XTAETTAM
Market cap195mUSD
Dec 24, Last price
672.40ILS
1D
0.16%
1Q
14.88%
Jan 2017
117.18%
Name
Tiv Taam Holdings 1 Ltd
Chart & Performance
Profile
Tiv Taam Holdings 1 Ltd. owns and operates a chain of food retail stores in Israel. The company provides fruits and vegetables, meat and chicken products, fish and sea fruits, eggs, milk, salads, cheese products, sausages, breads and pastries, canned food pasta dressing and spreads, nuts, seeds, snacks, dried fruits, spices, cereal snacks and sweets, frozen vegetables and fruits, frozen food and concentrates, beverages, wine/beer and alcohol products, cigarettes, bath and cosmetics, housewares, kitchen products, toys, stationery and office products, leisure products, electrical and lighting accessories, and home care and animal products. It also offers its products through online. The company was formerly known as World Group Holdings Ltd. and changed its name to Tiv Taam Holdings 1 Ltd. in May 2007. The company was founded in 1965 and is based in Hadera, 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 | 1,675,539 4.78% | 1,599,167 0.29% | 1,594,566 0.98% | |||||||
Cost of revenue | 1,581,225 | 1,113,201 | 1,112,567 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 94,314 | 485,966 | 481,999 | |||||||
NOPBT Margin | 5.63% | 30.39% | 30.23% | |||||||
Operating Taxes | 11,348 | 18,316 | 20,927 | |||||||
Tax Rate | 12.03% | 3.77% | 4.34% | |||||||
NOPAT | 82,966 | 467,650 | 461,072 | |||||||
Net income | 37,654 -38.37% | 61,097 -12.77% | 70,040 14.17% | |||||||
Dividends | (14,358) | (17,774) | (23,798) | |||||||
Dividend yield | 2.60% | 2.65% | 2.00% | |||||||
Proceeds from repurchase of equity | (19,308) | 15,058 | ||||||||
BB yield | 2.88% | -1.27% | ||||||||
Debt | ||||||||||
Debt current | 77,958 | 84,725 | 50,907 | |||||||
Long-term debt | 1,170,030 | 1,105,263 | 955,149 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 11,616 | 7,174 | 8,934 | |||||||
Net debt | 1,232,975 | 1,146,504 | 957,412 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 137,150 | 105,637 | 158,110 | |||||||
CAPEX | (86,603) | (56,095) | (49,340) | |||||||
Cash from investing activities | (95,552) | (57,860) | (49,063) | |||||||
Cash from financing activities | (70,069) | (52,937) | (94,920) | |||||||
FCF | 34,573 | 344,619 | 441,385 | |||||||
Balance | ||||||||||
Cash | 15,013 | 43,484 | 48,644 | |||||||
Long term investments | ||||||||||
Excess cash | ||||||||||
Stockholders' equity | (105,585) | (61,966) | (106,364) | |||||||
Invested Capital | 1,040,955 | 935,030 | 840,925 | |||||||
ROIC | 8.40% | 52.66% | 53.46% | |||||||
ROCE | 10.08% | 55.43% | 65.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 106,483 | 106,483 | 106,884 | |||||||
Price | 5.19 -17.63% | 6.30 -43.34% | 11.12 60.93% | |||||||
Market cap | 552,647 -17.63% | 670,949 -43.55% | 1,188,550 58.14% | |||||||
EV | 1,785,622 | 1,885,445 | 2,214,658 | |||||||
EBITDA | 199,618 | 583,676 | 572,288 | |||||||
EV/EBITDA | 8.95 | 3.23 | 3.87 | |||||||
Interest | 32,930 | 24,138 | 20,490 | |||||||
Interest/NOPBT | 34.92% | 4.97% | 4.25% |