看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 11.9x - 13.2x | 12.6x |
| Selected Fwd P/E Multiple | 14.4x - 15.9x | 15.2x |
| Fair Value | ₪3.93 - ₪4.34 | ₪4.13 |
| Upside | -9.8% - -0.3% | -5.0% |
| Benchmarks | - | Full Ticker |
| G. Willi-Food International Ltd. | - | TASE:WILC |
| Willy-Food Investments Ltd | - | TASE:WLFD |
| Baladi Ltd | - | TASE:BLDI |
| Geffen Residence & Renewal Ltd | - | TASE:GEFR |
| Rami Levi Chain Stores Hashikma Marketing 2006 Ltd | - | TASE:RMLI |
| Hamama Meir Trading (1996) Ltd. | - | TASE:HMAM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| WILC | WLFD | BLDI | GEFR | RMLI | HMAM | |||
| TASE:WILC | TASE:WLFD | TASE:BLDI | TASE:GEFR | TASE:RMLI | TASE:HMAM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.4% | 7.8% | NM- | NM- | 16.4% | NM- | ||
| 3Y CAGR | 16.0% | 19.1% | NM- | NM- | 5.7% | -34.9% | ||
| Latest Twelve Months | 122.1% | 145.4% | NM | 15.3% | 21.0% | 44.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.4% | 9.2% | 1.6% | -6890.4% | 2.9% | 1.5% | ||
| Prior Fiscal Year | 5.8% | 3.3% | 0.1% | -4177.5% | 2.8% | 1.1% | ||
| Latest Fiscal Year | 12.2% | 7.7% | -3.1% | -3834.4% | 3.3% | 1.8% | ||
| Latest Twelve Months | 12.2% | 7.7% | 6.4% | -3834.4% | 3.3% | 1.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.3x | 4.4x | 11.1x | -24.9x | 7.1x | 10.1x | ||
| Price / LTM Sales | 1.3x | 0.6x | 0.9x | 945.8x | 0.5x | 0.3x | ||
| LTM P/E Ratio | 10.6x | 8.2x | 13.6x | -24.7x | 15.3x | 13.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -24.7x | 10.6x | 15.3x | |||||
| Historical LTM P/E Ratio | -32.3x | 11.1x | 30.5x | |||||
| Selected P/E Multiple | 11.9x | 12.6x | 13.2x | |||||
| (x) LTM Net Income | 4 | 4 | 4 | |||||
| (=) Equity Value | 53 | 56 | 58 | |||||
| (/) Shares Outstanding | 14.2 | 14.2 | 14.2 | |||||
| Implied Value Range | 3.72 | 3.92 | 4.12 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.72 | 3.92 | 4.12 | 4.35 | ||||
| Upside / (Downside) | -14.4% | -9.9% | -5.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WILC | WLFD | BLDI | GEFR | RMLI | HMAM | |
| Value of Common Equity | 752 | 362 | 969 | 124 | 3,722 | 62 | |
| (/) Shares Outstanding | 13.9 | 13.2 | 38.0 | 218.1 | 13.8 | 14.2 | |
| Implied Stock Price | 54.20 | 27.45 | 25.50 | 0.57 | 270.20 | 4.35 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 54.20 | 27.45 | 25.50 | 0.57 | 270.20 | 4.35 | |
| Trading Currency | ILS | ILS | ILS | ILS | ILS | ILS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |