XTAE
GKL
Market cap36mUSD
May 22, Last price
81.00ILS
1D
-0.49%
1Q
-1.22%
IPO
-72.40%
Name
Global Knafaim Leasing Ltd
Chart & Performance
Profile
Global Knafaim Leasing Ltd, an aviation company, acquires, leases, and trades in used commercial aircraft. It offers its products to airlines, leasing companies, and financiers in North and South America, Europe, Asia, Australia, and South Africa. The company was incorporated in 2002 and is based in Ramat Gan, Israel. Global Knafaim Leasing Ltd is a subsidiary of Knafaim Holdings Ltd.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 10,107 0.34% | 10,073 -12.94% | 11,570 2.18% | |||||||
Cost of revenue | 6,197 | 9,559 | 11,265 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,910 | 514 | 305 | |||||||
NOPBT Margin | 38.69% | 5.10% | 2.64% | |||||||
Operating Taxes | (1,158) | (1,366) | ||||||||
Tax Rate | ||||||||||
NOPAT | 3,910 | 1,672 | 1,671 | |||||||
Net income | 6,191 -392.30% | (2,118) -77.86% | (9,565) -64.01% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 5,706 | |||||||||
BB yield | -9.20% | |||||||||
Debt | ||||||||||
Debt current | 6,422 | 26,972 | 11,588 | |||||||
Long-term debt | 56,188 | 62,665 | 101,327 | |||||||
Deferred revenue | 2,447 | 1,796 | 1,230 | |||||||
Other long-term liabilities | ||||||||||
Net debt | 57,669 | 63,860 | 102,331 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,798 | (2,826) | 10,557 | |||||||
CAPEX | (2,971) | (390) | ||||||||
Cash from investing activities | 23,151 | 17,485 | 22,731 | |||||||
Cash from financing activities | (26,560) | (19,418) | (28,561) | |||||||
FCF | 7,275 | 31,354 | 54,842 | |||||||
Balance | ||||||||||
Cash | 4,941 | 25,777 | 11,170 | |||||||
Long term investments | (586) | |||||||||
Excess cash | 4,436 | 25,273 | 10,006 | |||||||
Stockholders' equity | 46 | 46 | 23,985 | |||||||
Invested Capital | 121,038 | 141,135 | 158,276 | |||||||
ROIC | 2.98% | 1.12% | 0.93% | |||||||
ROCE | 3.23% | 0.36% | 0.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 162,060 | 121,805 | ||||||||
Price | 0.76 45.25% | 0.53 3.34% | 0.51 -41.36% | |||||||
Market cap | 85,244 37.49% | 61,999 -40.81% | ||||||||
EV | 149,104 | 164,420 | ||||||||
EBITDA | 5,355 | (1,004) | 22,083 | |||||||
EV/EBITDA | 7.45 | |||||||||
Interest | 4,956 | 6,956 | 6,664 | |||||||
Interest/NOPBT | 126.75% | 1,353.31% | 2,184.92% |