XTAERAVD
Market cap59mUSD
Dec 24, Last price
837.60ILS
1D
-1.18%
1Q
13.63%
Jan 2017
27.45%
Name
Ravad Ltd
Chart & Performance
Profile
Ravad Limited engages in the rental of commercial properties in Germany, Switzerland, and the United Kingdom. It primarily owns and rents various office buildings, as well as involves in agents management business. The company is based in Tel Aviv, 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 | 8,788 -17.13% | 10,604 -22.86% | 13,747 -2.57% | |||||||
Cost of revenue | 5,650 | 7,987 | 9,888 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,138 | 2,617 | 3,859 | |||||||
NOPBT Margin | 35.71% | 24.68% | 28.07% | |||||||
Operating Taxes | 13,737 | 4,833 | 14,506 | |||||||
Tax Rate | 437.76% | 184.68% | 375.90% | |||||||
NOPAT | (10,599) | (2,216) | (10,647) | |||||||
Net income | 15,500 8.79% | 14,248 20.31% | 11,843 -252.07% | |||||||
Dividends | (70,000) | |||||||||
Dividend yield | 55.74% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,022 | 25,272 | ||||||||
Long-term debt | 94,208 | 190,701 | 237,727 | |||||||
Deferred revenue | 100 | 685 | ||||||||
Other long-term liabilities | 143,107 | 5,290 | 44,764 | |||||||
Net debt | 70,367 | 54,967 | 108,937 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (5,664) | 1,498 | (10,233) | |||||||
CAPEX | (12) | (12) | (21) | |||||||
Cash from investing activities | 10,398 | 164,560 | 55,299 | |||||||
Cash from financing activities | (7,582) | (161,700) | (42,071) | |||||||
FCF | (21,662) | 129,559 | 41,827 | |||||||
Balance | ||||||||||
Cash | 23,841 | 26,609 | 21,832 | |||||||
Long term investments | 112,147 | 132,230 | ||||||||
Excess cash | 23,402 | 138,226 | 153,375 | |||||||
Stockholders' equity | 89,007 | 65,789 | 119,281 | |||||||
Invested Capital | 473,755 | 369,708 | 479,283 | |||||||
ROIC | ||||||||||
ROCE | 0.63% | 0.58% | 0.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 26,170 | 26,170 | 26,170 | |||||||
Price | 6.39 33.09% | 4.80 -46.31% | 8.94 24.19% | |||||||
Market cap | 167,148 33.09% | 125,590 -46.31% | 233,934 24.19% | |||||||
EV | 239,955 | 184,041 | 345,470 | |||||||
EBITDA | 3,335 | 2,744 | 3,914 | |||||||
EV/EBITDA | 71.95 | 67.07 | 88.27 | |||||||
Interest | 8,652 | 9,535 | ||||||||
Interest/NOPBT | 330.61% | 247.08% |