XTAEININ
Market cap30mUSD
Dec 24, Last price
250.80ILS
1D
-1.03%
1Q
11.27%
Jan 2017
-76.84%
Name
Inter Industries Plus Ltd
Chart & Performance
Profile
Inter Industries Plus Ltd. engages in the energy and infrastructure businesses in Israel. The company offers medium and high voltage systems, and electrical installations for power plants and industry; solutions for electro-mechanical systems, including electricity, air conditioning, sanitary plumbing, fire extinguishing, and extra low voltage systems; and project development, execution, construction, and operation of solar plants, as well as charging infrastructure for electric vehicles. It also engages in the civil engineering and construction of power plants, residential towers, office buildings, medical centers and laboratories, academic institutions, public buildings, high-tech facilities, or sports facilities. In addition, the company manufactures and markets VBS connections and seals, TBS transient and lightning protection, KTS cable supports, fire protection, LFS cable routing, EGS devices, and UFS under-floor systems; and offers electromagnetic radiation solutions, such as protection against electromagnetic radiation from electricity and cellular communications sources. Further, the company is involved in the energy project development consisting of design, financing, permitting, construction, operation, and maintenance. The company was founded in 1973 and is based in Nof HaGalil, 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 | 733,403 1.75% | 720,794 69.75% | 424,619 26.33% | |||||||
Cost of revenue | 749,828 | 699,097 | 422,004 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (16,425) | 21,697 | 2,615 | |||||||
NOPBT Margin | 3.01% | 0.62% | ||||||||
Operating Taxes | 4,887 | 4,443 | 1,514 | |||||||
Tax Rate | 20.48% | 57.90% | ||||||||
NOPAT | (21,312) | 17,254 | 1,101 | |||||||
Net income | (36,048) -491.74% | 9,202 -679.47% | (1,588) -95.42% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 153,601 | 122,913 | 64,501 | |||||||
Long-term debt | 102,435 | 89,485 | 81,794 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 26,279 | 26,466 | 37,365 | |||||||
Net debt | 224,070 | 170,293 | 73,553 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 16,641 | (25,640) | 23,745 | |||||||
CAPEX | (3,835) | (5,203) | (1,852) | |||||||
Cash from investing activities | (30,942) | (7,531) | (19,505) | |||||||
Cash from financing activities | 13,404 | 35,163 | (13,049) | |||||||
FCF | (35,719) | (121,191) | 30,751 | |||||||
Balance | ||||||||||
Cash | 29,115 | 34,656 | 57,828 | |||||||
Long term investments | 2,851 | 7,449 | 14,914 | |||||||
Excess cash | 6,065 | 51,511 | ||||||||
Stockholders' equity | (5,765) | 22,905 | (4,834) | |||||||
Invested Capital | 356,758 | 333,083 | 232,256 | |||||||
ROIC | 6.10% | 0.51% | ||||||||
ROCE | 6.40% | 1.15% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 23,359 | 22,382 | 16,032 | |||||||
Price | 2.75 -28.96% | 3.86 -47.95% | 7.42 -18.78% | |||||||
Market cap | 64,120 -25.86% | 86,484 -27.33% | 119,006 27.08% | |||||||
EV | 297,752 | 266,453 | 192,804 | |||||||
EBITDA | 9,049 | 37,726 | 14,154 | |||||||
EV/EBITDA | 32.90 | 7.06 | 13.62 | |||||||
Interest | ||||||||||
Interest/NOPBT |