Financials Orad Ltd

Equities

ORAD

IL0011044968

Communications & Networking

Market Closed - TEL AVIV STOCK EXCHANGE 07:54:31 30/05/2024 pm IST 5-day change 1st Jan Change
58 ILa -.--% Intraday chart for Orad Ltd -9.23% -2.03%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 88.5 48.71 57.1 59.81 38.44 55.24
Enterprise Value (EV) 1 151.4 117.2 131.2 132.6 106.5 123
P/E ratio -4.35 x 12 x -4.08 x 11.9 x 7.51 x 8.46 x
Yield - - - - - -
Capitalization / Revenue 0.28 x 0.28 x 0.39 x 0.38 x 0.23 x 0.34 x
EV / Revenue 0.47 x 0.68 x 0.9 x 0.83 x 0.63 x 0.75 x
EV / EBITDA -15.6 x 7.82 x -75.4 x 14.5 x 9.41 x 9.95 x
EV / FCF 6.05 x -21.1 x 6.07 x 7.19 x 17.5 x 7.77 x
FCF Yield 16.5% -4.73% 16.5% 13.9% 5.71% 12.9%
Price to Book 3.72 x 1.31 x 2.45 x 2.14 x 1.11 x 1.34 x
Nbr of stocks (in thousands) 73,200 93,306 93,306 93,306 93,306 93,306
Reference price 2 1.209 0.5220 0.6120 0.6410 0.4120 0.5920
Announcement Date 31/03/19 19/03/20 30/03/21 24/03/22 28/03/23 28/03/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 320.6 172.9 145.8 158.8 169.7 164.7
EBITDA 1 -9.723 14.99 -1.74 9.141 11.32 12.36
EBIT 1 -12.45 12.82 -3.288 7.984 10.33 11.63
Operating Margin -3.88% 7.42% -2.25% 5.03% 6.09% 7.06%
Earnings before Tax (EBT) 1 -17.36 4.956 -11.46 3.596 4.489 6.162
Net income 1 -20.34 4.044 -13.66 5.02 5.116 6.262
Net margin -6.34% 2.34% -9.37% 3.16% 3.01% 3.8%
EPS 2 -0.2778 0.0434 -0.1500 0.0538 0.0549 0.0700
Free Cash Flow 1 25.03 -5.549 21.6 18.43 6.087 15.84
FCF margin 7.81% -3.21% 14.81% 11.61% 3.59% 9.62%
FCF Conversion (EBITDA) - - - 201.65% 53.77% 128.12%
FCF Conversion (Net income) - - - 367.18% 118.97% 252.93%
Dividend per Share - - - - - -
Announcement Date 31/03/19 19/03/20 30/03/21 24/03/22 28/03/23 28/03/24
1ILS in Million2ILS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 62.9 68.5 74.1 72.8 68.1 67.8
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -6.474 x 4.569 x -42.56 x 7.961 x 6.017 x 5.482 x
Free Cash Flow 1 25 -5.55 21.6 18.4 6.09 15.8
ROE (net income / shareholders' equity) -45.9% 14.9% -45.1% 19.6% 16.3% 16.5%
ROA (Net income/ Total Assets) -3.53% 4.77% -1.53% 3.85% 4.83% 5.45%
Assets 1 576.2 84.79 891 130.3 106 115
Book Value Per Share 2 0.3300 0.4000 0.2500 0.3000 0.3700 0.4400
Cash Flow per Share 2 0.0700 0.0400 0.0500 0.0800 0.0800 0.0400
Capex 1 1.31 0.6 0.23 1.05 0.24 0.52
Capex / Sales 0.41% 0.35% 0.16% 0.66% 0.14% 0.31%
Announcement Date 31/03/19 19/03/20 30/03/21 24/03/22 28/03/23 28/03/24
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA