XTAEILX
Market cap224mUSD
Dec 24, Last price
7,318.00ILS
1D
0.34%
1Q
15.81%
Jan 2017
16,773.41%
Name
Ilex Medical Ltd
Chart & Performance
Profile
Ilex Medical Ltd engages in marketing, selling, and supporting equipment, disposables, and reagents for laboratories and healthcare establishments in Israel and South Africa. The company offers in vitro diagnostic equipment and reagent systems to hospitals, clinics, and other medical institutions; molecular biology products for cancer screening, retro virus viral load, TB, STDs, and other infectious diseases; and equipment, disposables, and reagents for in vitro fertilization, as well as food and pharma industries. It also distributes and supports nucleic acid testing blood screening solutions to large-scale blood banks; provides pre/post analytics and robotics; and develops, markets, implements, and supports laboratory information systems. In addition, the company offers specialized product range that includes molecular diagnostics, critical care, and immunology products. Ilex Medical Ltd was founded in 1977 and is based in Petah Tikva, 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 | 930,890 6.69% | 872,544 -17.76% | 1,060,994 12.10% | |||||||
Cost of revenue | 731,161 | 622,274 | 708,826 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 199,729 | 250,270 | 352,168 | |||||||
NOPBT Margin | 21.46% | 28.68% | 33.19% | |||||||
Operating Taxes | 18,518 | 34,618 | 57,866 | |||||||
Tax Rate | 9.27% | 13.83% | 16.43% | |||||||
NOPAT | 181,211 | 215,652 | 294,302 | |||||||
Net income | 50,885 -50.17% | 102,123 -48.29% | 197,480 63.72% | |||||||
Dividends | (21,442) | (60,000) | (59,997) | |||||||
Dividend yield | 3.26% | 5.55% | 327.09% | |||||||
Proceeds from repurchase of equity | (5,716) | (3,487) | ||||||||
BB yield | 0.87% | 0.32% | ||||||||
Debt | ||||||||||
Debt current | 11,880 | 12,839 | 13,094 | |||||||
Long-term debt | 83,925 | 88,979 | 101,964 | |||||||
Deferred revenue | 18,390 | 7,016 | ||||||||
Other long-term liabilities | 77,681 | |||||||||
Net debt | (175,413) | (171,801) | (176,271) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 80,432 | 69,739 | 270,676 | |||||||
CAPEX | (48,771) | (28,359) | (42,641) | |||||||
Cash from investing activities | (90,677) | (53,636) | (82,451) | |||||||
Cash from financing activities | (40,718) | (77,298) | (86,781) | |||||||
FCF | 176,237 | 149,104 | 296,198 | |||||||
Balance | ||||||||||
Cash | 213,264 | 224,199 | 282,941 | |||||||
Long term investments | 57,954 | 49,420 | 8,388 | |||||||
Excess cash | 224,674 | 229,992 | 238,279 | |||||||
Stockholders' equity | 482,213 | 527,888 | 484,869 | |||||||
Invested Capital | 524,778 | 450,835 | 362,653 | |||||||
ROIC | 37.15% | 53.02% | 77.55% | |||||||
ROCE | 26.65% | 36.59% | 57.96% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,190 | 11,279 | 11,281 | |||||||
Price | 58.80 -38.63% | 95.82 5,792.99% | 1.63 32.20% | |||||||
Market cap | 657,972 -39.12% | 1,080,754 5,791.94% | 18,343 39.77% | |||||||
EV | 482,559 | 970,746 | (98,134) | |||||||
EBITDA | 247,453 | 300,309 | 402,659 | |||||||
EV/EBITDA | 1.95 | 3.23 | ||||||||
Interest | 2,655 | 1,607 | 2,012 | |||||||
Interest/NOPBT | 1.33% | 0.64% | 0.57% |