XTAELSCO
Market cap52mUSD
Dec 24, Last price
378.70ILS
1D
0.96%
1Q
27.29%
IPO
-32.54%
Name
Lesico Ltd
Chart & Performance
Profile
Lesico Ltd, together with its subsidiaries, engages in the construction of various infrastructure projects in Israel and internationally. The company operates through two segments, Construction and Maintenance. It coordinates the construction of civil engineering projects, including various buildings, and infrastructures above and below the ground; administrative and operational structures, such as protected structures and obstacles on the borders for the defense establishment; and rail infrastructure, such as railways and related works. The company also coordinates the construction of infrastructure for fuel, gas, water, and sewage pipelines; mechanical work of piping; installation of equipment at power stations; and construction of complex pipeline infrastructure for the pharmaceutical, food, and microelectronics sectors. In addition, it constructs wastewater treatment plants, pumping stations, infrastructure in desalination facilities, and sludge and bolt treatment plants. Further, the company provides preventive and fracture maintenance services for water and sewage systems to municipal and institutional customers under long-term contracts; and maintains and services wastewater treatment plants. Additionally, it undertakes service and maintenance work in energy and power plants, including maintenance of turbines and mechanical maintenance; and establishes and operates infrastructures for the treatment and provision of various environmental services under franchise agreements. Lesico Ltd was incorporated in 1969 and is based in Holon, 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 | 810,461 -4.76% | 850,956 30.28% | 653,151 8.63% | |||||||
Cost of revenue | 790,343 | 823,352 | 673,623 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 20,118 | 27,604 | (20,472) | |||||||
NOPBT Margin | 2.48% | 3.24% | ||||||||
Operating Taxes | 4,227 | 6,319 | 6,852 | |||||||
Tax Rate | 21.01% | 22.89% | ||||||||
NOPAT | 15,891 | 21,285 | (27,324) | |||||||
Net income | 8,947 -45.66% | 16,465 -285.17% | (8,892) -203.96% | |||||||
Dividends | (4,000) | (2,500) | ||||||||
Dividend yield | 2.97% | 0.84% | ||||||||
Proceeds from repurchase of equity | 31,281 | |||||||||
BB yield | -10.55% | |||||||||
Debt | ||||||||||
Debt current | 44,233 | 42,424 | 40,581 | |||||||
Long-term debt | 29,709 | 61,760 | 93,345 | |||||||
Deferred revenue | 4,685 | 6,608 | ||||||||
Other long-term liabilities | 4,516 | 1,734 | 1,651 | |||||||
Net debt | (56,684) | (52,636) | (51,103) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,573 | 11,586 | 10,868 | |||||||
CAPEX | (8,558) | (8,901) | (17,349) | |||||||
Cash from investing activities | 5,435 | (4,002) | (22,230) | |||||||
Cash from financing activities | (36,788) | (40,387) | 61,146 | |||||||
FCF | 5,992 | 2,459 | (34,765) | |||||||
Balance | ||||||||||
Cash | 126,265 | 153,710 | 184,717 | |||||||
Long term investments | 4,361 | 3,110 | 312 | |||||||
Excess cash | 90,103 | 114,272 | 152,371 | |||||||
Stockholders' equity | 107,811 | 94,324 | 76,861 | |||||||
Invested Capital | 189,270 | 201,796 | 233,749 | |||||||
ROIC | 8.13% | 9.77% | ||||||||
ROCE | 7.20% | 9.29% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 50,943 | 50,943 | 48,241 | |||||||
Price | 2.65 2.56% | 2.58 -57.99% | 6.14 23.35% | |||||||
Market cap | 134,846 2.56% | 131,484 -55.64% | 296,393 30.93% | |||||||
EV | 82,498 | 76,542 | 247,616 | |||||||
EBITDA | 34,348 | 40,175 | (7,835) | |||||||
EV/EBITDA | 2.40 | 1.91 | ||||||||
Interest | 4,985 | 3,825 | ||||||||
Interest/NOPBT | 18.06% |