XTAETLSY
Market cap461mUSD
Dec 24, Last price
18,650.00ILS
1D
2.81%
1Q
4.78%
Jan 2017
578.92%
Name
Telsys Ltd
Chart & Performance
Profile
Telsys Ltd. imports, markets, and distributes electronic components in Israel. The company offers semiconductors, subsystems, passives, connectors, microwaves, telecom/datacom products, and others. It also provides specialized services. The company was founded in 1963 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 | 548,819 26.75% | 432,993 62.57% | 266,341 -17.63% | |||||||
Cost of revenue | 303,398 | 270,061 | 167,135 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 245,421 | 162,932 | 99,206 | |||||||
NOPBT Margin | 44.72% | 37.63% | 37.25% | |||||||
Operating Taxes | 17,631 | 9,470 | 6,571 | |||||||
Tax Rate | 7.18% | 5.81% | 6.62% | |||||||
NOPAT | 227,790 | 153,462 | 92,635 | |||||||
Net income | 128,416 44.21% | 89,046 106.07% | 43,211 7.68% | |||||||
Dividends | (169,100) | (61,900) | (50,500) | |||||||
Dividend yield | 10.51% | 4.88% | 4.51% | |||||||
Proceeds from repurchase of equity | 70,138 | 217 | (23,906) | |||||||
BB yield | -4.36% | -0.02% | 2.13% | |||||||
Debt | ||||||||||
Debt current | 21,466 | 3,510 | 9,266 | |||||||
Long-term debt | 21,296 | 24,892 | 41,378 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,188 | 656 | 764 | |||||||
Net debt | (28,105) | (31,400) | (35,722) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 155,528 | 91,444 | 132,998 | |||||||
CAPEX | (1,652) | (7,833) | (7,951) | |||||||
Cash from investing activities | (1,277) | (215) | (12,424) | |||||||
Cash from financing activities | (150,197) | (114,868) | (79,603) | |||||||
FCF | 166,316 | 142,874 | 136,650 | |||||||
Balance | ||||||||||
Cash | 67,614 | 62,102 | 86,366 | |||||||
Long term investments | 3,253 | (2,300) | ||||||||
Excess cash | 43,426 | 38,152 | 73,049 | |||||||
Stockholders' equity | 235,719 | 247,833 | 222,169 | |||||||
Invested Capital | 284,340 | 229,045 | 167,533 | |||||||
ROIC | 88.74% | 77.39% | 45.30% | |||||||
ROCE | 74.88% | 60.50% | 40.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,773 | 6,489 | 6,494 | |||||||
Price | 237.50 21.48% | 195.50 13.27% | 172.60 32.67% | |||||||
Market cap | 1,608,484 26.79% | 1,268,589 13.18% | 1,120,813 34.02% | |||||||
EV | 1,612,481 | 1,278,876 | 1,122,962 | |||||||
EBITDA | 265,807 | 180,537 | 115,569 | |||||||
EV/EBITDA | 6.07 | 7.08 | 9.72 | |||||||
Interest | 2,821 | 1,527 | 1,567 | |||||||
Interest/NOPBT | 1.15% | 0.94% | 1.58% |