XTAEPZOL
Market cap123bUSD
Nov 11, Last price
42,190.00ILS
Name
Paz Oil Company Ltd
Chart & Performance
Profile
Paz Oil Company Ltd., together with its subsidiaries, refines, produces, stores, imports, and markets fuel products in Israel and internationally. The company markets oil and fuel products through 275 fueling stations, and food and convenience products through 235 Yellow market stores; leases stores; and provides engineering, maintenance, and logistic services for the retail complexes. It is also involved in the direct marketing of fuel products to institutional customers, industries, and other enterprises, as well as to car fleets and the Palestinian Authority. In addition, the company markets condensed hydrocarbon gas for cooking and heating; produces, imports, markets, and exports automotive lubricants and chemicals; develops, produces, markets, and exports sealing and insulation solutions, bitumen, coatings, and adhesives for the transportation, infrastructure, and construction industries; and supplies aviation fuel, as well as provides refueling services to aviation companies. Further, it manufactures petroleum products and electricity; imports crude oil and field materials; and offers procurement services. The company was formerly known as The Shell Company of Palestine and changed its name to Paz Oil Company Ltd. in 1960. Paz Oil Company Ltd. was founded in 1922 and is based in Yakum, 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 | 13,283,000 -6.15% | 14,154,000 22.59% | 11,546,000 45.43% | |||||||
Cost of revenue | 11,387,000 | 12,279,000 | 10,331,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,896,000 | 1,875,000 | 1,215,000 | |||||||
NOPBT Margin | 14.27% | 13.25% | 10.52% | |||||||
Operating Taxes | 71,000 | (18,000) | 67,000 | |||||||
Tax Rate | 3.74% | 5.51% | ||||||||
NOPAT | 1,825,000 | 1,893,000 | 1,148,000 | |||||||
Net income | (5,000) -101.67% | 300,000 33.93% | 224,000 -161.20% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,209,000 | 1,818,000 | 844,000 | |||||||
Long-term debt | 6,509,000 | 6,714,000 | 6,412,000 | |||||||
Deferred revenue | 17,000 | 15,000 | 76,000 | |||||||
Other long-term liabilities | 5,000 | 7,000 | 58,000 | |||||||
Net debt | 6,442,000 | 6,944,000 | 4,486,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,328,000 | 640,000 | 1,234,000 | |||||||
CAPEX | (374,000) | (648,000) | (354,000) | |||||||
Cash from investing activities | (590,000) | (2,183,000) | (491,000) | |||||||
Cash from financing activities | (1,287,000) | 464,000 | 405,000 | |||||||
FCF | 3,563,000 | 1,379,000 | 1,478,000 | |||||||
Balance | ||||||||||
Cash | 1,093,000 | 1,536,000 | 2,678,000 | |||||||
Long term investments | 183,000 | 52,000 | 92,000 | |||||||
Excess cash | 611,850 | 880,300 | 2,192,700 | |||||||
Stockholders' equity | 1,296,000 | 2,548,000 | 2,221,000 | |||||||
Invested Capital | 8,563,150 | 10,085,700 | 7,382,300 | |||||||
ROIC | 19.57% | 21.67% | 15.66% | |||||||
ROCE | 20.46% | 16.97% | 12.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,069 | 11,056 | 9,796 | |||||||
Price | 299.20 -31.67% | 437.90 13.24% | 386.70 12.25% | |||||||
Market cap | 3,311,705 -31.60% | 4,841,364 27.81% | 3,788,037 9.81% | |||||||
EV | 9,752,705 | 12,130,364 | 8,621,037 | |||||||
EBITDA | 2,375,000 | 2,564,000 | 1,814,000 | |||||||
EV/EBITDA | 4.11 | 4.73 | 4.75 | |||||||
Interest | 228,000 | 229,000 | 171,000 | |||||||
Interest/NOPBT | 12.03% | 12.21% | 14.07% |