XTAE
KLIL
Market cap132mUSD
May 06, Last price
21,380.00ILS
1D
2.89%
1Q
-18.98%
Jan 2017
-34.82%
Name
Klil Industries Ltd
Chart & Performance
Profile
Klil Industries Ltd designs, develops, manufactures, paints, finishes, and markets aluminum systems for the construction and industrial sectors in Israel and internationally. It offers windows, doors, shutter boxes, and shutters made of aluminum cans, as well as other openings of buildings. The company also engages in the design, development, manufacture, import, purchase, marketing, and sale of accessories for the aluminum profiles. Klil Industries Ltd was founded in 1950 and is based in Karmiel, Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 313,684 -16.50% | 375,676 -17.25% | 453,985 9.74% | |||||||
Cost of revenue | 282,488 | 353,616 | 376,498 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 31,196 | 22,060 | 77,487 | |||||||
NOPBT Margin | 9.95% | 5.87% | 17.07% | |||||||
Operating Taxes | 2,535 | 6,091 | 10,133 | |||||||
Tax Rate | 8.13% | 27.61% | 13.08% | |||||||
NOPAT | 28,661 | 15,969 | 67,354 | |||||||
Net income | 6,610 -58.34% | 15,865 -51.44% | 32,674 -35.27% | |||||||
Dividends | (6,000) | |||||||||
Dividend yield | 1.19% | |||||||||
Proceeds from repurchase of equity | (4,496) | (3,598) | (9,338) | |||||||
BB yield | 0.83% | 0.80% | 1.85% | |||||||
Debt | ||||||||||
Debt current | 4,031 | 3,238 | 2,596 | |||||||
Long-term debt | 25,215 | 23,044 | 23,508 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 127 | 11,265 | 9,089 | |||||||
Net debt | (38,470) | (73,534) | (7,595) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 37,649 | 70,553 | 29,376 | |||||||
CAPEX | (7,125) | (15,402) | (38,443) | |||||||
Cash from investing activities | (21,130) | (37,090) | (27,975) | |||||||
Cash from financing activities | (9,186) | (7,011) | (18,634) | |||||||
FCF | 41,932 | 95,091 | 29,412 | |||||||
Balance | ||||||||||
Cash | 139,249 | 119,498 | 70,551 | |||||||
Long term investments | (71,533) | (19,682) | (36,852) | |||||||
Excess cash | 52,032 | 81,032 | 11,000 | |||||||
Stockholders' equity | 402,732 | 396,120 | 379,956 | |||||||
Invested Capital | 339,376 | 317,270 | 371,938 | |||||||
ROIC | 8.73% | 4.63% | 19.02% | |||||||
ROCE | 7.72% | 5.54% | 19.71% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,273 | 2,261 | 2,307 | |||||||
Price | 237.20 19.80% | 198.00 -9.51% | 218.80 -29.46% | |||||||
Market cap | 539,040 20.41% | 447,678 -11.31% | 504,772 -29.53% | |||||||
EV | 503,263 | 380,799 | 504,365 | |||||||
EBITDA | 54,788 | 44,557 | 98,975 | |||||||
EV/EBITDA | 9.19 | 8.55 | 5.10 | |||||||
Interest | 343 | 334 | ||||||||
Interest/NOPBT | 1.10% | 0.43% |