XTAETGI
Market cap37mUSD
Dec 24, Last price
184.40ILS
1D
-1.60%
1Q
1.04%
Jan 2017
280.21%
Name
TGI Infrastructures Ltd
Chart & Performance
Profile
Tgi Infrastructures Ltd, together with its subsidiary, produces, processes, and markets mechanical assemblies made of aluminum and magnesium for the automotive industry in Israel. It offers engine parts, such as oil basins, valve caps, sealing caps, transfer assembly parts, gear, steering rod parts, and other products. The company was formerly known as Tadir-Gan (Precision Products) 1993 Ltd. and changed its name to Tgi Infrastructures Ltd in March 2022. Tgi Infrastructures Ltd was founded in 1993 and is based in Afula, 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 | 50,885 -68.91% | 163,648 131.16% | 70,795 23.04% | |||||||
Cost of revenue | 46,869 | 150,570 | 71,121 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,016 | 13,078 | (326) | |||||||
NOPBT Margin | 7.89% | 7.99% | ||||||||
Operating Taxes | 80 | (9,438) | 20,851 | |||||||
Tax Rate | 2.00% | |||||||||
NOPAT | 3,935 | 22,516 | (21,177) | |||||||
Net income | 4,358 -56.40% | 9,994 -151.09% | (19,561) | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 54,237 | |||||||||
BB yield | -51.75% | |||||||||
Debt | ||||||||||
Debt current | 8,174 | 26,130 | 6,618 | |||||||
Long-term debt | 23,014 | 111,877 | 31,955 | |||||||
Deferred revenue | 1,187 | |||||||||
Other long-term liabilities | 2,457 | 35,586 | 4,357 | |||||||
Net debt | 27,047 | 104,633 | 34,962 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,875 | 2,166 | (2,952) | |||||||
CAPEX | (1,460) | (3,806) | (3,747) | |||||||
Cash from investing activities | (2,111) | (44,068) | (3,301) | |||||||
Cash from financing activities | (6,980) | 71,846 | 8,152 | |||||||
FCF | 26,367 | (18,304) | (17,404) | |||||||
Balance | ||||||||||
Cash | 4,141 | 33,124 | 3,611 | |||||||
Long term investments | 250 | |||||||||
Excess cash | 1,597 | 25,192 | 71 | |||||||
Stockholders' equity | (51,783) | (221,617) | (252,134) | |||||||
Invested Capital | 112,552 | 465,958 | 283,725 | |||||||
ROIC | 1.36% | 6.01% | ||||||||
ROCE | 6.61% | 5.34% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 74,377 | 53,802 | 41,175 | |||||||
Price | 2.34 19.97% | 1.95 | ||||||||
Market cap | 173,819 65.85% | 104,806 | ||||||||
EV | 208,783 | 228,842 | ||||||||
EBITDA | 8,599 | 24,188 | 5,223 | |||||||
EV/EBITDA | 24.28 | 9.46 | ||||||||
Interest | 1,914 | 1,635 | ||||||||
Interest/NOPBT | 14.64% |