XTAE
PEN
Market cap141mUSD
Apr 29, Last price
227.30ILS
1D
2.76%
1Q
11.59%
Jan 2017
38.77%
Name
Peninsula Group Ltd
Chart & Performance
Profile
Peninsula Group Ltd provides credit solutions in Israel. The company offer long term, medium term, import, supplier, equipment, and asset-based financing services. It also provides bridge loans; line of credit; and diamond exchange services. The company was founded in 2004 and is based in Tel Aviv-Yafo, Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 126,488 18.32% | 106,904 -6.63% | 114,497 -18.53% | |||||||
Cost of revenue | 12,404 | 19,292 | 15,107 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 114,084 | 87,612 | 99,390 | |||||||
NOPBT Margin | 90.19% | 81.95% | 86.81% | |||||||
Operating Taxes | 16,514 | 18,170 | 16,139 | |||||||
Tax Rate | 14.48% | 20.74% | 16.24% | |||||||
NOPAT | 97,570 | 69,442 | 83,251 | |||||||
Net income | 51,307 -4.63% | 53,800 10.39% | 48,737 -29.01% | |||||||
Dividends | (29,359) | (41,142) | (39,500) | |||||||
Dividend yield | 6.29% | 12.36% | 8.93% | |||||||
Proceeds from repurchase of equity | (1,045) | (12,055) | 320,729 | |||||||
BB yield | 0.22% | 3.62% | -72.51% | |||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 1,000,151 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1,000,151) | |||||||||
Net debt | (23,402) | (101,376) | 907,147 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 106,484 | 359,495 | (20,857) | |||||||
CAPEX | (677) | (489) | (776) | |||||||
Cash from investing activities | (3,876) | (489) | (770) | |||||||
Cash from financing activities | (180,542) | (350,257) | 3,553 | |||||||
FCF | 96,193 | 55,414 | 79,113 | |||||||
Balance | ||||||||||
Cash | 23,402 | 101,376 | 93,004 | |||||||
Long term investments | ||||||||||
Excess cash | 17,078 | 96,031 | 87,279 | |||||||
Stockholders' equity | 23,800 | 23,660 | 127,525 | |||||||
Invested Capital | 1,660,194 | 1,384,812 | 1,433,185 | |||||||
ROIC | 6.41% | 4.93% | 5.93% | |||||||
ROCE | 6.80% | 6.22% | 6.54% | |||||||
EV | ||||||||||
Common stock shares outstanding | 222,971 | 228,382 | 235,287 | |||||||
Price | 2.09 43.48% | 1.46 -22.45% | 1.88 -42.75% | |||||||
Market cap | 466,454 40.08% | 332,980 -24.72% | 442,340 -42.75% | |||||||
EV | 443,052 | 231,604 | 1,349,487 | |||||||
EBITDA | 117,252 | 90,677 | 102,544 | |||||||
EV/EBITDA | 3.78 | 2.55 | 13.16 | |||||||
Interest | 55,168 | 44,084 | 22,791 | |||||||
Interest/NOPBT | 48.36% | 50.32% | 22.93% |