Valuation Isras Investment Company Ltd

Stocks

Market Closed - TEL AVIV STOCK EXCHANGE Other stock markets 12:24:14 31/07/26 am AEST			5-day change	1st Jan Change
84,770.00 ^ILa	+0.32%		+0.31%	-13.90%

18/05	Isras Investment Company Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
23/03	Isras Investment Company Ltd Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,508	4,448	3,648	4,111	4,361	4,878
Change	-	26.79%	-17.99%	12.7%	6.08%	11.86%
Enterprise Value (EV) ¹	6,096	7,234	6,527	7,089	7,566	8,370
Change	-	18.66%	-9.77%	8.6%	6.74%	10.61%
P/E	12.3x	5.59x	6.34x	8.7x	8.34x	12.7x
PBR	1.1x	1.14x	0.86x	0.9x	0.96x	1.03x
PEG	-	0x	-0.2x	-0.5x	0.4x	-0.5x
Capitalization / Revenue	5.9x	6.65x	6.83x	7.05x	6.21x	8.4x
EV / Revenue	10.3x	10.8x	12.2x	12.2x	10.8x	14.4x
EV / EBITDA	15.8x	17.1x	16.1x	16.8x	14.4x	18.9x
EV / EBIT	15.9x	17.2x	16.1x	16.8x	14.4x	18.9x
EV / FCF	36.9x	42.7x	24.7x	28.4x	27.6x	37.9x
FCF Yield	2.71%	2.34%	4.06%	3.52%	3.63%	2.64%
Dividend per Share ²	30	40	45	45	45	45
Rate of return	4.46%	4.86%	6.67%	5.92%	5.16%	4.57%
EPS ²	54.88	147.2	106.4	87.44	104.7	77.74
Distribution rate	54.7%	27.2%	42.3%	51.5%	43%	57.9%
Net sales ¹	594.4	668.9	534.1	583.2	702.2	581
EBITDA ¹	384.9	422.4	405.6	421.8	525.1	443.2
EBIT ¹	384.1	421.5	405.1	421.2	524.1	441.8
Net income ¹	293.1	795.5	575	466.2	533.8	386.6
Net Debt ¹	2,588	2,786	2,879	2,978	3,206	3,492
Reference price ²	672.80	823.10	675.00	760.70	872.90	984.50
Nbr of stocks (in thousands)	5,214	5,404	5,404	5,404	4,996	4,954
Announcement Date	17/3/21	23/3/22	20/3/23	21/3/24	24/3/25	23/3/26

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.($)
ISRAS INVESTMENT COMPANY LTD	-	-	-	-	1.35B
VINGROUP	58.42x	-	-	-	62.51B
VONOVIA SE	8x	16.29x	19.24x	6.09%	20.34B
VINHOMES	10.64x	3.6x	9.56x	-.--%	21.85B
EMAAR DEVELOPMENT	4.2x	0.08x	0.17x	8.24%	14.29B
DEUTSCHE WOHNEN SE	8.53x	17.01x	-	6.2%	8.35B
OPEN HOUSE GROUP CO., LTD.	8.23x	0.84x	6.89x	2.38%	5.98B
CHINA VANKE CO., LTD.	-1.9x	1.72x	114.35x	-.--%	5.41B
LEG IMMOBILIEN SE	5.49x	13.82x	20.57x	5.78%	4.53B
IIDA GROUP HOLDINGS CO., LTD.	9.78x	0.58x	7.7x	3.88%	4B
Average	12.38x	6.74x	25.50x	4.07%	14.86B
Weighted average by Cap.	29.07x	7.46x	18.15x	4.12%