Computer Direct Group Ltd. (TLV: CMDR)
Israel
· Delayed Price · Currency is ILS · Price in ILA39,250
+100 (0.26%)
Dec 22, 2024, 10:41 AM IDT
Computer Direct Group Income Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 3,925 | 3,698 | 3,211 | 2,724 | 1,891 | 1,610 | Upgrade
|
| Revenue Growth (YoY) | 10.66% | 15.17% | 17.84% | 44.11% | 17.41% | 12.20% | Upgrade
|
| Cost of Revenue | 3,332 | 3,139 | 2,699 | 2,279 | 1,570 | 1,326 | Upgrade
|
| Gross Profit | 593.28 | 558.55 | 511.13 | 445.06 | 320.47 | 283.78 | Upgrade
|
| Selling, General & Admin | 295.66 | 296.06 | 275.47 | 245.62 | 175.71 | 167.31 | Upgrade
|
| Other Operating Expenses | - | - | - | - | - | -8.09 | Upgrade
|
| Operating Expenses | 295.66 | 296.06 | 275.47 | 245.62 | 175.71 | 159.22 | Upgrade
|
| Operating Income | 297.62 | 262.49 | 235.66 | 199.44 | 144.76 | 124.56 | Upgrade
|
| Interest Expense | -18.45 | -19.6 | -16.35 | -15.6 | -8.57 | -7.94 | Upgrade
|
| Interest & Investment Income | 5.11 | 2.29 | - | - | 0.58 | 0.92 | Upgrade
|
| Earnings From Equity Investments | 2.21 | 1.46 | 1.08 | 1.41 | 0.78 | 0.67 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.26 | -0.26 | 1.89 | -0.88 | -1.29 | -1.07 | Upgrade
|
| Other Non Operating Income (Expenses) | 3.52 | 3.52 | 3.25 | -0.41 | -0.91 | -1.06 | Upgrade
|
| EBT Excluding Unusual Items | 289.75 | 249.91 | 225.53 | 183.96 | 135.35 | 116.09 | Upgrade
|
| Other Unusual Items | -1.26 | -1.26 | -2.37 | -1.21 | -4.09 | -5.8 | Upgrade
|
| Pretax Income | 288.5 | 248.65 | 223.16 | 182.75 | 131.25 | 110.29 | Upgrade
|
| Income Tax Expense | 65.36 | 57.37 | 53.1 | 41.68 | 30.67 | 24.06 | Upgrade
|
| Earnings From Continuing Operations | 223.14 | 191.28 | 170.07 | 141.07 | 100.58 | 86.22 | Upgrade
|
| Minority Interest in Earnings | -141.85 | -120.34 | -105.53 | -84.53 | -58.51 | -46.71 | Upgrade
|
| Net Income | 81.29 | 70.94 | 64.53 | 56.54 | 42.08 | 39.52 | Upgrade
|
| Net Income to Common | 81.29 | 70.94 | 64.53 | 56.54 | 42.08 | 39.52 | Upgrade
|
| Net Income Growth | 16.27% | 9.93% | 14.13% | 34.39% | 6.47% | 27.19% | Upgrade
|
| Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 | Upgrade
|
| Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 | Upgrade
|
| Shares Change (YoY) | -0.01% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 23.69 | 20.67 | 18.80 | 16.48 | 12.26 | 11.51 | Upgrade
|
| EPS (Diluted) | 23.69 | 20.67 | 18.80 | 16.48 | 12.26 | 11.51 | Upgrade
|
| EPS Growth | 16.28% | 9.93% | 14.13% | 34.39% | 6.47% | 27.23% | Upgrade
|
| Free Cash Flow | 394.15 | 333.54 | 290.42 | 280.95 | 240.96 | 48.25 | Upgrade
|
| Free Cash Flow Per Share | 114.87 | 97.19 | 84.62 | 81.86 | 70.21 | 14.06 | Upgrade
|
| Dividend Per Share | 41.200 | 17.500 | 11.600 | 35.219 | 7.285 | 21.057 | Upgrade
|
| Dividend Growth | 220.62% | 50.86% | -67.06% | 383.43% | -65.40% | 257.72% | Upgrade
|
| Gross Margin | 15.12% | 15.11% | 15.92% | 16.34% | 16.95% | 17.62% | Upgrade
|
| Operating Margin | 7.58% | 7.10% | 7.34% | 7.32% | 7.66% | 7.74% | Upgrade
|
| Profit Margin | 2.07% | 1.92% | 2.01% | 2.08% | 2.23% | 2.45% | Upgrade
|
| Free Cash Flow Margin | 10.04% | 9.02% | 9.05% | 10.31% | 12.75% | 3.00% | Upgrade
|
| EBITDA | 339.99 | 295.45 | 268.07 | 310.43 | 206.82 | 167.56 | Upgrade
|
| EBITDA Margin | 8.66% | 7.99% | 8.35% | 11.39% | 10.94% | 10.41% | Upgrade
|
| D&A For EBITDA | 42.37 | 32.96 | 32.41 | 110.99 | 62.06 | 43 | Upgrade
|
| EBIT | 297.62 | 262.49 | 235.66 | 199.44 | 144.76 | 124.56 | Upgrade
|
| EBIT Margin | 7.58% | 7.10% | 7.34% | 7.32% | 7.66% | 7.74% | Upgrade
|
| Effective Tax Rate | 22.66% | 23.07% | 23.79% | 22.81% | 23.37% | 21.82% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.