XTAEHAMAT
Market cap184mUSD
Dec 24, Last price
1,831.00ILS
1D
-3.63%
1Q
55.96%
Jan 2017
8.15%
Name
Hamat Group Ltd
Chart & Performance
Profile
Hamat Group Ltd. engages in the production, development, import, marketing, distribution, and sale of home design and home construction finishing products in Israel and internationally. The company provides ceramic and porcelain granite tiles, terrazzo floors, marble and stone products, parquet, wood floors, and related products; kitchen and bathroom faucets; shower sets and accessories; sanitary ware, such as toilets and clay sinks; and plastic plumbing and sanitation products comprising plumbing, pipe fittings, flushing containers, toilet seats, etc. It also offers plastic consumer products for the bathroom and kitchen, including bins, baskets, laundry baskets, etc.; faucets and related accessories, irrigation and landscaping accessories, and sanitary ware and related accessories for bathrooms; and complementary fitting products, such as mirrors, racks, soaps, hygiene tools, etc. The company was founded in 1944 and is based in Ashdod, Israel. Hamat Group Ltd. is a subsidiary of Nior Holdings (1994) 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 | 967,354 -9.00% | 1,063,078 28.95% | 824,397 18.26% | |||||||
Cost of revenue | 899,201 | 709,437 | 537,570 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 68,153 | 353,641 | 286,827 | |||||||
NOPBT Margin | 7.05% | 33.27% | 34.79% | |||||||
Operating Taxes | 12,623 | 23,962 | 19,330 | |||||||
Tax Rate | 18.52% | 6.78% | 6.74% | |||||||
NOPAT | 55,530 | 329,679 | 267,497 | |||||||
Net income | 41,305 -54.34% | 90,461 0.12% | 90,357 77.26% | |||||||
Dividends | (9,997) | (16,000) | ||||||||
Dividend yield | 2.16% | 1.62% | ||||||||
Proceeds from repurchase of equity | (1,331) | 25,147 | 18,708 | |||||||
BB yield | 0.29% | -2.92% | -1.89% | |||||||
Debt | ||||||||||
Debt current | 243,993 | 237,173 | 223,460 | |||||||
Long-term debt | 835,075 | 571,894 | 168,964 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (182,454) | 45,103 | 20,364 | |||||||
Net debt | 1,040,496 | 752,289 | 355,077 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 105,923 | 138,781 | 125,479 | |||||||
CAPEX | (28,477) | (39,289) | (49,533) | |||||||
Cash from investing activities | (28,054) | (181,281) | (48,712) | |||||||
Cash from financing activities | (96,592) | 61,811 | (73,201) | |||||||
FCF | 14,579 | 163,310 | 250,859 | |||||||
Balance | ||||||||||
Cash | 34,043 | 57,208 | 32,902 | |||||||
Long term investments | 4,529 | (430) | 4,445 | |||||||
Excess cash | 3,624 | |||||||||
Stockholders' equity | 293,920 | 254,616 | 149,304 | |||||||
Invested Capital | 1,155,919 | 1,102,831 | 698,792 | |||||||
ROIC | 4.92% | 36.60% | 38.85% | |||||||
ROCE | 5.90% | 30.79% | 39.43% | |||||||
EV | ||||||||||
Common stock shares outstanding | 36,694 | 36,735 | 35,940 | |||||||
Price | 12.63 -46.12% | 23.44 -14.70% | 27.48 107.55% | |||||||
Market cap | 463,445 -46.18% | 861,063 -12.82% | 987,631 115.34% | |||||||
EV | 1,503,941 | 1,613,352 | 1,342,708 | |||||||
EBITDA | 148,758 | 431,466 | 337,786 | |||||||
EV/EBITDA | 10.11 | 3.74 | 3.98 | |||||||
Interest | 17,158 | 8,291 | ||||||||
Interest/NOPBT | 4.85% | 2.89% |