Loading...
XTAE
OPCE
Market cap3.10bUSD
Jun 09, Last price  
4,216.00ILS
1D
1.32%
1Q
27.60%
IPO
239.45%
Name

OPC Energy Ltd

Chart & Performance

D1W1MN
No data to show
P/E
9,713.25
P/S
387.97
EPS
0.43
Div Yield, %
Shrs. gr., 5y
12.04%
Rev. gr., 5y
15.88%
Revenues
2.78b
+8.89%
1,473,670,0001,264,463,0001,245,129,0001,315,679,0001,306,471,0001,329,988,0001,325,278,0001,575,000,0001,927,000,0002,552,000,0002,779,000,000
Net income
111m
-22.92%
107,485,000172,870,00069,865,00035,473,00073,034,000124,736,000-41,848,000-304,000,000167,000,000144,000,000111,000,000
CFO
765m
+54.55%
673,134,000314,891,00094,905,000409,744,000310,739,000391,559,000361,907,000385,000,000207,000,000495,000,000765,000,000
Dividend
Oct 24, 2019139.83 ILS/sh
Earnings
Aug 18, 2025

Profile

OPC Energy Ltd. owns, develops, and operates power generation facilities in Israeli. It operates a conventional combined cycle power plant with an installed capacity of 466 megawatts (MW); and a natural gas-fired open-cycle power station with a capacity of approximately 396 MW, as well as has a co-generation power plant with an installed capacity of 144 MW. The company was formerly known as IC Power Israel Ltd. and changed its name to OPC Energy Ltd. in July 2017. The company was incorporated in 2010 and is based in Tel Aviv-Yafo, Israel. OPC Energy Ltd. operates as a subsidiary of Kenon Holdings Ltd.
IPO date
Aug 16, 2017
Employees
149
Domiciled in
IL
Incorporated in
IL

Valuation

Title
ILS in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,779,000
8.89%
2,552,000
32.43%
1,927,000
22.35%
Cost of revenue
2,365,000
2,097,000
1,752,000
Unusual Expense (Income)
NOPBT
414,000
455,000
175,000
NOPBT Margin
14.90%
17.83%
9.08%
Operating Taxes
138,000
68,000
65,000
Tax Rate
33.33%
14.95%
37.14%
NOPAT
276,000
387,000
110,000
Net income
111,000
-22.92%
144,000
-13.77%
167,000
-154.93%
Dividends
Dividend yield
Proceeds from repurchase of equity
780,000
815,000
BB yield
-10.84%
-10.88%
Debt
Debt current
322,000
633,000
199,000
Long-term debt
4,389,000
5,360,000
4,154,000
Deferred revenue
Other long-term liabilities
115,000
955,000
146,000
Net debt
3,749,000
2,422,000
1,208,000
Cash flow
Cash from operating activities
765,000
495,000
207,000
CAPEX
(1,260,000)
(1,223,000)
(904,000)
Cash from investing activities
(1,712,000)
(2,166,000)
(1,102,000)
Cash from financing activities
891,000
1,817,000
986,000
FCF
2,169,000
(1,651,000)
(848,000)
Balance
Cash
962,000
1,021,000
974,000
Long term investments
2,550,000
2,171,000
Excess cash
823,050
3,443,400
3,048,650
Stockholders' equity
1,896,000
1,509,000
1,157,000
Invested Capital
10,378,950
10,459,000
7,576,000
ROIC
2.65%
4.29%
1.58%
ROCE
3.52%
3.80%
1.93%
EV
Common stock shares outstanding
245,455
224,461
191,170
Price
29.31
22.13%
24.00
-38.78%
39.20
12.32%
Market cap
7,194,273
33.55%
5,387,064
-28.11%
7,493,864
12.32%
EV
12,612,273
9,203,064
9,560,864
EBITDA
747,000
758,000
385,000
EV/EBITDA
16.88
12.14
24.83
Interest
344,000
292,000
162,000
Interest/NOPBT
83.09%
64.18%
92.57%