XTAEELTR
Market cap2.17bUSD
Dec 20, Last price
207,000.00ILS
1D
-0.96%
1Q
64.94%
Jan 2017
238.01%
Name
Electra Ltd
Chart & Performance
Profile
Electra Limited, through its subsidiaries, engages in the construction and infrastructure projects businesses in Israel and internationally. The company operates through five segments: Construction and Infrastructure Projects in Israel; Construction and Infrastructure Projects Abroad; Operation & Maintenance; Development and Construction of Entrepreneurial Real Estate; and Concessions. It constructs and installs electro-mechanical systems in the building, elevators, escalators, and generators; provides electrical infrastructure products for very high voltage power lines, high/intermediate voltage, and low voltage supplies for buildings, industries, and infrastructure projects; installs electro-mechanical systems; offers mechanical air-conditioning works in the infrastructure, transportation, commercial, and other fields; and sells electro-mechanical equipment. The company also provides services for elevators, escalators, wheelchair lifts and electro-mechanical systems, fire detection, and extinguishing solutions, as well as generators; manages and maintains buildings; offers cleaning, security, shuttle, academic institution, and technological services; provides towable light towers and mobile air conditioning systems; and operates a corona testing laboratory and sewage treatment facilities. In addition, it engages in the development and construction of entrepreneurial real estate properties; and development, financing, management, and inspection of complex turnkey projects in construction, transportation, desalination, water, renewable energy, and large-scale public infrastructure projects. The company was formerly known as Electra (Israel) Ltd. and changed its name to Electra Limited in January 2003. Electra Limited was founded in 1945 and is based in Ramat Gan, Israel. Electra Limited is a subsidiary of Elco Ltd.
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 | 11,615,038 7.03% | 10,851,794 20.92% | 8,974,322 16.31% | |||||||
Cost of revenue | 11,162,950 | 10,168,823 | 8,345,877 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 452,088 | 682,971 | 628,445 | |||||||
NOPBT Margin | 3.89% | 6.29% | 7.00% | |||||||
Operating Taxes | 101,593 | 137,772 | 98,124 | |||||||
Tax Rate | 22.47% | 20.17% | 15.61% | |||||||
NOPAT | 350,495 | 545,199 | 530,321 | |||||||
Net income | 213,517 -30.29% | 306,295 56.57% | 195,625 30.72% | |||||||
Dividends | (85,652) | (81,996) | (80,252) | |||||||
Dividend yield | 1.46% | 1.12% | 0.97% | |||||||
Proceeds from repurchase of equity | (16,824) | (11,082) | (9,903) | |||||||
BB yield | 0.29% | 0.15% | 0.12% | |||||||
Debt | ||||||||||
Debt current | 1,973,721 | 1,911,162 | 1,308,707 | |||||||
Long-term debt | 2,633,053 | 2,309,920 | 2,661,277 | |||||||
Deferred revenue | 51,311 | |||||||||
Other long-term liabilities | 567,640 | 421,968 | 415,830 | |||||||
Net debt | 3,656,296 | 3,252,721 | 3,070,530 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 179,916 | (343,649) | (223,777) | |||||||
CAPEX | (209,905) | (159,924) | (183,769) | |||||||
Cash from investing activities | (121,372) | (58,115) | (473,804) | |||||||
Cash from financing activities | (28,127) | 395,402 | 413,247 | |||||||
FCF | 162,026 | 79,559 | (864,953) | |||||||
Balance | ||||||||||
Cash | 710,559 | 687,894 | 681,138 | |||||||
Long term investments | 239,919 | 280,467 | 218,316 | |||||||
Excess cash | 369,726 | 425,771 | 450,738 | |||||||
Stockholders' equity | 2,026,733 | 1,851,870 | 1,510,911 | |||||||
Invested Capital | 6,262,131 | 5,589,573 | 4,910,639 | |||||||
ROIC | 5.91% | 10.38% | 13.84% | |||||||
ROCE | 6.82% | 10.92% | 11.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,837 | 3,846 | 3,829 | |||||||
Price | 1,529.20 -19.52% | 1,900.00 -11.96% | 2,158.00 22.89% | |||||||
Market cap | 5,867,540 -19.70% | 7,307,400 -11.56% | 8,262,982 23.25% | |||||||
EV | 10,350,943 | 11,312,859 | 12,065,482 | |||||||
EBITDA | 861,873 | 1,076,014 | 951,655 | |||||||
EV/EBITDA | 12.01 | 10.51 | 12.68 | |||||||
Interest | 126,247 | 99,117 | 81,353 | |||||||
Interest/NOPBT | 27.93% | 14.51% | 12.95% |