Stock SCOP SCOPE METALS GROUP LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Scope Metals Group Ltd.

Equities

SCOP

IL0002880198

Iron & Steel

Market Closed - TEL AVIV STOCK EXCHANGE
Other stock markets
 10:25:00 2024-05-15 am EDT 		5-day change 1st Jan Change
12,480 ILa -0.32% Intraday chart for Scope Metals Group Ltd. +0.89% +15.99%
Mar. 12 Scope Metals Group Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Scope Metals Group Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,006 860.7 708.3 1,484 1,512 1,318
Enterprise Value (EV) 1 1,527 1,511 1,403 2,126 2,054 1,861
P/E ratio 9.94 x 10.8 x 11 x 8.07 x 7.29 x 8.55 x
Yield 8.66% 5.06% 9.23% 11.6% - -
Capitalization / Revenue 0.85 x 0.75 x 0.64 x 1.09 x 0.92 x 0.8 x
EV / Revenue 1.3 x 1.32 x 1.27 x 1.56 x 1.25 x 1.14 x
EV / EBITDA 8.67 x 10 x 10.3 x 7.36 x 6.01 x 7.38 x
EV / FCF 45.1 x -268 x 50.1 x 23.3 x -61.5 x -31.3 x
FCF Yield 2.22% -0.37% 2% 4.29% -1.63% -3.2%
Price to Book 2.16 x 2.06 x 1.83 x 3.16 x 1.99 x 1.34 x
Nbr of stocks (in thousands) 10,894 10,894 10,894 11,456 11,537 12,252
Reference price 2 92.36 79.01 65.02 129.5 131.1 107.6
Announcement Date 3/25/19 3/24/20 3/7/21 3/8/22 3/19/23 3/12/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,178 1,144 1,103 1,365 1,647 1,638
EBITDA 1 176.1 150.5 136.6 288.8 341.6 252.2
EBIT 1 154.5 129.7 112.5 262.8 314.6 220.8
Operating Margin 13.12% 11.34% 10.2% 19.25% 19.1% 13.48%
Earnings before Tax (EBT) 1 132.8 105.4 86.48 241.5 282.5 202.7
Net income 1 101.2 79.4 64.51 184 214.4 153.9
Net margin 8.59% 6.94% 5.85% 13.48% 13.02% 9.4%
EPS 2 9.290 7.292 5.924 16.05 17.98 12.59
Free Cash Flow 1 33.89 -5.645 27.99 91.11 -33.39 -59.5
FCF margin 2.88% -0.49% 2.54% 6.67% -2.03% -3.63%
FCF Conversion (EBITDA) 19.24% - 20.49% 31.55% - -
FCF Conversion (Net income) 33.5% - 43.39% 49.52% - -
Dividend per Share 2 8.000 4.000 6.000 15.00 - -
Announcement Date 3/25/19 3/24/20 3/7/21 3/8/22 3/19/23 3/12/24
1ILS in Million2ILS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 521 650 694 642 542 543
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.957 x 4.322 x 5.083 x 2.223 x 1.586 x 2.153 x
Free Cash Flow 1 33.9 -5.64 28 91.1 -33.4 -59.5
ROE (net income / shareholders' equity) 22.6% 18% 16% 42.7% 33.5% 17.2%
ROA (Net income/ Total Assets) 6.7% 5.41% 4.54% 10% 10.4% 6.51%
Assets 1 1,509 1,467 1,421 1,839 2,070 2,362
Book Value Per Share 2 42.90 38.30 35.60 41.00 65.70 80.40
Cash Flow per Share 2 27.00 23.00 32.10 27.20 36.60 23.60
Capex 1 41.2 100 54.9 29.1 76.3 72.7
Capex / Sales 3.49% 8.74% 4.98% 2.13% 4.63% 4.44%
Announcement Date 3/25/19 3/24/20 3/7/21 3/8/22 3/19/23 3/12/24
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Metal Merchant Wholesale

1st Jan change Capi.
SCOPE METALS GROUP LTD. Stock Scope Metals Group Ltd.
+15.99% 415M
CITIC METAL CO., LTD Stock CITIC Metal Co., Ltd
+7.26% 5.7B
BAIYIN NONFERROUS GROUP CO., LTD. Stock Baiyin Nonferrous Group Co., Ltd.
+20.07% 3.21B
MINMETALS DEVELOPMENT CO., LTD. Stock Minmetals Development Co., Ltd.
-15.25% 1.19B
THEME INTERNATIONAL HOLDINGS LIMITED Stock Theme International Holdings Limited
+33.33% 1.1B
ZHEJIANG DEVELOPMENT GROUP CO.,LTD Stock Zhejiang Development Group Co.,Ltd
+10.81% 780M
CRYTEL MAURITIUS LIMITED Stock Crytel Mauritius Limited
0.00% 665M
SHANGHAI MATERIAL TRADING CO., LTD. Stock Shanghai Material Trading Co., Ltd.
-12.14% 533M
JACQUET METALS Stock Jacquet Metals
+2.04% 471M
SHINSHO CORPORATION Stock Shinsho Corporation
+22.36% 388M
Metal Merchant Wholesale
  1. Stock Market
  2. Equities
  3. SCOP Stock
  4. Financials Scope Metals Group Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW