XTAEMTRN
Market cap271mUSD
Dec 24, Last price
903.00ILS
1D
2.03%
1Q
2.59%
Jan 2017
-36.06%
Name
Maytronics Ltd.
Chart & Performance
Profile
Maytronics Ltd. engages in the development, production, marketing, distribution, and technical support of swimming pool equipment in Israel, North America, Europe, Oceania, and internationally. It offers robotic pool cleaners for residential and commercial pools under the Dolphin name; and pool alarms, a swimming pool safety alarm system under the Aqualarm, Sensor Premium, and Sensor Espio names. The company also provides pool covers, including above water, in water, and solar operated mechanisms under the AQUAlife name; water-powered motor for pool covers; and computer-aided drowning detection systems. In addition, it offers in and above ground solar pool heaters; and swimming pool glass filter media, as well as other supplementary products for the swimming pool water treatment. The company sells its products through distributors. The company was founded in 1983 and is headquartered in Jezreel Valley, Israel. Maytronics Ltd. is a subsidiary of Kibbutz Yizre'el Holdings 2004 ACS Ltd.
IPO date
Aug 16, 2004
Employees
1,633
Domiciled in
IL
Incorporated in
IL
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 | 1,889,565 5.75% | 1,786,896 26.78% | 1,409,395 30.88% | |||||||
Cost of revenue | 1,641,918 | 1,322,157 | 984,559 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 247,647 | 464,739 | 424,836 | |||||||
NOPBT Margin | 13.11% | 26.01% | 30.14% | |||||||
Operating Taxes | 28,334 | 35,986 | 41,580 | |||||||
Tax Rate | 11.44% | 7.74% | 9.79% | |||||||
NOPAT | 219,313 | 428,753 | 383,256 | |||||||
Net income | 148,249 -32.09% | 218,296 -2.55% | 224,012 45.20% | |||||||
Dividends | (94,000) | (125,010) | (120,082) | |||||||
Dividend yield | 2.09% | 3.25% | 1.42% | |||||||
Proceeds from repurchase of equity | 28 | 19 | 94 | |||||||
BB yield | 0.00% | 0.00% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 672,772 | 504,332 | 303,160 | |||||||
Long-term debt | 483,753 | 523,369 | 267,811 | |||||||
Deferred revenue | 4,448 | |||||||||
Other long-term liabilities | 9,777 | 23,157 | 6,983 | |||||||
Net debt | 1,007,761 | 889,193 | 313,572 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 164,375 | (216,749) | 131,845 | |||||||
CAPEX | (61,809) | (117,370) | (92,554) | |||||||
Cash from investing activities | (133,885) | (130,634) | (108,561) | |||||||
Cash from financing activities | (25,409) | 217,404 | 11,202 | |||||||
FCF | 238,256 | (294,344) | 165,424 | |||||||
Balance | ||||||||||
Cash | 148,764 | 138,508 | 257,399 | |||||||
Long term investments | ||||||||||
Excess cash | 54,286 | 49,163 | 186,929 | |||||||
Stockholders' equity | 699,343 | 631,585 | 511,721 | |||||||
Invested Capital | 1,788,191 | 1,586,412 | 862,483 | |||||||
ROIC | 13.00% | 35.02% | 52.37% | |||||||
ROCE | 13.43% | 28.39% | 40.41% | |||||||
EV | ||||||||||
Common stock shares outstanding | 109,679 | 109,761 | 109,761 | |||||||
Price | 41.09 17.40% | 35.00 -54.43% | 76.80 59.07% | |||||||
Market cap | 4,506,710 17.31% | 3,841,635 -54.43% | 8,429,645 60.02% | |||||||
EV | 5,593,129 | 4,803,308 | 8,820,451 | |||||||
EBITDA | 336,073 | 534,417 | 481,047 | |||||||
EV/EBITDA | 16.64 | 8.99 | 18.34 | |||||||
Interest | 55,879 | 20,752 | 7,583 | |||||||
Interest/NOPBT | 22.56% | 4.47% | 1.78% |