XTAE
FBRT
Market cap405mUSD
Apr 07, Last price
16,620.00ILS
1D
0.00%
1Q
13.52%
Jan 2017
60.58%
Name
FMS Enterprises Migun Ltd
Chart & Performance
Profile
FMS Enterprises Migun Ltd. manufactures and sells ballistic protection raw materials and products worldwide. It provides uni-directional (UD) polyethylene and aramid fabrics; pressed panels made of UD fabrics; military and civilian vehicles; composite armor kits; boat armor; hard and soft armors; and ballistic shields. The company offers its products for various applications, such as personal ballistic protection, vehicle armoring, ship armoring, and aircraft armoring applications. FMS Enterprises Migun Ltd. was founded in 1986 and is based in Petah Tikva, Israel.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 113,418 19.75% | 94,711 20.24% | |||||||
Cost of revenue | 73,900 | 62,649 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 39,518 | 32,062 | |||||||
NOPBT Margin | 34.84% | 33.85% | |||||||
Operating Taxes | 8,120 | 6,610 | |||||||
Tax Rate | 20.55% | 20.62% | |||||||
NOPAT | 31,398 | 25,452 | |||||||
Net income | 37,706 51.50% | 24,889 14.78% | |||||||
Dividends | (15,000) | (15,000) | |||||||
Dividend yield | 1.35% | 1.39% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 88 | 85 | |||||||
Long-term debt | 2,274 | 2,449 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 4,509 | 3,511 | |||||||
Net debt | (102,078) | (86,119) | |||||||
Cash flow | |||||||||
Cash from operating activities | 27,975 | 21,688 | |||||||
CAPEX | (2,178) | (4,827) | |||||||
Cash from investing activities | (10,946) | (21,694) | |||||||
Cash from financing activities | (15,133) | (15,506) | |||||||
FCF | 21,713 | 18,467 | |||||||
Balance | |||||||||
Cash | 104,440 | 88,653 | |||||||
Long term investments | |||||||||
Excess cash | 98,769 | 83,917 | |||||||
Stockholders' equity | 139,734 | 116,817 | |||||||
Invested Capital | 55,448 | 43,847 | |||||||
ROIC | 63.24% | 34.73% | |||||||
ROCE | 25.62% | 24.93% | |||||||
EV | |||||||||
Common stock shares outstanding | 9,197 | 9,195 | |||||||
Price | 120.70 2.99% | 117.20 17.48% | |||||||
Market cap | 1,110,028 3.00% | 1,077,654 17.48% | |||||||
EV | 1,007,950 | 991,535 | |||||||
EBITDA | 43,212 | 35,116 | |||||||
EV/EBITDA | 23.33 | 28.24 | |||||||
Interest | 69 | 93 | |||||||
Interest/NOPBT | 0.17% | 0.29% |