XTAEKRUR
Market cap271mUSD
Dec 24, Last price
7,892.00ILS
1D
-0.33%
1Q
17.25%
Jan 2017
-20.64%
Name
Kerur Holdings Ltd
Chart & Performance
Profile
Kerur Holdings Ltd., through its subsidiaries, operates in the food sector in Israel. It produces and markets soft drinks and mineral water; and frozen potato and onion fries, as well as plant products. The company was formerly known as The Israeli Company Cooling & Supply Co. Ltd. and changed its name to Kerur Holdings Ltd. in 2006. The company was incorporated in 1929 and is based in Or Yehuda, Israel. Kerur Holdings Ltd. is a subsidiary of Israeli Shipping and Supply Company 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 | 977,439 14.36% | 854,672 -13.85% | 992,077 9.63% | |||||||
Cost of revenue | 874,486 | 585,434 | 651,299 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 102,953 | 269,238 | 340,778 | |||||||
NOPBT Margin | 10.53% | 31.50% | 34.35% | |||||||
Operating Taxes | 32,192 | 23,243 | 38,086 | |||||||
Tax Rate | 31.27% | 8.63% | 11.18% | |||||||
NOPAT | 70,761 | 245,995 | 302,692 | |||||||
Net income | 83,170 35.16% | 61,533 -32.39% | 91,014 14.08% | |||||||
Dividends | (75,000) | (35,000) | (100,000) | |||||||
Dividend yield | 9.20% | 3.57% | 7.97% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 38,460 | 18,594 | 17,138 | |||||||
Long-term debt | 178,214 | 154,048 | 176,190 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 15,884 | 3,032 | 5,578 | |||||||
Net debt | (437,770) | (450,412) | (426,756) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 185,014 | 93,364 | 190,474 | |||||||
CAPEX | (25,464) | (23,056) | (44,730) | |||||||
Cash from investing activities | (80,144) | (24,914) | (34,840) | |||||||
Cash from financing activities | (127,345) | (65,570) | (162,253) | |||||||
FCF | 61,437 | 228,502 | 267,397 | |||||||
Balance | ||||||||||
Cash | 571,872 | 539,844 | 536,964 | |||||||
Long term investments | 82,572 | 83,210 | 83,120 | |||||||
Excess cash | 605,572 | 580,320 | 570,480 | |||||||
Stockholders' equity | 1,026,356 | 988,916 | 949,711 | |||||||
Invested Capital | 496,025 | 469,188 | 452,712 | |||||||
ROIC | 14.66% | 53.37% | 77.27% | |||||||
ROCE | 9.35% | 25.30% | 32.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,578 | 12,578 | 12,578 | |||||||
Price | 64.80 -16.97% | 78.04 -21.80% | 99.80 4.11% | |||||||
Market cap | 815,054 -16.97% | 981,587 -21.80% | 1,255,284 4.11% | |||||||
EV | 677,735 | 839,447 | 1,125,503 | |||||||
EBITDA | 161,465 | 330,853 | 402,619 | |||||||
EV/EBITDA | 4.20 | 2.54 | 2.80 | |||||||
Interest | 2,630 | 2,684 | 3,376 | |||||||
Interest/NOPBT | 2.55% | 1.00% | 0.99% |