XTAEKSTN
Market cap318mUSD
Dec 24, Last price
622.80ILS
1D
-1.13%
1Q
22.65%
IPO
-40.69%
Name
Keystone Reit Ltd
Chart & Performance
P/E
262.45
P/S
134,991.00
EPS
2.37
Div Yield, %
0.04%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
863k
-1.15%
Net income
444m
+368.53%
CFO
210m
+64.33%
Dividend
Oct 15, 202410.852 ILS/sh
Earnings
May 09, 2025
Profile
Keystone REIT Ltd. operates in the asset management and custody banks industry. The company was incorporated in 2022 and is based in Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 863 -1.15% | 873 5.69% | 826 44.41% | ||
Cost of revenue | 37,083 | 36,700 | 12,688 | ||
Unusual Expense (Income) | |||||
NOPBT | (36,220) | (35,827) | (11,862) | ||
NOPBT Margin | |||||
Operating Taxes | 121,594 | 45,446 | 17,399 | ||
Tax Rate | |||||
NOPAT | (157,814) | (81,273) | (29,261) | ||
Net income | 443,881 368.53% | 94,739 51.59% | 62,496 679.74% | ||
Dividends | (45,000) | (40,000) | |||
Dividend yield | 5.81% | 6.68% | |||
Proceeds from repurchase of equity | 403,002 | 510,650 | |||
BB yield | -67.29% | -96.60% | |||
| Debt | |||||
Debt current | 242,170 | 534,215 | |||
Long-term debt | 808,182 | 634,679 | 458,896 | ||
Deferred revenue | |||||
Other long-term liabilities | 196,119 | 6,771 | 6,771 | ||
Net debt | (2,037,292) | (1,491,638) | (1,015,602) | ||
| Cash flow | |||||
Cash from operating activities | 210,054 | 127,828 | 37,733 | ||
CAPEX | (2) | (36) | |||
Cash from investing activities | (80,875) | (1,567,136) | (367,109) | ||
Cash from financing activities | (188,390) | 1,042,677 | 846,664 | ||
FCF | (132,376) | (106,683) | (21,792) | ||
| Balance | |||||
Cash | 80,904 | 140,115 | 536,746 | ||
Long term investments | 3,006,740 | 2,520,417 | 937,752 | ||
Excess cash | 3,087,601 | 2,660,488 | 1,474,457 | ||
Stockholders' equity | 1,839,564 | 1,474,230 | 1,011,380 | ||
Invested Capital | 1,265,018 | 1,175,665 | 465,667 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 152,498 | 123,154 | 54,273 | ||
Price | 5.08 4.42% | 4.86 -50.07% | 9.74 | ||
Market cap | 774,383 29.30% | 598,897 13.29% | 528,622 | ||
EV | (1,262,909) | (892,741) | (486,980) | ||
EBITDA | (36,204) | (35,813) | (11,854) | ||
EV/EBITDA | 34.88 | 24.93 | 41.08 | ||
Interest | 35,576 | 46,029 | 5,238 | ||
Interest/NOPBT | |||||