XTAESHOM
Market cap80mUSD
Dec 26, Last price
777.30ILS
1D
-0.70%
1Q
47.46%
Jan 2017
260.03%
Name
EN Shoham Business Ltd
Chart & Performance
Profile
E.N. Shoham Business Ltd operates as an investment arm of Rubicon Business Group Ltd. It specializes in investments in the industry, retail, and real estate sectors. The firm seeks to invest in Israel and abroad. Isal Amlat was founded in 1987 and is based in Herzliya Pituach, Israel. E.N.
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 | 136,727 43.27% | 95,435 60.89% | 59,316 24.93% | |||||||
Cost of revenue | 33,435 | 17,291 | 8,867 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 103,292 | 78,144 | 50,449 | |||||||
NOPBT Margin | 75.55% | 81.88% | 85.05% | |||||||
Operating Taxes | 12,074 | 11,289 | 7,656 | |||||||
Tax Rate | 11.69% | 14.45% | 15.18% | |||||||
NOPAT | 91,218 | 66,855 | 42,793 | |||||||
Net income | 38,024 4.70% | 36,316 56.64% | 23,184 44.85% | |||||||
Dividends | (10,000) | (10,000) | ||||||||
Dividend yield | 4.30% | 3.06% | ||||||||
Proceeds from repurchase of equity | (8,160) | (627) | (304,335) | |||||||
BB yield | 3.88% | 0.27% | 93.08% | |||||||
Debt | ||||||||||
Debt current | 538,167 | 478,951 | 331,337 | |||||||
Long-term debt | 65,696 | 162,525 | 238,627 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1 | |||||||||
Net debt | 571,993 | 614,663 | 470,395 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 86,455 | (123,215) | (219,146) | |||||||
CAPEX | (40) | (34) | (23) | |||||||
Cash from investing activities | (40) | (35) | (5) | |||||||
Cash from financing activities | (81,358) | 50,494 | 311,944 | |||||||
FCF | 67,916 | (84,485) | (168,260) | |||||||
Balance | ||||||||||
Cash | 31,870 | 26,813 | 99,569 | |||||||
Long term investments | ||||||||||
Excess cash | 25,034 | 22,041 | 96,603 | |||||||
Stockholders' equity | (106,108) | (145,404) | (172,299) | |||||||
Invested Capital | 891,090 | 936,513 | 864,797 | |||||||
ROIC | 9.98% | 7.42% | 6.17% | |||||||
ROCE | 13.16% | 9.88% | 7.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 38,878 | 40,008 | 37,612 | |||||||
Price | 5.41 -6.90% | 5.82 -33.11% | 8.69 -10.08% | |||||||
Market cap | 210,484 -9.53% | 232,649 -28.84% | 326,958 -6.91% | |||||||
EV | 782,477 | 847,312 | 797,353 | |||||||
EBITDA | 105,115 | 78,520 | 50,811 | |||||||
EV/EBITDA | 7.44 | 10.79 | 15.69 | |||||||
Interest | 23,183 | 14,219 | ||||||||
Interest/NOPBT | 29.67% | 28.18% |