Valuation Ashtrom Group Ltd.

Stocks

Market Closed - TEL AVIV STOCK EXCHANGE 12:26:45 11/09/26 am AEST			5-day change	1st Jan Change
5,788.00 ^ILa	-1.60%		-6.22%	-17.49%

26/08	Ashtrom Group Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
30/06	Migdal Insurance and Financial Holdings Ltd. signed a letter of intent to acquire 20% stake in Ashtrom Residential for Rent Limited Partnership from Ashtrom Group Ltd. for ILS 451.1 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,384	8,526	6,649	5,771	6,446	7,824
Change	-	33.55%	-22.01%	-13.21%	11.7%	21.38%
Enterprise Value (EV) ¹	13,003	15,841	15,545	18,002	19,733	21,421
Change	-	21.83%	-1.87%	15.81%	9.61%	8.55%
P/E	16.8x	6.92x	7.14x	186x	38.1x	28.9x
PBR	1.97x	2.12x	1.37x	1.22x	1.31x	1.41x
PEG	-	0x	-0.3x	-1.9x	0x	0.6x
Capitalization / Revenue	1.38x	1.91x	1.29x	1.2x	1.45x	1.68x
EV / Revenue	2.81x	3.55x	3.02x	3.74x	4.42x	4.6x
EV / EBITDA	21.2x	26.4x	19.3x	29.6x	33.2x	36.5x
EV / EBIT	22.8x	28.8x	20.6x	32.7x	39.4x	44x
EV / FCF	-153x	41.4x	-466x	-21.7x	-42.7x	-20.2x
FCF Yield	-0.65%	2.42%	-0.21%	-4.62%	-2.34%	-4.94%
Dividend per Share ²	2.977	2.966	3.161	-	0.7177	0.8966
Rate of return	4.69%	3.51%	4.81%	-	1.13%	1.28%
EPS ²	3.766	12.2	9.196	0.3058	1.67	2.43
Distribution rate	79.1%	24.3%	34.4%	-	43%	36.9%
Net sales ¹	4,633	4,464	5,153	4,819	4,459	4,652
EBITDA ¹	614	599.4	805.4	607.2	593.8	586.3
EBIT ¹	570.8	550.2	754.9	550.2	501.3	486.7
Net income ¹	328.6	1,231	930.8	30.96	169.7	270.7
Net Debt ¹	6,618	7,315	8,895	12,232	13,287	13,597
Reference price ²	63.43	84.40	65.69	57.01	63.55	70.15
Nbr of stocks (in thousands)	100,652	101,023	101,225	101,225	101,428	111,529
Announcement Date	21/3/21	23/3/22	22/3/23	27/3/24	26/3/25	25/3/26

¹ILS in Million²ILS

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASHTROM GROUP LTD.	-	-	-	-	2.12B
QUANTA SERVICES, INC.	53.95x	2.48x	23.7x	0.07%	93.02B
VINCI	12.17x	1.05x	5.73x	4.81%	71.23B
COMFORT SYSTEMS USA, INC.	32.75x	4.11x	22.32x	0.21%	55.9B
LARSEN & TOUBRO LIMITED	26.58x	2.04x	20.06x	1.15%	56.91B
FERROVIAL N.V.	50.33x	4.01x	25.51x	1.81%	40.19B
HOCHTIEF AG	28.45x	0.7x	11.59x	2.18%	35.8B
EMCOR GROUP, INC.	22.85x	1.56x	14.37x	0.2%	33.01B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.61x	0.46x	7.27x	2.61%	31.19B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.07x	0.31x	5.83x	5.8%	27.03B
Average	28.31x	1.86x	15.15x	2.09%	44.64B
Weighted average by Cap.	31.21x	2.05x	16.43x	1.85%