Financials Avgol Industries 1953 Ltd

Equities

AVGL

IL0011009573

Textiles & Leather Goods

Market Closed - TEL AVIV STOCK EXCHANGE 07:24:09 2024-04-25 am EDT 5-day change 1st Jan Change
124.6 ILa +0.48% Intraday chart for Avgol Industries 1953 Ltd -1.19% -22.27%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 301.6 224.1 297 255.8 148.9 131.7
Enterprise Value (EV) 1 530.2 450.5 437.1 412.4 278.6 263.3
P/E ratio 25.7 x 18.4 x 8.08 x 31.9 x 5.41 x 34.1 x
Yield - - - - - -
Capitalization / Revenue 0.71 x 0.54 x 0.78 x 0.54 x 0.35 x 0.41 x
EV / Revenue 1.24 x 1.09 x 1.14 x 0.87 x 0.65 x 0.83 x
EV / EBITDA 9.89 x 7.38 x 5.04 x 8.07 x 4.22 x 6.38 x
EV / FCF 20.4 x 85.4 x 5.37 x -25 x 16 x 69.6 x
FCF Yield 4.9% 1.17% 18.6% -3.99% 6.24% 1.44%
Price to Book 2.43 x 1.57 x 1.7 x 1.39 x 0.71 x 0.66 x
Nbr of stocks (in thousands) 296,754 296,853 296,853 296,853 296,853 296,853
Reference price 2 1.016 0.7548 1.000 0.8618 0.5015 0.4438
Announcement Date 2/25/19 2/24/20 2/24/21 2/21/22 2/28/23 2/21/24
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 427.8 413.9 383 471.4 426.8 318.1
EBITDA 1 53.6 61.04 86.78 51.11 66.02 41.25
EBIT 1 29 36.93 62.74 26.79 41.32 16.66
Operating Margin 6.78% 8.92% 16.38% 5.68% 9.68% 5.24%
Earnings before Tax (EBT) 1 15.21 15.18 48.96 14.7 36 5.971
Net income 1 11.68 12.24 36.76 8.139 27.51 3.993
Net margin 2.73% 2.96% 9.6% 1.73% 6.44% 1.26%
EPS 2 0.0395 0.0410 0.1238 0.0270 0.0927 0.0130
Free Cash Flow 1 25.98 5.277 81.41 -16.46 17.39 3.786
FCF margin 6.07% 1.28% 21.25% -3.49% 4.07% 1.19%
FCF Conversion (EBITDA) 48.48% 8.65% 93.81% - 26.34% 9.18%
FCF Conversion (Net income) 222.56% 43.12% 221.49% - 63.22% 94.81%
Dividend per Share - - - - - -
Announcement Date 2/25/19 2/24/20 2/24/21 2/21/22 2/28/23 2/21/24
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 229 226 140 157 130 132
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.264 x 3.71 x 1.614 x 3.063 x 1.964 x 3.19 x
Free Cash Flow 1 26 5.28 81.4 -16.5 17.4 3.79
ROE (net income / shareholders' equity) 8.88% 9.14% 23.2% 4.56% 14% 1.95%
ROA (Net income/ Total Assets) 3.57% 4.84% 8.33% 3.51% 5.41% 2.3%
Assets 1 326.9 252.7 441.3 231.6 508.5 174
Book Value Per Share 2 0.4200 0.4800 0.5900 0.6200 0.7100 0.6700
Cash Flow per Share 2 0.1400 0.1200 0.2500 0.2200 0.2100 0.1700
Capex 1 13.1 8.25 8.62 43.1 27.2 31.7
Capex / Sales 3.07% 1.99% 2.25% 9.14% 6.38% 9.96%
Announcement Date 2/25/19 2/24/20 2/24/21 2/21/22 2/28/23 2/21/24
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. AVGL Stock
  4. Financials Avgol Industries 1953 Ltd