XTAEGOLD
Market cap189mUSD
Dec 24, Last price
17,170.00ILS
1D
1.12%
1Q
40.97%
Jan 2017
16.41%
Name
Gold Bond Group Ltd
Chart & Performance
Profile
The Gold Bond Group Ltd. operates as a logistics terminal company in Israel. The company offers storage, conveyance, and logistical solutions for various cargoes and containers. It also provides terminal services, such as container and cargo terminal customs supervision, storage and unload containers, train transport, and storage and transport hazardous cargo; and advanced logistics services, including temperature and climate warehouse, wash TK and tankers, storage RF containers, and e-commerce warehouse, as well as rents heavy forklifts. In addition, the company operates Ashdod, Haifa, and Jordan River terminals. It serves importers and exporters, delivery companies, customs brokers, and maritime companies. The company was formerly known as H.M.N Paper Products Factory Ltd. and changed its name to The Gold Bond Group Ltd. in February 1994. The Gold Bond Group Ltd. was incorporated in 1963 and is based in Ashdod, 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 | 184,716 -8.36% | 201,558 14.90% | 175,426 26.35% | |||||||
Cost of revenue | 151,295 | 164,114 | 148,862 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,421 | 37,444 | 26,564 | |||||||
NOPBT Margin | 18.09% | 18.58% | 15.14% | |||||||
Operating Taxes | 3,150 | 3,859 | 2,096 | |||||||
Tax Rate | 9.43% | 10.31% | 7.89% | |||||||
NOPAT | 30,271 | 33,585 | 24,468 | |||||||
Net income | 27,907 -26.26% | 37,843 43.07% | 26,451 -48.57% | |||||||
Dividends | (8,820) | (6,531) | (3,987) | |||||||
Dividend yield | 1.82% | 1.19% | 0.69% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 11,156 | 24,548 | 23,330 | |||||||
Long-term debt | 73,240 | 90,565 | 114,879 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 132,569 | 140,109 | 71,320 | |||||||
Net debt | (197,891) | (120,646) | (87,446) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 48,517 | 34,070 | 35,124 | |||||||
CAPEX | (14,801) | (19,801) | (15,631) | |||||||
Cash from investing activities | 9,529 | (13,866) | (19,424) | |||||||
Cash from financing activities | (33,544) | (30,235) | (27,063) | |||||||
FCF | 33,460 | (267,552) | 30,671 | |||||||
Balance | ||||||||||
Cash | 64,223 | 55,835 | 67,890 | |||||||
Long term investments | 218,064 | 179,924 | 157,765 | |||||||
Excess cash | 273,051 | 225,681 | 216,884 | |||||||
Stockholders' equity | 1,277,307 | 1,257,258 | 774,774 | |||||||
Invested Capital | 781,318 | 839,267 | 541,835 | |||||||
ROIC | 3.74% | 4.86% | 4.52% | |||||||
ROCE | 3.17% | 3.51% | 3.50% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,027 | 4,027 | 4,027 | |||||||
Price | 120.40 -11.99% | 136.80 -5.26% | 144.40 41.85% | |||||||
Market cap | 484,896 -11.99% | 550,945 -5.26% | 581,553 41.80% | |||||||
EV | 287,207 | 430,368 | 494,107 | |||||||
EBITDA | 66,288 | 68,110 | 55,361 | |||||||
EV/EBITDA | 4.33 | 6.32 | 8.93 | |||||||
Interest | 3,147 | 3,722 | 4,172 | |||||||
Interest/NOPBT | 9.42% | 9.94% | 15.71% |