XTAEMEDN
Market cap170mUSD
Dec 24, Last price
18,300.00ILS
1D
0.11%
1Q
11.11%
Name
Mehadrin Ltd
Chart & Performance
Profile
Mehadrin Ltd. grows and markets citrus, fruits, and vegetables primarily under JAFFA brand name in Israel. The company offers oranges, exotic citrus, lemons, easy peelers, kumquats, and grapefruits; fruits, including litchis, avocados, dates, Sharon fruits, pomegranates, and mangoes; and vegetables comprising potatoes, sweet potatoes, carrots, and organic carrots. It also offers storage services in refrigeration of fruits, vegetables, dairy products, and frozen products, such as juice concentrators, frozen vegetables, meat, and fish; rents areas and buildings; supplies drinking water; and provides sources of drinking water pumping services. It owns and operates approximately 8,500 hectares of agricultural holdings. The company also exports its products worldwide. Mehadrin Ltd. was incorporated in 1998 and is based in Be'erot Yitzhak, 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 | 1,133,365 11.04% | 1,020,659 -1.96% | 1,041,090 -11.41% | |||||||
Cost of revenue | 1,158,326 | 1,117,844 | 1,002,377 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (24,961) | (97,185) | 38,713 | |||||||
NOPBT Margin | 3.72% | |||||||||
Operating Taxes | (19,925) | (7,471) | 38,205 | |||||||
Tax Rate | 98.69% | |||||||||
NOPAT | (5,036) | (89,714) | 508 | |||||||
Net income | (154,802) 77.71% | (87,110) -162.27% | 139,896 4,874.96% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 344,851 | 283,559 | 257,399 | |||||||
Long-term debt | 175,107 | 232,626 | 272,150 | |||||||
Deferred revenue | 6,068 | 6,823 | ||||||||
Other long-term liabilities | 59,133 | 6,666 | 7,364 | |||||||
Net debt | 292,009 | 301,441 | 260,448 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,994 | (25,872) | (7,056) | |||||||
CAPEX | (15,989) | (17,590) | (20,371) | |||||||
Cash from investing activities | 44,168 | (3,970) | 104,108 | |||||||
Cash from financing activities | (45,810) | (27,748) | (3,450) | |||||||
FCF | 19,174 | (54,295) | (61,643) | |||||||
Balance | ||||||||||
Cash | 122,387 | 112,427 | 170,017 | |||||||
Long term investments | 105,562 | 102,317 | 99,084 | |||||||
Excess cash | 171,281 | 163,711 | 217,046 | |||||||
Stockholders' equity | 442,671 | 595,579 | 677,637 | |||||||
Invested Capital | 905,065 | 897,696 | 933,922 | |||||||
ROIC | 0.06% | |||||||||
ROCE | 3.34% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 3,325 | 3,354 | 3,329 | |||||||
Price | 140.00 12,000.26% | 1.16 -36.22% | 1.81 32.41% | |||||||
Market cap | 465,470 11,893.95% | 3,881 -35.74% | 6,039 33.25% | |||||||
EV | 760,910 | 317,164 | 280,989 | |||||||
EBITDA | 18,505 | (60,670) | 77,926 | |||||||
EV/EBITDA | 41.12 | 3.61 | ||||||||
Interest | 25,929 | 17,459 | 17,854 | |||||||
Interest/NOPBT | 46.12% |