XTAEORAD
Market cap15mUSD
Dec 24, Last price
61.40ILS
1D
-3.15%
1Q
-3.15%
Jan 2017
-75.09%
IPO
-96.11%
Name
Orad Ltd
Chart & Performance
Profile
Orad Ltd provides security and perimeter protection, safety and fire detection, infrastructures, electromechanical systems, automation, communications and control, and solar energy systems in Israel and internationally. It offers security solutions comprising perimeter protection and fence, closed circuit television and video analysis, access control and biometric systems, radar and night vision systems, intrusion detection systems, command and control software, video motion detection-based perimeter security systems, and drone defense systems. The company also provides fire detection and extinguishing systems, smoke management systems, fiber optic fire detection systems, suction systems, and smoke detector systems; and photovoltaic solar energy solutions comprising rooftop solar systems, ground solar systems, and independent/hybrid solar systems. In addition, it undertakes projects, including planning, operation, heating, ventilation, and air-conditioning for building management systems; and provides services in the fields of industrial control and building automation in various configurations. Orad Ltd was founded in 1971 and is headquartered 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 | 164,669 -2.96% | 169,692 6.85% | 158,806 8.89% | |||||||
Cost of revenue | 152,734 | 158,195 | 150,322 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,935 | 11,497 | 8,484 | |||||||
NOPBT Margin | 7.25% | 6.78% | 5.34% | |||||||
Operating Taxes | 100 | 627 | 1,424 | |||||||
Tax Rate | 0.84% | 5.45% | 16.78% | |||||||
NOPAT | 11,835 | 10,870 | 7,060 | |||||||
Net income | 6,262 22.40% | 5,116 1.91% | 5,020 -136.75% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 51,942 | 54,902 | 55,700 | |||||||
Long-term debt | 47,396 | 35,200 | 41,270 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,444 | 2,604 | 4,632 | |||||||
Net debt | 95,870 | 82,823 | 89,165 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 22,361 | 10,710 | 17,753 | |||||||
CAPEX | (517) | (240) | (1,054) | |||||||
Cash from investing activities | (452) | 1,808 | 3,247 | |||||||
Cash from financing activities | (25,478) | (13,027) | (18,153) | |||||||
FCF | 117 | 5,819 | 5,316 | |||||||
Balance | ||||||||||
Cash | 3,468 | 7,037 | 7,546 | |||||||
Long term investments | 242 | 259 | ||||||||
Excess cash | ||||||||||
Stockholders' equity | (155,295) | (161,890) | (168,520) | |||||||
Invested Capital | 270,183 | 268,971 | 273,488 | |||||||
ROIC | 4.39% | 4.01% | 2.58% | |||||||
ROCE | 10.39% | 10.74% | 8.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 89,457 | 102,320 | 100,400 | |||||||
Price | 0.59 43.69% | 0.41 -35.73% | 0.64 4.74% | |||||||
Market cap | 52,959 25.63% | 42,156 -34.50% | 64,356 12.76% | |||||||
EV | 148,819 | 124,969 | 153,511 | |||||||
EBITDA | 22,346 | 20,966 | 17,367 | |||||||
EV/EBITDA | 6.66 | 5.96 | 8.84 | |||||||
Interest | ||||||||||
Interest/NOPBT |