XTAERVL
Market cap57mUSD
Dec 24, Last price
254.00ILS
1D
0.00%
1Q
30.66%
Jan 2017
-69.94%
IPO
-72.38%
Name
Raval ACS Ltd
Chart & Performance
Profile
Raval ACS Ltd. develops, produces, and sells automotive fuel tank venting systems. The company offers venting system solutions for gasoline, diesel, and biofuel systems; and cleaner and check valves. It also engages in the design, development, production, and sale of plastic structural products intended for installation in vehicles. The company has operations in Israel, the United States, Luxemburg, Germany, Russia, Japan, China, Korea, and India. Raval ACS Ltd. was founded in 1994 and is headquartered in Beer-Sheva, Israel.
Valuation
Title EUR 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 | 233,115 -4.78% | 244,817 5.47% | 232,116 -3.18% | |||||||
Cost of revenue | 224,478 | 217,768 | 199,727 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,637 | 27,049 | 32,389 | |||||||
NOPBT Margin | 3.71% | 11.05% | 13.95% | |||||||
Operating Taxes | 4,306 | 6,670 | 6,711 | |||||||
Tax Rate | 49.86% | 24.66% | 20.72% | |||||||
NOPAT | 4,331 | 20,379 | 25,678 | |||||||
Net income | 56 -97.70% | 2,433 -76.44% | 10,329 -40.16% | |||||||
Dividends | (4,965) | (5,124) | (18,177) | |||||||
Dividend yield | 1.87% | 1.41% | 3.04% | |||||||
Proceeds from repurchase of equity | (1,067) | (9,173) | ||||||||
BB yield | 0.40% | 1.53% | ||||||||
Debt | ||||||||||
Debt current | 45,989 | 64,680 | 72,167 | |||||||
Long-term debt | 55,001 | 62,388 | 61,158 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,975 | 1,202 | 1,112 | |||||||
Net debt | 70,189 | 95,870 | 86,765 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 30,224 | 20,789 | 37,066 | |||||||
CAPEX | (6,516) | (10,377) | (14,029) | |||||||
Cash from investing activities | (9,596) | (10,193) | (13,713) | |||||||
Cash from financing activities | (28,724) | (16,871) | (34,417) | |||||||
FCF | 21,265 | 23,382 | 26,804 | |||||||
Balance | ||||||||||
Cash | 30,808 | 31,093 | 47,301 | |||||||
Long term investments | (7) | 105 | (741) | |||||||
Excess cash | 19,145 | 18,957 | 34,954 | |||||||
Stockholders' equity | 958 | 64,226 | 68,211 | |||||||
Invested Capital | 179,300 | 187,291 | 182,669 | |||||||
ROIC | 2.36% | 11.02% | 14.03% | |||||||
ROCE | 4.79% | 13.01% | 14.74% | |||||||
EV | ||||||||||
Common stock shares outstanding | 85,362 | 88,424 | 91,743 | |||||||
Price | 3.11 -24.08% | 4.10 -37.09% | 6.52 -25.10% | |||||||
Market cap | 265,647 -26.71% | 362,449 -39.37% | 597,799 -26.50% | |||||||
EV | 335,836 | 458,319 | 684,564 | |||||||
EBITDA | 30,559 | 53,838 | 57,191 | |||||||
EV/EBITDA | 10.99 | 8.51 | 11.97 | |||||||
Interest | 864 | 946 | 1,025 | |||||||
Interest/NOPBT | 10.00% | 3.50% | 3.16% |