XTAELAPD
Market cap1.13bUSD
Dec 20, Last price
6,671.00ILS
1D
-0.30%
1Q
26.80%
Jan 2017
571.05%
Name
Lapidoth Capital Ltd
Chart & Performance
Profile
Lapidoth Capital Ltd, together with its subsidiaries, provides drilling and related services in Israel. The company is involved in the design and operation of onshore oil, gas, and water drilling and production activities; and provision of auxiliary services related to exploration and production, such as drilling, downhole geophysical logging, cementation, perforation, CCTV monitoring, production, petrophysics, reservoir engineering, logistics, research drilling, and soil sampling. It also offers wireline equipment and services for oil, gas, and water wells, as well as for mineral and geotechnical boreholes. In addition, the company engages in oil and gas exploration and production activities. Further, it holds interest in the Heletz field located in Israel. Additionally, the company trades in consumer goods, such as apparel, sporting and outdoor goods, footwear, watches, accessories, and jewelry; invests in marketable securities and real estate properties; provides capital market transactions; and distributes Samsung mobile phones. The company was incorporated in 1959 and is based in Tel Aviv-Yafo, 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 | 7,195,067 8.31% | 6,643,291 4.99% | 6,327,645 12.91% | |||||||
Cost of revenue | 6,796,814 | 6,172,219 | 5,961,824 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 398,253 | 471,072 | 365,821 | |||||||
NOPBT Margin | 5.54% | 7.09% | 5.78% | |||||||
Operating Taxes | 104,303 | 116,387 | 103,589 | |||||||
Tax Rate | 26.19% | 24.71% | 28.32% | |||||||
NOPAT | 293,950 | 354,685 | 262,232 | |||||||
Net income | 240,151 -46.20% | 446,403 16.81% | 382,147 41.29% | |||||||
Dividends | (50,000) | (90,000) | (40,000) | |||||||
Dividend yield | 1.44% | 2.75% | 1.77% | |||||||
Proceeds from repurchase of equity | (3,004) | 98,820 | 145,035 | |||||||
BB yield | 0.09% | -3.02% | -6.41% | |||||||
Debt | ||||||||||
Debt current | 959,524 | 1,037,246 | 1,264,584 | |||||||
Long-term debt | 1,134,525 | 1,258,504 | 1,645,111 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 37,599 | 14,185 | 88,479 | |||||||
Net debt | 572,655 | 861,090 | 1,550,981 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 203,204 | 1,023,181 | 672,572 | |||||||
CAPEX | (46,799) | (68,401) | (35,721) | |||||||
Cash from investing activities | 426,916 | (183,443) | (515,318) | |||||||
Cash from financing activities | (551,092) | (837,714) | 172,247 | |||||||
FCF | 2,080,470 | (375,775) | (379,638) | |||||||
Balance | ||||||||||
Cash | 1,436,626 | 1,385,588 | 1,365,534 | |||||||
Long term investments | 84,768 | 49,072 | (6,820) | |||||||
Excess cash | 1,161,641 | 1,102,495 | 1,042,332 | |||||||
Stockholders' equity | 2,069,513 | 1,906,375 | 2,210,991 | |||||||
Invested Capital | 3,892,503 | 3,856,740 | 4,301,184 | |||||||
ROIC | 7.59% | 8.70% | 6.30% | |||||||
ROCE | 7.67% | 9.18% | 6.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 61,901 | 51,316 | 51,316 | |||||||
Price | 56.24 -11.95% | 63.87 44.90% | 44.08 11.40% | |||||||
Market cap | 3,481,312 6.22% | 3,277,553 44.90% | 2,262,009 17.19% | |||||||
EV | 5,110,532 | 5,235,322 | 5,006,556 | |||||||
EBITDA | 499,215 | 561,332 | 437,613 | |||||||
EV/EBITDA | 10.24 | 9.33 | 11.44 | |||||||
Interest | 71,619 | 70,959 | 84,439 | |||||||
Interest/NOPBT | 17.98% | 15.06% | 23.08% |