XTAEKNFM
Market cap62mUSD
Dec 26, Last price
1,404.00ILS
1D
0.50%
1Q
22.23%
Jan 2017
-46.65%
Name
Knafaim Holdings Ltd
Chart & Performance
Profile
Knafaim Holdings Ltd., through its subsidiaries, operates in the aviation industry worldwide. The company operates flights in various routes; and provides duty free products, preparing and supplying passenger caterings, various security services, and ongoing and general maintenance services for aircrafts, as well as manages travel agencies. It also engages in the purchase, lease, and sale of commercial aircrafts to airlines. In addition, the company offers professional maintenance services to the Israeli Air Force pilots; and ground handling services to airlines and private aircrafts operating in the Ben Gurion international airport, which include inter alia, passenger screening, baggage monitoring, airport ground control, and coordinating between various suppliers and authorities. Further, it operates five passenger and VIP lounges at Ben Gurion International Airport. The company was incorporated in 1980 and is based in Ramat Gan, Israel.
Valuation
Title USD 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 | 27,844 -5.07% | 29,330 4.63% | 28,033 -20.51% | |||||||
Cost of revenue | 21,561 | 40,323 | 49,780 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,283 | (10,993) | (21,747) | |||||||
NOPBT Margin | 22.57% | |||||||||
Operating Taxes | (3,183) | (1,366) | (6,358) | |||||||
Tax Rate | ||||||||||
NOPAT | 9,466 | (9,627) | (15,389) | |||||||
Net income | 14,311 323.78% | 3,377 -107.92% | (42,631) 108.85% | |||||||
Dividends | (3,002) | (2,467) | ||||||||
Dividend yield | 2.03% | 2.13% | ||||||||
Proceeds from repurchase of equity | 3,436 | |||||||||
BB yield | -2.83% | |||||||||
Debt | ||||||||||
Debt current | 35,028 | 20,009 | 30,653 | |||||||
Long-term debt | 62,850 | 109,628 | 145,842 | |||||||
Deferred revenue | 1,230 | 1,580 | ||||||||
Other long-term liabilities | 2,112 | 131 | 101 | |||||||
Net debt | 56,270 | 95,544 | 144,670 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,553 | 19,754 | 4,227 | |||||||
CAPEX | (3,205) | (542) | (74,975) | |||||||
Cash from investing activities | 24,117 | 26,019 | (64,851) | |||||||
Cash from financing activities | (30,027) | (40,701) | 34,552 | |||||||
FCF | 43,829 | 45,454 | (57,368) | |||||||
Balance | ||||||||||
Cash | 36,066 | 19,991 | 14,336 | |||||||
Long term investments | 5,542 | 14,102 | 17,489 | |||||||
Excess cash | 40,216 | 32,626 | 30,423 | |||||||
Stockholders' equity | 21,827 | 67,684 | 62,331 | |||||||
Invested Capital | 153,401 | 165,002 | 209,030 | |||||||
ROIC | 5.95% | |||||||||
ROCE | 3.59% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 16,341 | 16,341 | 16,341 | |||||||
Price | 9.04 21.73% | 7.42 4.96% | 7.07 -18.67% | |||||||
Market cap | 147,674 21.73% | 121,316 4.96% | 115,580 -18.48% | |||||||
EV | 220,422 | 234,788 | 279,908 | |||||||
EBITDA | 4,674 | 10,558 | 9,476 | |||||||
EV/EBITDA | 47.16 | 22.24 | 29.54 | |||||||
Interest | 7,622 | 9,894 | 5,729 | |||||||
Interest/NOPBT | 121.31% |