XTAE
SNFL
Market cap61mUSD
May 22, Last price
567.00ILS
1D
-4.69%
1Q
-3.93%
Name
Sunflower Sustainable Investments Ltd
Chart & Performance
Profile
Sunflower Sustainable Investments Ltd operates in the renewable energy sector. The company holds a portfolio of five wind farms in Poland with a total capacity of approximately 50 megawatts; produces electricity through photovoltaic energy in Israel, Spain, and Italy, as well as rents commercial spaces and offices in the building at the Raanana junction; and offers energy storage facilities. It owns and manages a portfolio of approximately 81 MW power projects. The company was incorporated in 1995 and is based in Givatayim, Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 174,640 -5.25% | 184,326 53.62% | 119,987 97.92% | |||||||
Cost of revenue | 89,210 | 155,039 | 83,502 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 85,430 | 29,287 | 36,485 | |||||||
NOPBT Margin | 48.92% | 15.89% | 30.41% | |||||||
Operating Taxes | 38,732 | 7,726 | 2,792 | |||||||
Tax Rate | 45.34% | 26.38% | 7.65% | |||||||
NOPAT | 46,698 | 21,561 | 33,693 | |||||||
Net income | 6,407 5.53% | 6,071 -118.97% | (32,009) 162.43% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 7,191 | 19,452 | ||||||||
BB yield | -3.30% | -8.24% | ||||||||
Debt | ||||||||||
Debt current | 60,873 | 106,634 | 65,845 | |||||||
Long-term debt | 552,074 | 509,068 | 614,188 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 462,119 | 525,657 | 620,715 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 81,361 | 75,301 | 41,115 | |||||||
CAPEX | (32,367) | (8,226) | (2,721) | |||||||
Cash from investing activities | 9,046 | (11,322) | 60,379 | |||||||
Cash from financing activities | (28,705) | (34,207) | (97,393) | |||||||
FCF | (379,436) | 558,851 | 51,315 | |||||||
Balance | ||||||||||
Cash | 150,828 | 89,620 | 57,055 | |||||||
Long term investments | 425 | 2,263 | ||||||||
Excess cash | 142,096 | 80,829 | 53,319 | |||||||
Stockholders' equity | 39,740 | 31,956 | 21,901 | |||||||
Invested Capital | 772,097 | 784,130 | 797,510 | |||||||
ROIC | 6.00% | 2.73% | 4.04% | |||||||
ROCE | 10.52% | 3.59% | 4.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 37,353 | 37,850 | 32,951 | |||||||
Price | 5.83 -6.55% | 6.24 28.08% | 4.87 -45.02% | |||||||
Market cap | 217,807 -7.78% | 236,184 47.12% | 160,537 -45.02% | |||||||
EV | 691,883 | 775,744 | 805,627 | |||||||
EBITDA | 146,548 | 95,214 | 99,713 | |||||||
EV/EBITDA | 4.72 | 8.15 | 8.08 | |||||||
Interest | 30,845 | 33,501 | 38,352 | |||||||
Interest/NOPBT | 36.11% | 114.39% | 105.12% |