XTAEELCRE
Market cap791mUSD
Dec 20, Last price
4,800.00ILS
1D
-5.36%
1Q
16.50%
Jan 2017
627.16%
IPO
66.95%
Name
Electra Real Estate Ltd
Chart & Performance
Profile
Electra Real Estate Ltd., together with its subsidiaries, engages in the establishment, operation, and management of private equity funds for the investment in income-yielding commercial properties in Israel and the United States. The company owns and operates multifamily communities comprised of approximately 32,000 units in Georgia, Florida, North Carolina, South Carolina, Tennessee, and Texas. It also acquires, develops, and repositions newly built, single-family rental housings, and boutique urban hotel assets. In addition, the company provides short-term capital services, including bridge loans, mezzanine loans, preferred equity investment, and participating preferred equity investment to middle-market real estate firms; and advisory services for real estate transactions and operations comprising acquisitions, underwriting, structuring, closing, and property management. Further, it is involved in repositioning, repurposing, and revitalizing real estate assets. The company was incorporated in 1972 and is based in Tel Aviv-Yafo, Israel. Electra Real Estate Ltd. operates as a subsidiary of Elco Ltd.
Valuation
Title USD 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 | (72,813) -131.67% | 229,927 -56.15% | 524,352 349.07% | |||||||
Cost of revenue | 4,102 | 16,239 | 91,119 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (76,915) | 213,688 | 433,233 | |||||||
NOPBT Margin | 105.63% | 92.94% | 82.62% | |||||||
Operating Taxes | (15,111) | 69,325 | 92,190 | |||||||
Tax Rate | 32.44% | 21.28% | ||||||||
NOPAT | (61,804) | 144,363 | 341,043 | |||||||
Net income | (63,689) -135.26% | 180,627 -56.27% | 413,087 322.49% | |||||||
Dividends | (59,515) | (23,783) | (9,930) | |||||||
Dividend yield | 2.53% | 1.23% | 0.28% | |||||||
Proceeds from repurchase of equity | (6,916) | |||||||||
BB yield | 0.36% | |||||||||
Debt | ||||||||||
Debt current | 73,244 | 46,558 | 186,528 | |||||||
Long-term debt | 280,397 | 218,231 | 433,237 | |||||||
Deferred revenue | (576) | |||||||||
Other long-term liabilities | 34,677 | 20,120 | 30,283 | |||||||
Net debt | 350,302 | 257,032 | (750,003) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (17,783) | 86,682 | 25,478 | |||||||
CAPEX | (41) | (5,220) | ||||||||
Cash from investing activities | (239,935) | (129,232) | (97,078) | |||||||
Cash from financing activities | 285,371 | 34,532 | 90,553 | |||||||
FCF | (94,063) | 158,011 | 399,843 | |||||||
Balance | ||||||||||
Cash | 3,339 | 7,757 | 145,579 | |||||||
Long term investments | 1,224,189 | |||||||||
Excess cash | 6,980 | 1,343,550 | ||||||||
Stockholders' equity | 647,985 | 337,254 | 604,439 | |||||||
Invested Capital | 707,288 | 681,832 | 819,226 | |||||||
ROIC | 19.23% | 44.77% | ||||||||
ROCE | 28.06% | 28.22% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 56,685 | 57,323 | 57,323 | |||||||
Price | 41.50 22.78% | 33.80 -45.48% | 62.00 138.65% | |||||||
Market cap | 2,352,428 21.41% | 1,937,517 -45.48% | 3,554,026 139.48% | |||||||
EV | 3,098,303 | 2,584,415 | 3,160,945 | |||||||
EBITDA | (76,494) | 214,038 | 434,179 | |||||||
EV/EBITDA | 12.07 | 7.28 | ||||||||
Interest | 24,060 | 14,112 | 35,931 | |||||||
Interest/NOPBT | 6.60% | 8.29% |