XTAERLCO
Market cap53mUSD
Dec 24, Last price
4,748.00ILS
1D
-2.04%
1Q
35.08%
Jan 2017
27.29%
Name
Ralco Agencies Ltd
Chart & Performance
Profile
Ralco Agencies Ltd imports, distributes, and sells electrical and electronic appliances in Israel. The company offers refrigerators, ovens, stoves, washing machines, dryers, dishwashers, vacuum cleaners, electric pots, and microwaves under SHARP, ZANUSSI, and Blomberg brands. It markets its products through stores, as well as through online stores. Ralco Agencies Ltd was formerly known as Chef Agencies Ltd. and changed its name to Ralco Agencies Ltd in 1992. The company was incorporated in 1983 and is based in Azor, 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 | 272,106 -1.03% | 274,942 1.80% | 270,090 11.90% | |||||||
Cost of revenue | 208,132 | 208,602 | 189,925 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 63,974 | 66,340 | 80,165 | |||||||
NOPBT Margin | 23.51% | 24.13% | 29.68% | |||||||
Operating Taxes | 6,845 | 7,254 | 11,751 | |||||||
Tax Rate | 10.70% | 10.93% | 14.66% | |||||||
NOPAT | 57,129 | 59,086 | 68,414 | |||||||
Net income | 22,869 -10.06% | 25,427 -33.38% | 38,170 48.44% | |||||||
Dividends | (20,000) | (30,000) | (22,000) | |||||||
Dividend yield | 14.92% | 19.31% | 9.47% | |||||||
Proceeds from repurchase of equity | (947) | |||||||||
BB yield | 0.71% | |||||||||
Debt | ||||||||||
Debt current | 1,388 | 10,728 | 2,167 | |||||||
Long-term debt | 4,892 | 7,785 | 9,361 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,007 | 615 | 443 | |||||||
Net debt | 1,794 | 13,644 | (21,546) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 31,364 | (4,943) | 21,582 | |||||||
CAPEX | (107) | (44) | (1,274) | |||||||
Cash from investing activities | (107) | (44) | (909) | |||||||
Cash from financing activities | (31,640) | (23,218) | (25,295) | |||||||
FCF | 64,932 | 26,128 | 41,242 | |||||||
Balance | ||||||||||
Cash | 4,486 | 4,869 | 33,074 | |||||||
Long term investments | ||||||||||
Excess cash | 19,570 | |||||||||
Stockholders' equity | 78,792 | 75,923 | 80,496 | |||||||
Invested Capital | 100,334 | 108,881 | 83,744 | |||||||
ROIC | 54.61% | 61.35% | 96.36% | |||||||
ROCE | 63.76% | 60.93% | 77.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,115 | 4,111 | 4,107 | |||||||
Price | 32.57 -13.84% | 37.80 -33.20% | 56.59 85.97% | |||||||
Market cap | 134,026 -13.75% | 155,396 -33.14% | 232,415 86.65% | |||||||
EV | 135,820 | 169,040 | 210,869 | |||||||
EBITDA | 65,968 | 70,288 | 85,925 | |||||||
EV/EBITDA | 2.06 | 2.40 | 2.45 | |||||||
Interest | 4,229 | 4,027 | 4,373 | |||||||
Interest/NOPBT | 6.61% | 6.07% | 5.45% |