No data to show
XTAE
PRIM
Market cap149mUSD
Jul 09, Last price
1,677.00ILS
1D
14.00%
1Q
25.62%
IPO
46.34%
Name
Prime Energy PE Ltd
Chart & Performance
P/E
—
P/S
3,749.50
EPS
—
Div Yield, %
—
Shrs. gr., 5y
0.31%
Rev. gr., 5y
88.55%
Revenues
13m
+29.22%
Net income
-11m
L-42.93%
CFO
-11m
L+168.13%
Profile
Prime Energy P.E. Ltd engages in the renewable energy business in Israel and internationally. It is involved in initiating, developing, financing, constructing, managing, and operating solar projects. The company was incorporated in 2013 and is based in Tel Aviv, Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 13,201 29.22% | 10,216 62.70% | 6,279 -9.49% | |||||
Cost of revenue | 14,158 | 11,998 | 10,233 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (957) | (1,782) | (3,954) | |||||
NOPBT Margin | ||||||||
Operating Taxes | (6,710) | (898) | (1,075) | |||||
Tax Rate | ||||||||
NOPAT | 5,753 | (884) | (2,879) | |||||
Net income | (11,131) -42.93% | (19,505) -2.92% | (20,091) 20.02% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 61,295 | 6,617 | 4,818 | |||||
Long-term debt | 290,295 | 182,092 | 200,209 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 4,132 | 3,786 | 434 | |||||
Net debt | 260,448 | 156,589 | 175,962 | |||||
| Cash flow | ||||||||
Cash from operating activities | (11,441) | (4,267) | (14,312) | |||||
CAPEX | (18,138) | (16,682) | (30,643) | |||||
Cash from investing activities | 3,205 | (10,076) | (25,025) | |||||
Cash from financing activities | 69,008 | 17,148 | 48,882 | |||||
FCF | (81,814) | (21,358) | (25,407) | |||||
| Balance | ||||||||
Cash | 91,142 | 30,370 | 27,854 | |||||
Long term investments | 1,750 | 1,211 | ||||||
Excess cash | 90,482 | 31,609 | 28,751 | |||||
Stockholders' equity | 19,779 | 49,989 | 59,183 | |||||
Invested Capital | 336,932 | 194,329 | 224,375 | |||||
ROIC | 2.17% | |||||||
ROCE | ||||||||
| EV | ||||||||
Common stock shares outstanding | 29,487 | 29,553 | 29,487 | |||||
Price | 9.59 566.69% | 1.44 -55.36% | 3.22 -62.11% | |||||
Market cap | 282,692 565.20% | 42,497 -55.26% | 94,978 -58.83% | |||||
EV | 542,510 | 202,372 | 267,854 | |||||
EBITDA | 7,521 | 4,692 | 2,323 | |||||
EV/EBITDA | 72.13 | 43.13 | 115.31 | |||||
Interest | 15,339 | 11,764 | 13,730 | |||||
Interest/NOPBT | ||||||||