XTAEFTAL
Market cap2.44bUSD
Dec 20, Last price
53,980.00ILS
1D
-1.96%
1Q
38.16%
IPO
87.69%
Name
Fattal Holdings 1998 Ltd
Chart & Performance
Profile
Fattal Holdings (1998) Ltd owns and operates hotels in Israel and internationally. The company operates 227 hotels Israel and Europe with 43,000 hotel rooms comprising 57 hotels in Israel with approximately 9,962 rooms; 161 hotels in Europe with 30,909 hotel rooms; and 9 hotels in Cyprus and Greece with 2,067 rooms, as well as owns and leases 6 hotels under the Leonardo brand and one hotel under the Jurys Inn brand name. Fattal Holdings (1998) Ltd was founded in 1998 and is headquartered in Tel Aviv, 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 | 6,928,460 26.63% | 5,471,418 79.94% | 3,040,666 59.71% | |||||||
Cost of revenue | 4,142,840 | 3,430,142 | 1,658,683 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,785,620 | 2,041,276 | 1,381,983 | |||||||
NOPBT Margin | 40.21% | 37.31% | 45.45% | |||||||
Operating Taxes | 10,792 | (55,199) | (138,818) | |||||||
Tax Rate | 0.39% | |||||||||
NOPAT | 2,774,828 | 2,096,475 | 1,520,801 | |||||||
Net income | 45,185 -157.36% | (78,775) -65.17% | (226,161) -82.80% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,465,145 | 1,573,372 | 947,493 | |||||||
Long-term debt | 34,457,456 | 30,840,138 | 28,507,181 | |||||||
Deferred revenue | 41,098 | 40,346 | ||||||||
Other long-term liabilities | 641,021 | 57,590 | 64,059 | |||||||
Net debt | 32,876,020 | 29,968,436 | 27,640,087 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,302,116 | 741,975 | 373,560 | |||||||
CAPEX | (471,586) | (890,895) | (284,941) | |||||||
Cash from investing activities | (1,083,675) | (1,328,281) | (95,407) | |||||||
Cash from financing activities | (185,546) | 621,414 | (702,715) | |||||||
FCF | 406,584 | 442,802 | 1,920,511 | |||||||
Balance | ||||||||||
Cash | 904,265 | 915,156 | 776,332 | |||||||
Long term investments | 2,142,316 | 1,529,918 | 1,038,255 | |||||||
Excess cash | 2,700,158 | 2,171,503 | 1,662,554 | |||||||
Stockholders' equity | 1,309,989 | 2,560,549 | 1,960,364 | |||||||
Invested Capital | 23,998,535 | 19,666,894 | 17,636,513 | |||||||
ROIC | 12.71% | 11.24% | 8.49% | |||||||
ROCE | 11.01% | 9.17% | 7.04% | |||||||
EV | ||||||||||
Common stock shares outstanding | 16,428 | 16,158 | 15,462 | |||||||
Price | 399.00 34.39% | 296.90 -5.51% | 314.20 -9.11% | |||||||
Market cap | 6,554,772 36.63% | 4,797,310 -1.25% | 4,858,160 -4.03% | |||||||
EV | 39,524,729 | 34,844,903 | 32,571,964 | |||||||
EBITDA | 3,934,771 | 3,046,610 | 2,334,074 | |||||||
EV/EBITDA | 10.04 | 11.44 | 13.95 | |||||||
Interest | 1,036,732 | 866,998 | 855,113 | |||||||
Interest/NOPBT | 37.22% | 42.47% | 61.88% |