XTAESRFT
Market cap198mUSD
Dec 24, Last price
4,160.00ILS
1D
-0.38%
1Q
22.97%
Jan 2017
296.19%
Name
Zvi Sarfati and Sons Investments and Constructions 1992 Ltd
Chart & Performance
Profile
Zvi Sarfati & Sons Investments & Constructions Ltd., through its subsidiaries, initiates, constructs, and sells residential projects and apartments, and commercial spaces and offices in Israel. The company was founded in 1992 and is headquartered in Rishon LeZion, 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 | 297,070 -36.73% | 469,510 -16.16% | 560,037 233.96% | |||||||
Cost of revenue | 221,195 | 290,902 | 358,047 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 75,875 | 178,608 | 201,990 | |||||||
NOPBT Margin | 25.54% | 38.04% | 36.07% | |||||||
Operating Taxes | 9,477 | 37,110 | 41,897 | |||||||
Tax Rate | 12.49% | 20.78% | 20.74% | |||||||
NOPAT | 66,398 | 141,498 | 160,093 | |||||||
Net income | 33,068 -70.87% | 113,533 -17.40% | 137,448 3,294.62% | |||||||
Dividends | (14,832) | (20,000) | (5,380) | |||||||
Dividend yield | 3.11% | 4.66% | 1.12% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 350,647 | 244,960 | 272,506 | |||||||
Long-term debt | 158,419 | 63,584 | 30,733 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 24,312 | 15,951 | 15,575 | |||||||
Net debt | 352,195 | 150,465 | 206,110 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (263,275) | 103,327 | 320,289 | |||||||
CAPEX | (3,516) | (759) | (1,532) | |||||||
Cash from investing activities | 6,959 | (32,446) | (105,195) | |||||||
Cash from financing activities | 185,058 | (14,561) | (194,588) | |||||||
FCF | 26,156 | 123,245 | 275,184 | |||||||
Balance | ||||||||||
Cash | 68,219 | 176,348 | 114,712 | |||||||
Long term investments | 88,652 | (18,269) | (17,583) | |||||||
Excess cash | 142,018 | 134,604 | 69,127 | |||||||
Stockholders' equity | 389,392 | 370,353 | 276,820 | |||||||
Invested Capital | 892,780 | 621,228 | 639,756 | |||||||
ROIC | 8.77% | 22.44% | 23.76% | |||||||
ROCE | 7.33% | 23.52% | 28.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 17,398 | 17,398 | 17,398 | |||||||
Price | 27.42 11.24% | 24.65 -10.85% | 27.65 45.68% | |||||||
Market cap | 477,053 11.24% | 428,861 -10.85% | 481,055 45.68% | |||||||
EV | 830,051 | 579,795 | 687,458 | |||||||
EBITDA | 77,052 | 179,767 | 202,948 | |||||||
EV/EBITDA | 10.77 | 3.23 | 3.39 | |||||||
Interest | 29,576 | 17,262 | 16,215 | |||||||
Interest/NOPBT | 38.98% | 9.66% | 8.03% |