XTAEISRS
Market cap1.19bUSD
Dec 20, Last price
87,070.00ILS
1D
-2.50%
1Q
24.49%
Jan 2017
140.79%
Name
Isras Investment Company Ltd
Chart & Performance
Profile
Isras Investment Company Ltd operates in the real estate sector in Israel. The company engages in the residential and construction projects. It also plans, constructs, and manages projects for rent, as well as acquires, develops, manages, and operates other properties, including a protected housing. The company was founded in 1950 and is based in Tel Aviv-Yafo, Israel. Isras Investment Company Ltd is a subsidiary of Arad Investment & Industrial Development 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 | 583,181 9.18% | 534,140 -20.15% | 668,900 12.54% | |||||||
Cost of revenue | 138,873 | 108,081 | 228,081 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 444,308 | 426,059 | 440,819 | |||||||
NOPBT Margin | 76.19% | 79.77% | 65.90% | |||||||
Operating Taxes | 108,262 | 104,796 | 164,062 | |||||||
Tax Rate | 24.37% | 24.60% | 37.22% | |||||||
NOPAT | 336,046 | 321,263 | 276,757 | |||||||
Net income | 466,179 -18.92% | 574,989 -27.72% | 795,544 171.41% | |||||||
Dividends | (158,833) | (243,174) | (210,752) | |||||||
Dividend yield | 3.92% | 6.67% | 4.74% | |||||||
Proceeds from repurchase of equity | 257,116 | |||||||||
BB yield | -6.34% | |||||||||
Debt | ||||||||||
Debt current | 356,858 | 429,420 | 515,538 | |||||||
Long-term debt | 3,248,509 | 3,160,372 | 3,165,786 | |||||||
Deferred revenue | 18,119 | 19,961 | 16,525 | |||||||
Other long-term liabilities | 1,465,174 | 24,999 | 20,351 | |||||||
Net debt | 2,977,759 | 2,879,417 | 2,779,379 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 411,933 | 165,937 | (34,392) | |||||||
CAPEX | ||||||||||
Cash from investing activities | (167,887) | (97,835) | 28,049 | |||||||
Cash from financing activities | (328,882) | (308,362) | (17,882) | |||||||
FCF | 512,165 | 314,330 | 306,895 | |||||||
Balance | ||||||||||
Cash | 627,608 | 710,375 | 901,945 | |||||||
Long term investments | ||||||||||
Excess cash | 598,449 | 683,668 | 868,500 | |||||||
Stockholders' equity | 4,457,938 | 4,118,698 | 3,756,229 | |||||||
Invested Capital | 8,811,833 | 7,482,612 | 7,012,766 | |||||||
ROIC | 4.12% | 4.43% | 4.20% | |||||||
ROCE | 4.72% | 4.68% | 5.04% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,331 | 5,404 | 5,404 | |||||||
Price | 760.70 12.70% | 675.00 -17.99% | 823.10 22.34% | |||||||
Market cap | 4,055,292 11.17% | 3,647,722 -17.99% | 4,447,849 23.78% | |||||||
EV | 7,368,608 | 6,830,534 | 7,499,698 | |||||||
EBITDA | 444,892 | 426,151 | 440,912 | |||||||
EV/EBITDA | 16.56 | 16.03 | 17.01 | |||||||
Interest | 155,295 | 225,805 | 128,712 | |||||||
Interest/NOPBT | 34.95% | 53.00% | 29.20% |