XTAEGSFI
Market cap154mUSD
Dec 24, Last price
3,738.00ILS
1D
-2.15%
1Q
9.62%
Jan 2017
32.74%
Name
Gan Shmuel Foods Ltd
Chart & Performance
Profile
Gan Shmuel Foods Ltd. produces and sells citrus fruits for the beverage and food industry in Israel. It also offers natural juices and tomato products. The company was formerly known as Gan Shmuel Foods Industries (1993) Ltd. and changed its name to Gan Shmuel Foods Ltd. in August 1993. Gan Shmuel Foods Ltd. was founded in 1941 and is based in Gan Shmuel, Israel.
Valuation
Title USD 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 | 258,633 14.96% | 224,968 5.47% | 213,293 11.97% | |||||||
Cost of revenue | 235,941 | 216,170 | 202,899 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,692 | 8,798 | 10,394 | |||||||
NOPBT Margin | 8.77% | 3.91% | 4.87% | |||||||
Operating Taxes | 2,443 | 5,415 | (32) | |||||||
Tax Rate | 10.77% | 61.55% | ||||||||
NOPAT | 20,249 | 3,383 | 10,426 | |||||||
Net income | 14,836 -270.69% | (8,692) -245.38% | 5,979 81.13% | |||||||
Dividends | (4,241) | |||||||||
Dividend yield | 2.27% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 16,416 | 25,356 | 10,202 | |||||||
Long-term debt | 53,822 | 65,054 | 75,971 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,370 | 1,068 | 1,375 | |||||||
Net debt | 39,942 | 64,507 | 53,561 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 27,566 | (7,417) | 9,264 | |||||||
CAPEX | (3,513) | (2,329) | (2,276) | |||||||
Cash from investing activities | (3,787) | (3,894) | (4,877) | |||||||
Cash from financing activities | (17,706) | 5,801 | (9,440) | |||||||
FCF | 23,376 | (2,803) | 11,671 | |||||||
Balance | ||||||||||
Cash | 9,202 | 4,397 | 9,889 | |||||||
Long term investments | 21,094 | 21,506 | 22,723 | |||||||
Excess cash | 17,364 | 14,655 | 21,947 | |||||||
Stockholders' equity | 94,965 | 80,129 | 93,280 | |||||||
Invested Capital | 166,224 | 169,701 | 166,607 | |||||||
ROIC | 12.06% | 2.01% | 6.24% | |||||||
ROCE | 12.36% | 4.76% | 5.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,014 | 15,683 | 15,014 | |||||||
Price | 14.51 21.93% | 11.90 -38.91% | 19.48 -6.35% | |||||||
Market cap | 217,853 16.73% | 186,624 -36.19% | 292,473 -6.35% | |||||||
EV | 257,994 | 251,478 | 346,530 | |||||||
EBITDA | 31,424 | 17,643 | 19,301 | |||||||
EV/EBITDA | 8.21 | 14.25 | 17.95 | |||||||
Interest | 1,828 | 2,216 | 2,005 | |||||||
Interest/NOPBT | 8.06% | 25.19% | 19.29% |