Israel Acquisitions Corp

NASDAQ
ISRL
Stock
Yield per half year: +17.19%
Dividend yield: 0%
Sector: Financials

Reporting Israel Acquisitions Corp

Capitalization

IFRS
Reporting Annual Quarterly
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.2082 0.2082 0.00
Выручка, млрд $
0.0317 0.0422 0.0456 0.0504 0.0687 0.0939 0.0745 0.0549 0.0659 0.0813 0.0741 -2.84
Чистая прибыль, млрд $
0.0051 -0.0117 0.0013 -0.0715 -0.0146 0 -0.0001 0.0061 0.0028 0.0028 -0.0155 -152.31
EV, млрд $
0.0694 0.0474 0.0462 0.0000 0.000229 0.2058 0.085 0.085 0.0769 12.39
EBIT, млрд $
-0.0038 0.0148 -0.0213 0.0152 0.0261 0.0301 -0.000242 -0.0001 -0.001 -0.0021 0.0110 -152.08
EBITDA, млрд $
0.0256 -0.0108 0.0231 0.0324 0.0364 0 -0.0001 0.0061 0.0028 0.0028 0.0155 -38.72
OIBDA, млрд $
0.13 0.0811 0 -0.0001 -0.001 -0.0014 -0.0014 0.0417 -140.41
Баланс стоимость, млрд $
0.0176 0.000311 0.0071 -0.0173 0.00068 0 -0.0001 0.1489 -0.0069 -0.0069 0.0251 -16.79
FCF, млрд $
0.0038 -0.002 0.004 0.0147 0.0144 0.0082 0 -0.000363 0.0033 0.0033 0.0080 -25.83
Операционный денежный поток, млрд $
0.0198 0.0089 0.0155 0.0186 0.0172 0 0 -0.000363 0.0033 0.0033 0.0108 -26.61
Операционная прибыль, млрд $
0.0148 -0.0213 0.0152 0.0261 0.0301 0 -0.0001 -0.001 -0.0014 -0.0014 0.0107 -155.71
Операционные расходы, млрд $
0.0795 0.0974 0.0409 0.0413 0.0534 0 0.0001 0.001 0 0 0.0273 -52.39
CAPEX, млрд $
0.0036 0.0091 0.017 0.0205 0.0218 0.0049 0.000794 0.0042 0.009 0 0.0081 -16.22


Balance sheet

IFRS
Reporting Annual Quarterly
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0041 0.002 0.0221 0.0261 0.03 0.0139 0 0.000672 0.0000 0.0000 0.0186 -50.27
Short Term Investments $
0.0047 0.0161 0.0046 0.0001 0.00023 0.000261 0.000293 0.1537 0.0826 0.0826 0.0474 224.38
Total Receivables $
0.0074 0.0061 0.0065 0.0119 0.0148 0.0173 0.0125 0.0099 0.0125 0.0189 0.0142 1.78
Total Current Assets $
0.0254 0.0383 0.0397 0.0465 0.0374 0 0 0.1545 0.0826 0.0826 0.0721 15.78
Активы, млрд $
0.1589 0.147 0.1413 0.1088 0.1116 0.0000 0.000663 0.1545 0.0826 0.0826 0.0916 -5.36
Short Term Debt $
0.000601 0.0013 0.0001 0.0001 0.0001 0.0038 0.0000 0.000237 0.000825 0.000825 0.0010 52.51
Задолженность, млрд $
0.1412 0.1466 0.1342 0.1261 0.1109 0.0000 0.000715 0.0057 0.0069 0.0069 0.0501 -44.07
Чистый долг, млрд $
0.0719 0.0822 0.0694 0.0474 0.0462 0.0000 0.000229 -0.000672 0.000804 0.000804 0.0188 -55.75
Долг, млрд $
0.0955 0.0774 0.06 0.0000 0.000237 0.000825 0.000825 0.0468 -61.34
Interest income $
0
Расходы на обслуживание долга $
0.0099 0.0078 0.0063 0.0065 0.0068 0.0053 0.0048 0.0048 0.005 0.0053 -5.96
Чист. проц. доходы, млрд $
0 0
Амортизация, млрд $
0.0122 0.0108 0.0104 0.0079 0.0063 0.0064 0.000237 0.0001 0.0071 0.001 0.0040 2.42
Себестоимость, млрд $
0.0444 0.072 0.0795 0.0537 0.0297 0.0341 0.0094 0.0413 -34.75
Товарно материальные запасы $
0.0001 0.000122 0.000428 0.000829 0.000871 0.000697 0.000475 0.000563 0.0007 -7.45


Share

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.4618 -26.3 -5.36 -0.000189 -0.0173 0.3159 0.3804 0.3804 -0.9362 -158.91
Цена акции ао 10.74 11.36 13.33 13.33 11.81 7.47
Число акций ао, млн 2.72 2.72 2.72 2.72 2.72 19.93 4.17 19.22 7.42 7.42 10.69 22.23
FCF/акцию 1.4 -0.7444 1.48 5.41 5.29 3.01 0.0011 -0.0189 0.4515 0.4515 1.75 -38.87


Efficiency

IFRS
Reporting Annual Quarterly
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 29.11 -3773.95 34.07 1401.51 175.7 -1.5 252.16 8.16 3.97 3.97 -47.34 87.70 -53.14
ROA, % 3.23 -7.99 0.8708 -57.15 -13.21 -0.0091 -20.47 7.83 2.38 2.38 10.67 -4.6958 -170.98
ROS, % -3.94 5.46 -15.75 2.28 -108.36 -17.9 0 0 0 0 26.44 -26.8540 -226.80
ROCE, % 83.96 -6833.12 12.84 34.71 42.34 4776 138.35 -0.7027 -2.73 -2.73 -60.96 990.65 -157.79
Ebit margin, % 39.59 36.96 0 0 34.79 38.28 -3.38
Рентаб EBITDA, % 73.13 44.22 12.21 27.28 -14.56 42.05 49.17 44.79 0 0 38.87 29.75 10.42
Чистая рентаб, % -42.8 -6.6 16.18 4.85 -3.94 5.46 -15.75 2.28 -108.36 -17.9 26.43 -26.8540 -226.80
Operation Margin, % -5.53 15.76 -28.52 27.66 39.59 36.96 0 0 0 0 31.91 18.29 18.59
Доходность FCF, % -0.1744 -0.1744 0.00


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
33.99 29.86 29.86 25.61 31.93 -6.27
P/BV
1.39 1.11 1.11 -12.26 1.25 -10.64
P/FCF
0 0 0 0 19.35
E/P
0.0292 0 0 0 0.05 0.0292 0.00
EV/EBIT
1.82 1.54 -0.0414 -3.18 -196.76 -102.66 -41.11 -41.11 19.77 -68.7503 297.55
EV/EBITDA
-7.58 3.01 1.46 1.27 -1.98 -3.18 33.88 30.15 30.15 17.09 12.03 88.41
EV/S
0.7191 0.5676 0 0 0 0 6.84 0.6433 -11.16
EV/FCF
3.3 5.65 49.18 -566.75 25.4 25.4 25.4 24.43 -92.2240 35.07
Debt/EBITDA
4.14 2.39 1.65 -1.98 -3.3 -3.29 0.2925 0.2925 0.2925 1.91 -1.5970 -168.22
Netdebt/Ebitda
-7.58 3.01 1.46 1.27 -1.98 -3.18 -0.1106 0.285 0.285 0.285 0.97 -0.9401 -167.86
Debt/Ratio
0.7117 0.5378 0.2542 0.3576 0.3575 0.01 0.01 0.01 0.40 0.1979 -47.64
Debt/Equity
-4.49 88.28 -1.98 -4.56 0 -0.1204 0.0909 0.0909 -1.48 16.34 -74.73
Debt/Net Income
-1.08 -4.12 -1.98 -3.3 -3.29 0.2925 0.2925 0.2925 3.28 -1.5970 -168.22
PEG
-86.82 -86.82 3.23 -86.8200 0.00
Бета
0.1372 0.1407 1.08 1.08 0.73 0.4526 98.93
Индекс Альтмана
-54.13 0.7475 1.5 1.5 42.85 -17.2942 -130.26


Dividends

IFRS
Reporting Annual
LTM Industry average 5 year average CAGR 5
Дивиденд
0
Див доход, ао, %
0 1.81


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2017 2018 CAGR 5
CAPEX/Выручка, %
6.34 11.06 32.08