XTAETDRN
Market cap603mUSD
Dec 24, Last price
25,700.00ILS
1D
-0.50%
1Q
32.27%
Jan 2017
198.56%
Name
Tadiran Group Ltd
Chart & Performance
Profile
Tadiran Group Ltd, through its subsidiaries, engages in the development, manufacturing, import, marketing, and distribution of air conditioning systems in Israel. The company offers overhead air conditioners, mini central air conditioners, multi systems inverters, VRF boxes, and multi inverters for the residential, commercial, and industrial markets under the Tadiran, Amcor, and Toshiba brands. It also imports, markets, and distributes various home appliances under the Amcor and Crystal brands; and provides warranty and maintenance services, as well as energy efficiency services. The company was formerly known as Tadiran Holdings Ltd and changed its name to Tadiran Group Ltd in May 2021. Tadiran Group Ltd was founded in 1989 and is based in Petah Tikva, 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 | 1,954,542 -14.33% | 2,281,590 57.59% | 1,447,791 46.31% | |||||||
Cost of revenue | 1,844,306 | 1,971,099 | 1,195,704 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 110,236 | 310,491 | 252,087 | |||||||
NOPBT Margin | 5.64% | 13.61% | 17.41% | |||||||
Operating Taxes | 39,212 | 56,362 | 41,380 | |||||||
Tax Rate | 35.57% | 18.15% | 16.41% | |||||||
NOPAT | 71,024 | 254,129 | 210,707 | |||||||
Net income | 96,173 10.25% | 87,235 -38.34% | 141,470 40.66% | |||||||
Dividends | (28,900) | (73,400) | (83,000) | |||||||
Dividend yield | 1.27% | 2.42% | 2.23% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 113,214 | 243,319 | 54,975 | |||||||
Long-term debt | 283,837 | 210,521 | 134,606 | |||||||
Deferred revenue | 199,788 | 5,109 | ||||||||
Other long-term liabilities | 196,354 | 31,123 | 22,055 | |||||||
Net debt | 339,000 | 311,199 | 39,132 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 109,158 | 86,516 | 27,663 | |||||||
CAPEX | (49,738) | (25,669) | (9,045) | |||||||
Cash from investing activities | 2,589 | (150,363) | (78,762) | |||||||
Cash from financing activities | (198,543) | 48,365 | (148,973) | |||||||
FCF | (18,608) | 140,091 | 27,687 | |||||||
Balance | ||||||||||
Cash | 39,127 | 120,836 | 129,469 | |||||||
Long term investments | 18,924 | 21,805 | 20,980 | |||||||
Excess cash | 28,562 | 78,059 | ||||||||
Stockholders' equity | 427,499 | 360,186 | 377,579 | |||||||
Invested Capital | 1,069,220 | 1,024,018 | 572,200 | |||||||
ROIC | 6.79% | 31.84% | 47.64% | |||||||
ROCE | 10.00% | 28.42% | 38.03% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,586 | 8,586 | 8,546 | |||||||
Price | 265.50 -24.70% | 352.60 -18.94% | 435.00 83.47% | |||||||
Market cap | 2,279,583 -24.70% | 3,027,424 -18.56% | 3,717,510 82.89% | |||||||
EV | 2,618,623 | 3,370,391 | 3,769,362 | |||||||
EBITDA | 161,062 | 353,119 | 279,551 | |||||||
EV/EBITDA | 16.26 | 9.54 | 13.48 | |||||||
Interest | 25,436 | 10,174 | 5,131 | |||||||
Interest/NOPBT | 23.07% | 3.28% | 2.04% |