XTAERIT1
Market cap1.05bUSD
Dec 20, Last price
1,966.00ILS
1D
-2.67%
1Q
42.15%
Jan 2017
81.20%
IPO
111.40%
Name
Reit 1 Ltd
Chart & Performance
Profile
Reit 1, Ltd. engages in the acquisition, management, and lease of real estate property. The company holds real estate for commercial and industrial use primarily in the central region of Israel. As of September 30, 2008, its holdings included 9 office properties, 2 industrial properties, and a commercial property, as well as a commercial parking lot with 376 parking spaces. The company, formerly known as Reit 1 Israel (2006) Ltd., was founded in 2006 and is headquartered 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 | 380,025 -1.78% | 386,908 17.71% | 328,702 6.78% | |||||||
Cost of revenue | 84,265 | 56,877 | 55,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 295,760 | 330,031 | 273,302 | |||||||
NOPBT Margin | 77.83% | 85.30% | 83.15% | |||||||
Operating Taxes | 4,335 | 7,104 | ||||||||
Tax Rate | 1.31% | 2.60% | ||||||||
NOPAT | 295,760 | 325,696 | 266,198 | |||||||
Net income | 351,120 -37.82% | 564,676 11.22% | 507,705 234.76% | |||||||
Dividends | (158,089) | (148,664) | (131,550) | |||||||
Dividend yield | 4.79% | 4.52% | 3.29% | |||||||
Proceeds from repurchase of equity | 172,544 | 120,475 | ||||||||
BB yield | -5.24% | -3.02% | ||||||||
Debt | ||||||||||
Debt current | 753,417 | 890,143 | 653,818 | |||||||
Long-term debt | 3,279,835 | 2,911,668 | 2,822,572 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 30,674 | 40,353 | 28,063 | |||||||
Net debt | 3,274,087 | 2,905,247 | 2,535,375 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 207,093 | 204,461 | 206,016 | |||||||
CAPEX | ||||||||||
Cash from investing activities | (432,361) | (585,790) | (622,169) | |||||||
Cash from financing activities | 6,448 | 202,678 | 646,105 | |||||||
FCF | (311,749) | (629,959) | (508,578) | |||||||
Balance | ||||||||||
Cash | 77,137 | 315,659 | 544,338 | |||||||
Long term investments | 682,028 | 580,905 | 396,677 | |||||||
Excess cash | 740,164 | 877,219 | 924,580 | |||||||
Stockholders' equity | 2,511,769 | 2,324,582 | 1,893,598 | |||||||
Invested Capital | 7,258,833 | 6,680,604 | 5,694,798 | |||||||
ROIC | 4.24% | 5.26% | 5.00% | |||||||
ROCE | 3.70% | 4.37% | 4.13% | |||||||
EV | ||||||||||
Common stock shares outstanding | 194,168 | 188,891 | 179,693 | |||||||
Price | 17.00 -2.41% | 17.42 -21.60% | 22.22 38.10% | |||||||
Market cap | 3,300,856 0.32% | 3,290,481 -17.59% | 3,992,778 38.73% | |||||||
EV | 6,607,880 | 6,226,005 | 6,554,095 | |||||||
EBITDA | 295,760 | 330,031 | 273,302 | |||||||
EV/EBITDA | 22.34 | 18.86 | 23.98 | |||||||
Interest | 183,544 | 204,584 | 110,333 | |||||||
Interest/NOPBT | 62.06% | 61.99% | 40.37% |