XTAE
SRFT
Market cap246mUSD
Jul 10, Last price
4,719.00ILS
1D
0.40%
1Q
15.61%
Jan 2017
349.43%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 482,295 62.35% | 297,070 -36.73% | 469,510 -16.16% | |||||||
Cost of revenue | 364,837 | 221,195 | 290,902 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 117,458 | 75,875 | 178,608 | |||||||
NOPBT Margin | 24.35% | 25.54% | 38.04% | |||||||
Operating Taxes | 13,897 | 9,477 | 37,110 | |||||||
Tax Rate | 11.83% | 12.49% | 20.78% | |||||||
NOPAT | 103,561 | 66,398 | 141,498 | |||||||
Net income | 51,535 55.85% | 33,068 -70.87% | 113,533 -17.40% | |||||||
Dividends | (28,383) | (14,832) | (20,000) | |||||||
Dividend yield | 3.97% | 3.11% | 4.66% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 529,317 | 350,647 | 244,960 | |||||||
Long-term debt | 108,494 | 158,419 | 63,584 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 8,509 | 24,312 | 15,951 | |||||||
Net debt | 510,823 | 352,195 | 150,465 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (93,415) | (263,275) | 103,327 | |||||||
CAPEX | (5,988) | (3,516) | (759) | |||||||
Cash from investing activities | (39,337) | 6,959 | (32,446) | |||||||
Cash from financing activities | 98,707 | 185,058 | (14,561) | |||||||
FCF | (287,290) | 26,156 | 123,245 | |||||||
Balance | ||||||||||
Cash | 57,161 | 68,219 | 176,348 | |||||||
Long term investments | 69,827 | 88,652 | (18,269) | |||||||
Excess cash | 102,873 | 142,018 | 134,604 | |||||||
Stockholders' equity | 411,741 | 389,392 | 370,353 | |||||||
Invested Capital | 1,068,089 | 892,780 | 621,228 | |||||||
ROIC | 10.56% | 8.77% | 22.44% | |||||||
ROCE | 10.03% | 7.33% | 23.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 17,398 | 17,398 | 17,398 | |||||||
Price | 41.14 50.04% | 27.42 11.24% | 24.65 -10.85% | |||||||
Market cap | 715,754 50.04% | 477,053 11.24% | 428,861 -10.85% | |||||||
EV | 1,226,577 | 830,051 | 579,795 | |||||||
EBITDA | 118,411 | 77,052 | 179,767 | |||||||
EV/EBITDA | 10.36 | 10.77 | 3.23 | |||||||
Interest | 47,693 | 29,576 | 17,262 | |||||||
Interest/NOPBT | 40.60% | 38.98% | 9.66% |