Valuation Isras Investment Company Ltd

Stocks

Delayed TEL AVIV STOCK EXCHANGE 10:44:52 30/10/26 pm AEDT			5-day change	1st Jan Change
71,630.00 ^ILa	-2.34%		-7.48%	-27.24%

25/08	Isras Investment Company Ltd Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
18/05	Isras Investment Company Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	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	-	-	-	-	1.12B
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
CHINA RESOURCES LAND LIMITED	8.31x	1.49x	8.38x	4.26%	27.69B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.02x	2.91x	6.53x	-.--%	20.05B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.94x	1.64%	19.06B
Average	17.42x	3.16x	10.51x	3.28%	28.23B
Weighted average by Cap.	24.99x	3.16x	10.57x	3.45%