XTAEPLCR
Market cap8mUSD
Dec 23, Last price
430.60ILS
1D
0.00%
1Q
19.61%
Jan 2017
-91.40%
Name
Plasto-Cargal Group Ltd
Chart & Performance
Profile
Plasto-Cargal Group Ltd engages in the packaging business in Israel and internationally. It operates through corrugated cardboard and flexible packaging. The company engages in the production, processing, and marketing of corrugated cardboard panels and packaging, including wooden and sponge. It also offers polyethylene sleeves and sheets; bags; triplex containers; and various paper-based products. In addition, the company provides printing services for corrugated cardboards. The company was founded in 1954 and is based in Lod, Israel. Plasto-Cargal Group Ltd is a subsidiary of C.I. - Cardboard Industries Ltd.
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 | 454,957 -35.47% | 704,986 2.16% | 690,092 11.01% | |||||||
Cost of revenue | 454,387 | 705,720 | 659,374 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 570 | (734) | 30,718 | |||||||
NOPBT Margin | 0.13% | 4.45% | ||||||||
Operating Taxes | 8,434 | 9,733 | 1,044 | |||||||
Tax Rate | 1,479.65% | 3.40% | ||||||||
NOPAT | (7,864) | (10,467) | 29,674 | |||||||
Net income | (28,623) -66.70% | (85,954) 2,123.33% | (3,866) -117.07% | |||||||
Dividends | (5,000) | (5,000) | ||||||||
Dividend yield | 9.34% | 2.42% | ||||||||
Proceeds from repurchase of equity | 33,316 | |||||||||
BB yield | -16.14% | |||||||||
Debt | ||||||||||
Debt current | 224,283 | 230,815 | 196,649 | |||||||
Long-term debt | 415,190 | 438,611 | 664,250 | |||||||
Deferred revenue | 281,065 | |||||||||
Other long-term liabilities | 3,365 | 3,557 | (275,767) | |||||||
Net debt | 577,609 | 594,135 | 768,880 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 30,945 | (57,539) | 64,326 | |||||||
CAPEX | (15,114) | (55,691) | (46,931) | |||||||
Cash from investing activities | 908 | 61,818 | 6,555 | |||||||
Cash from financing activities | (46,543) | (22,767) | (49,625) | |||||||
FCF | 31,500 | 61,646 | 26,252 | |||||||
Balance | ||||||||||
Cash | 13,434 | 28,167 | 46,655 | |||||||
Long term investments | 48,430 | 47,124 | 45,364 | |||||||
Excess cash | 39,116 | 40,042 | 57,514 | |||||||
Stockholders' equity | (1,762) | (6,392) | 84,811 | |||||||
Invested Capital | 611,817 | 658,487 | 789,219 | |||||||
ROIC | 3.72% | |||||||||
ROCE | 0.09% | 3.56% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 6,341 | 4,562 | 4,562 | |||||||
Price | 3.33 -71.59% | 11.73 -74.07% | 45.24 35.77% | |||||||
Market cap | 21,135 -60.51% | 53,512 -74.07% | 206,385 51.51% | |||||||
EV | 598,744 | 647,647 | 975,265 | |||||||
EBITDA | 48,594 | 49,538 | 84,595 | |||||||
EV/EBITDA | 12.32 | 13.07 | 11.53 | |||||||
Interest | 39,493 | |||||||||
Interest/NOPBT | 128.57% |