XTAESNFL
Market cap60mUSD
Dec 24, Last price
576.10ILS
1D
8.76%
1Q
9.84%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 184,326 53.62% | 119,987 97.92% | 60,625 7.46% | |||||||
Cost of revenue | 155,039 | 83,502 | 44,771 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 29,287 | 36,485 | 15,854 | |||||||
NOPBT Margin | 15.89% | 30.41% | 26.15% | |||||||
Operating Taxes | 7,726 | 2,792 | 636 | |||||||
Tax Rate | 26.38% | 7.65% | 4.01% | |||||||
NOPAT | 21,561 | 33,693 | 15,218 | |||||||
Net income | 6,071 -118.97% | (32,009) 162.43% | (12,197) -251.70% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 19,452 | |||||||||
BB yield | -8.24% | |||||||||
Debt | ||||||||||
Debt current | 106,634 | 65,845 | 63,274 | |||||||
Long-term debt | 509,068 | 614,188 | 696,216 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 3,174 | |||||||||
Net debt | 525,657 | 620,715 | 703,897 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 75,301 | 41,115 | 28,230 | |||||||
CAPEX | (8,226) | (2,721) | (1,153) | |||||||
Cash from investing activities | (11,322) | 60,379 | (139,113) | |||||||
Cash from financing activities | (34,207) | (97,393) | 89,183 | |||||||
FCF | 558,851 | 51,315 | (497,460) | |||||||
Balance | ||||||||||
Cash | 89,620 | 57,055 | 55,593 | |||||||
Long term investments | 425 | 2,263 | ||||||||
Excess cash | 80,829 | 53,319 | 52,562 | |||||||
Stockholders' equity | 31,956 | 21,901 | 44,096 | |||||||
Invested Capital | 784,130 | 797,510 | 870,410 | |||||||
ROIC | 2.73% | 4.04% | 2.56% | |||||||
ROCE | 3.59% | 4.45% | 1.71% | |||||||
EV | ||||||||||
Common stock shares outstanding | 37,850 | 32,951 | 32,951 | |||||||
Price | 6.24 28.08% | 4.87 -45.02% | 8.86 25.52% | |||||||
Market cap | 236,184 47.12% | 160,537 -45.02% | 292,012 25.52% | |||||||
EV | 775,744 | 805,627 | 1,030,346 | |||||||
EBITDA | 95,214 | 99,713 | 42,654 | |||||||
EV/EBITDA | 8.15 | 8.08 | 24.16 | |||||||
Interest | 33,501 | 38,352 | 11,262 | |||||||
Interest/NOPBT | 114.39% | 105.12% | 71.04% |