motorcycles in Israel. The company also operates technical training centers, garages, distribution centers for spare parts, and car supply centers. In addition, it offers insurance services for vehicles and car repair services. It operates through showrooms and sub-agencies, as well as operates approximately 60 service centers. The company was formerly known as Gal Wisepiler and Karts Indsutiries Ltd. and changed its name to Delek Automotive Systems Ltd. in February 1994. Delek Automotive Systems Ltd. was founded in 1965 and is headquartered in Nir Tzvi, 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 | 5,804,257 10.82% | 5,237,404 12.04% | 4,674,563 41.47% | |||||||
Cost of revenue | 5,231,739 | 3,983,652 | 3,840,666 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 572,518 | 1,253,752 | 833,897 | |||||||
NOPBT Margin | 9.86% | 23.94% | 17.84% | |||||||
Operating Taxes | 116,313 | 217,148 | 186,726 | |||||||
Tax Rate | 20.32% | 17.32% | 22.39% | |||||||
NOPAT | 456,205 | 1,036,604 | 647,171 | |||||||
Net income | 333,289 -53.45% | 715,919 -1.30% | 725,338 133.20% | |||||||
Dividends | (290,928) | (929,196) | (713,235) | |||||||
Dividend yield | 12.86% | 23.50% | 17.34% | |||||||
Proceeds from repurchase of equity | (280,663) | 62,671 | (177,379) | |||||||
BB yield | 12.41% | -1.58% | 4.31% | |||||||
Debt | ||||||||||
Debt current | 2,183,574 | 842,453 | 537,020 | |||||||
Long-term debt | 3,909,980 | 1,588,585 | 1,830,053 | |||||||
Deferred revenue | 19,395 | 27,573 | ||||||||
Other long-term liabilities | 562,364 | 12,687 | 24,854 | |||||||
Net debt | 3,908,795 | 780,762 | 659,358 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 200,009 | 861,607 | 1,341,528 | |||||||
CAPEX | (233,465) | (60,248) | (103,733) | |||||||
Cash from investing activities | (2,316,100) | (15,722) | (417,182) | |||||||
Cash from financing activities | 2,106,456 | (844,799) | (893,385) | |||||||
FCF | (2,739,522) | 661,234 | 1,260,959 | |||||||
Balance | ||||||||||
Cash | 133,273 | 142,908 | 141,822 | |||||||
Long term investments | 2,051,486 | 1,507,368 | 1,565,893 | |||||||
Excess cash | 1,894,546 | 1,388,406 | 1,473,987 | |||||||
Stockholders' equity | 1,803,989 | 1,600,365 | 1,562,261 | |||||||
Invested Capital | 6,912,156 | 2,852,886 | 2,551,675 | |||||||
ROIC | 9.34% | 38.36% | 22.40% | |||||||
ROCE | 6.57% | 28.47% | 19.92% | |||||||
EV | ||||||||||
Common stock shares outstanding | 96,976 | 95,968 | 93,471 | |||||||
Price | 23.33 -43.39% | 41.21 -6.34% | 44.00 45.89% | |||||||
Market cap | 2,262,450 -42.79% | 3,954,829 -3.84% | 4,112,741 46.43% | |||||||
EV | 7,394,187 | 5,470,179 | 5,450,710 | |||||||
EBITDA | 962,649 | 1,451,311 | 1,026,930 | |||||||
EV/EBITDA | 7.68 | 3.77 | 5.31 | |||||||
Interest | 314,101 | 146,530 | 44,106 | |||||||
Interest/NOPBT | 54.86% | 11.69% | 5.29% |