XTAEKAFR
Market cap187mUSD
Dec 24, Last price
2,854.00ILS
1D
0.88%
1Q
16.25%
Jan 2017
41.57%
Name
Kafrit Industries 1993 Ltd
Chart & Performance
Profile
Kafrit Industries (1993) Ltd develops, manufactures, and sells customized masterbatches and compounds for the plastic industry in Israel and internationally. The company's product portfolio includes agricultural films, BOPE and BOPP films, injection molding and extrusion-blow molding, pipes and sheets, and polycarbonate and PMMA sheets, as well as fibers, fabric, and nonwoven products. It also offers polyethylene and polypropylene films, reclosable and conpeel, ecocell, foaming agent, and antioxidants. The company was founded in 1973 and is based in Sha'ar HaNegev, 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 | 1,123,038 5.63% | 1,063,195 3.39% | 1,028,374 21.46% | |||||||
Cost of revenue | 1,039,624 | 931,416 | 887,790 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 83,414 | 131,779 | 140,584 | |||||||
NOPBT Margin | 7.43% | 12.39% | 13.67% | |||||||
Operating Taxes | 19,228 | 17,834 | 20,138 | |||||||
Tax Rate | 23.05% | 13.53% | 14.32% | |||||||
NOPAT | 64,186 | 113,945 | 120,446 | |||||||
Net income | 46,883 5.61% | 44,393 -31.64% | 64,943 50.28% | |||||||
Dividends | (16,000) | (16,000) | (14,000) | |||||||
Dividend yield | 4.49% | 3.52% | 1.98% | |||||||
Proceeds from repurchase of equity | 38 | |||||||||
BB yield | -0.01% | |||||||||
Debt | ||||||||||
Debt current | 163,540 | 123,520 | 123,189 | |||||||
Long-term debt | 177,951 | 195,592 | 138,159 | |||||||
Deferred revenue | 1,188 | |||||||||
Other long-term liabilities | 21,221 | 9,687 | 2,812 | |||||||
Net debt | 289,276 | 281,406 | 242,686 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 111,473 | 103,068 | 25,804 | |||||||
CAPEX | (42,283) | (53,132) | (26,349) | |||||||
Cash from investing activities | (92,910) | (96,729) | (60,692) | |||||||
Cash from financing activities | (13,405) | 10,887 | 22,590 | |||||||
FCF | 14,711 | 70,015 | 52,164 | |||||||
Balance | ||||||||||
Cash | 42,668 | 36,956 | 18,662 | |||||||
Long term investments | 9,547 | 750 | ||||||||
Excess cash | ||||||||||
Stockholders' equity | 350,221 | 331,684 | 315,263 | |||||||
Invested Capital | 804,003 | 720,999 | 609,547 | |||||||
ROIC | 8.42% | 17.13% | 20.98% | |||||||
ROCE | 10.37% | 17.90% | 22.67% | |||||||
EV | ||||||||||
Common stock shares outstanding | 23,872 | 23,963 | 24,071 | |||||||
Price | 14.92 -21.31% | 18.96 -35.44% | 29.37 36.22% | |||||||
Market cap | 356,170 -21.61% | 454,338 -35.73% | 706,965 37.57% | |||||||
EV | 645,446 | 763,411 | 997,100 | |||||||
EBITDA | 125,112 | 165,542 | 170,386 | |||||||
EV/EBITDA | 5.16 | 4.61 | 5.85 | |||||||
Interest | 7,114 | 5,360 | ||||||||
Interest/NOPBT | 5.40% | 3.81% |