XTAEEXPO
Market cap207mUSD
Dec 23, Last price
6,732.00ILS
1D
-0.21%
1Q
37.08%
Name
Export Investment Co Ltd
Chart & Performance
Profile
Export Investment Co. Ltd. operates as the holding company for Bank of Jerusalem that provides various commercial banking products and services in Israel. It operates through Mortgages, Consumer Credit, and Business Credit segments. The company accepts various deposits, such as long-term or short-term deposits, savings plans, and savings and checking accounts. It also offers loans for mortgages, consumer credit, real estate financing, foreign currency, and capital market activity. In addition, the company provides capital market services comprising trading, investment advisory, and broker services. Export Investment Co. Ltd. was incorporated in 1963 and is based in Jaffa, 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 | 725,550 14.47% | 633,816 2.81% | 616,475 48.86% | |||||||
Cost of revenue | 238,056 | 218,268 | 244,001 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 487,494 | 415,548 | 372,474 | |||||||
NOPBT Margin | 67.19% | 65.56% | 60.42% | |||||||
Operating Taxes | 76,300 | 87,200 | 78,100 | |||||||
Tax Rate | 15.65% | 20.98% | 20.97% | |||||||
NOPAT | 411,194 | 328,348 | 294,374 | |||||||
Net income | 103,294 -17.70% | 125,514 11.84% | 112,225 304.40% | |||||||
Dividends | (18,725) | (14,951) | (8,080) | |||||||
Dividend yield | 4.02% | 3.27% | 1.72% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 61,805 | 63,614 | 124,775 | |||||||
Long-term debt | 3,858,307 | 2,829,891 | 2,960,826 | |||||||
Deferred revenue | 12,765,009 | |||||||||
Other long-term liabilities | 16,725,985 | 14,944,263 | 83,700 | |||||||
Net debt | (2,359,119) | (1,526,914) | (1,268,561) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 406,386 | 213,243 | 166,822 | |||||||
CAPEX | (110,734) | (75,717) | (78,533) | |||||||
Cash from investing activities | (1,271,636) | (2,314,185) | (1,432,802) | |||||||
Cash from financing activities | 2,662,962 | 1,877,299 | 1,706,947 | |||||||
FCF | (14,781,642) | 316,152 | 276,278 | |||||||
Balance | ||||||||||
Cash | 5,181,472 | 3,387,524 | 3,604,591 | |||||||
Long term investments | 1,097,759 | 1,032,895 | 749,571 | |||||||
Excess cash | 6,242,954 | 4,388,728 | 4,323,338 | |||||||
Stockholders' equity | 1,086,171 | 975,077 | 807,642 | |||||||
Invested Capital | 20,651,709 | 17,967,881 | 15,945,353 | |||||||
ROIC | 2.13% | 1.94% | 1.96% | |||||||
ROCE | 2.24% | 2.19% | 2.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,291 | 11,291 | 11,291 | |||||||
Price | 41.28 2.03% | 40.46 -2.97% | 41.70 108.50% | |||||||
Market cap | 466,092 2.03% | 456,834 -2.97% | 470,835 108.50% | |||||||
EV | (1,669,260) | (863,444) | (638,907) | |||||||
EBITDA | 566,510 | 484,290 | 434,111 | |||||||
EV/EBITDA | ||||||||||
Interest | 22,952 | |||||||||
Interest/NOPBT | 5.52% |