XTAESTG
Market cap51mUSD
Dec 24, Last price
4,028.00ILS
1D
-1.44%
1Q
8.60%
Jan 2017
46,737.21%
Name
STG International Ltd
Chart & Performance
Profile
STG International Ltd. operates as a reseller of electronic components, equipment, and systems in Israel. The company offers embedded, connectivity, power, RF and passive, cooling, and other systems. It also designs and manufactures industrial computing, defense and security communication equipment, and medical products. The company serves defense, communication, security, medical, industrial, and semiconductor sectors. STG International Ltd. was incorporated in 1965 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 | 170,732 19.61% | 142,745 44.93% | 98,490 -13.17% | |||||||
Cost of revenue | 147,961 | 131,132 | 91,566 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,771 | 11,613 | 6,924 | |||||||
NOPBT Margin | 13.34% | 8.14% | 7.03% | |||||||
Operating Taxes | 5,818 | 3,610 | 1,624 | |||||||
Tax Rate | 25.55% | 31.09% | 23.45% | |||||||
NOPAT | 16,953 | 8,003 | 5,300 | |||||||
Net income | 18,398 8.93% | 16,890 180.84% | 6,014 12.94% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,652 | 5,838 | 4,202 | |||||||
Long-term debt | 11,210 | 16,109 | 10,873 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 3,350 | 2,925 | 3,682 | |||||||
Net debt | (42,350) | (12,603) | (13,844) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 25,553 | 4,657 | 9,206 | |||||||
CAPEX | (411) | (572) | (1,037) | |||||||
Cash from investing activities | (3,109) | 1,482 | (6,897) | |||||||
Cash from financing activities | 2,564 | 6,846 | 5,202 | |||||||
FCF | 24,141 | (6,689) | 5,990 | |||||||
Balance | ||||||||||
Cash | 55,035 | 29,914 | 17,444 | |||||||
Long term investments | 3,177 | 4,636 | 11,475 | |||||||
Excess cash | 49,675 | 27,413 | 23,994 | |||||||
Stockholders' equity | 92,085 | 72,994 | 56,225 | |||||||
Invested Capital | 95,277 | 94,050 | 74,314 | |||||||
ROIC | 17.91% | 9.51% | 7.30% | |||||||
ROCE | 15.71% | 9.56% | 7.04% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,351 | 4,343 | 4,343 | |||||||
Price | 35.81 12,549.24% | 0.28 44.44% | 0.20 0.77% | |||||||
Market cap | 155,809 12,572.54% | 1,230 44.44% | 851 0.77% | |||||||
EV | 114,088 | (11,563) | (12,373) | |||||||
EBITDA | 28,007 | 14,640 | 9,793 | |||||||
EV/EBITDA | 4.07 | |||||||||
Interest | ||||||||||
Interest/NOPBT |