XTAEFRDN
Market cap23mUSD
Dec 24, Last price
5,700.00ILS
1D
2.89%
1Q
26.33%
Jan 2017
-36.50%
IPO
18.58%
Name
Fridenson Logistic Services Ltd
Chart & Performance
Profile
Fridenson Logistic Services Ltd. provides logistics solutions worldwide. The company offers solutions for various services through its fleet of vehicles, cargo agents, professional equipment for managing complex projects, and logistics warehouses for inventory and cargo management. It also provides customs brokerage services in sea and air freight, land transport, and supply chain management services; shipping agency services; and trading and financing services for importers and traders. In addition, the company operates storage and cargo terminals; and owns trucks, trailers, and specialized equipment to transport and manage complex logistic projects. It serves various sectors, including energy, processing, infrastructure, conductors, and others. The company was formerly known as Fridenson Cranes and Trucking Ltd. and changed its name to Fridenson Logistic Services Ltd. in June 2007. The company was founded in 1975 and is headquartered in Haifa, Israel. Fridenson Logistic Services Ltd. is a subsidiary of Cambridge Holdings 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 | 473,761 -17.97% | 577,576 11.45% | 518,254 61.35% | |||||||
Cost of revenue | 460,803 | 561,379 | 502,975 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,958 | 16,197 | 15,279 | |||||||
NOPBT Margin | 2.74% | 2.80% | 2.95% | |||||||
Operating Taxes | 3,402 | 4,074 | 3,310 | |||||||
Tax Rate | 26.25% | 25.15% | 21.66% | |||||||
NOPAT | 9,556 | 12,123 | 11,969 | |||||||
Net income | 7,430 -24.69% | 9,866 4.86% | 9,409 -2.14% | |||||||
Dividends | (6,500) | (5,000) | (11,500) | |||||||
Dividend yield | 7.38% | 4.16% | 9.91% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 68,999 | 59,049 | 62,918 | |||||||
Long-term debt | 24,086 | 26,231 | 37,871 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 3,746 | 7,282 | 9,241 | |||||||
Net debt | (8,912) | 299 | (6,645) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 31,949 | 15,416 | 29,837 | |||||||
CAPEX | (22,797) | (24,475) | (28,811) | |||||||
Cash from investing activities | (17,725) | (15,307) | (14,984) | |||||||
Cash from financing activities | 772 | (16,863) | (4,762) | |||||||
FCF | 21,130 | (670) | 180,410 | |||||||
Balance | ||||||||||
Cash | 30,312 | 14,436 | 28,539 | |||||||
Long term investments | 71,685 | 70,545 | 78,895 | |||||||
Excess cash | 78,309 | 56,102 | 81,521 | |||||||
Stockholders' equity | 114,290 | 113,628 | 105,559 | |||||||
Invested Capital | 188,246 | 203,140 | 183,105 | |||||||
ROIC | 4.88% | 6.28% | 4.46% | |||||||
ROCE | 4.86% | 6.25% | 5.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,632 | 1,632 | 1,450 | |||||||
Price | 54.00 -26.68% | 73.65 -7.95% | 80.01 33.68% | |||||||
Market cap | 88,118 -26.68% | 120,183 3.58% | 116,030 24.88% | |||||||
EV | 81,819 | 123,225 | 111,720 | |||||||
EBITDA | 26,896 | 31,058 | 39,571 | |||||||
EV/EBITDA | 3.04 | 3.97 | 2.82 | |||||||
Interest | ||||||||||
Interest/NOPBT |