Financials Utron Ltd

Equities

UTRN

IL0011571143

Construction & Engineering

Market Closed - TEL AVIV STOCK EXCHANGE 13:49:55 19/05/2024 BST 5-day change 1st Jan Change
417.5 ILa +0.65% Intraday chart for Utron Ltd -1.63% +13.05%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 128.6 169 188.1 159 75.95
Enterprise Value (EV) 1 132.5 144.4 158.9 156.4 84.61
P/E ratio -4.64 x -4.64 x 173 x 72.9 x 73.9 x
Yield - - - - -
Capitalization / Revenue 2.24 x 3.94 x 2.38 x 1.21 x 0.74 x
EV / Revenue 2.31 x 3.37 x 2.01 x 1.19 x 0.83 x
EV / EBITDA -6.09 x -6.06 x 61.3 x 36.4 x 32.8 x
EV / FCF -8.72 x 20.7 x 25.5 x -5.32 x -7.5 x
FCF Yield -11.5% 4.83% 3.93% -18.8% -13.3%
Price to Book 2.41 x 3.48 x 3.91 x 2.91 x 1.32 x
Nbr of stocks (in thousands) 15,829 20,566 20,566 20,566 20,566
Reference price 2 8.122 8.215 9.146 7.730 3.693
Announcement Date 30/03/20 28/03/21 23/03/22 21/03/23 26/03/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 66.67 57.43 42.89 78.98 130.9 102.1
EBITDA 1 2.159 -21.75 -23.81 2.591 4.294 2.576
EBIT 1 1.292 -22.54 -24.55 1.863 3.547 1.788
Operating Margin 1.94% -39.26% -57.24% 2.36% 2.71% 1.75%
Earnings before Tax (EBT) 1 0.146 -25.9 -31.12 3.157 2.937 1.366
Net income 1 -1.641 -25.91 -31.14 1.092 2.181 1.032
Net margin -2.46% -45.12% -72.61% 1.38% 1.67% 1.01%
EPS 2 -0.1190 -1.752 -1.771 0.0530 0.1060 0.0500
Free Cash Flow 1 -0.6786 -15.19 6.978 6.238 -29.37 -11.29
FCF margin -1.02% -26.46% 16.27% 7.9% -22.44% -11.05%
FCF Conversion (EBITDA) - - - 240.74% - -
FCF Conversion (Net income) - - - 571.21% - -
Dividend per Share - - - - - -
Announcement Date 28/03/19 30/03/20 28/03/21 23/03/22 21/03/23 26/03/24
1ILS in Million2ILS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 109 3.94 - - - 8.66
Net Cash position 1 - - 24.6 29.2 2.6 -
Leverage (Debt/EBITDA) 50.36 x -0.1814 x - - - 3.361 x
Free Cash Flow 1 -0.68 -15.2 6.98 6.24 -29.4 -11.3
ROE (net income / shareholders' equity) 2.05% 213% -61.1% 2.26% 4.24% 1.84%
ROA (Net income/ Total Assets) 1.18% -17.3% -15.2% 1.17% 2.08% 0.98%
Assets 1 -139.5 149.5 204.6 92.94 105 105.1
Book Value Per Share 2 -5.650 3.370 2.360 2.340 2.660 2.810
Cash Flow per Share 2 0.8000 0.5700 1.990 1.910 1.010 0.6000
Capex 1 0.21 0.23 0.04 0.13 0.3 0.39
Capex / Sales 0.32% 0.39% 0.09% 0.17% 0.23% 0.39%
Announcement Date 28/03/19 30/03/20 28/03/21 23/03/22 21/03/23 26/03/24
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA