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 | 14.8x - 16.4x | 15.6x |
| Selected Fwd P/E Multiple | 16.6x - 18.3x | 17.5x |
| Fair Value | ₪4.72 - ₪5.21 | ₪4.97 |
| Upside | -5.2% - 4.8% | -0.2% |
| Benchmarks | - | Full Ticker |
| G. Willi-Food International Ltd. | - | TASE:WILC |
| Willy-Food Investments Ltd | - | TASE:WLFD |
| M.Yochananof and Sons (1988) Ltd | - | TASE:YHNF |
| Retailminds Technologies Ltd | - | TASE:RTMD-M |
| Geffen Residence & Renewal Ltd | - | TASE:GEFR |
| Hamama Meir Trading (1996) Ltd. | - | TASE:HMAM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| WILC | WLFD | YHNF | RTMD-M | GEFR | HMAM | |||
| TASE:WILC | TASE:WLFD | TASE:YHNF | TASE:RTMD-M | TASE:GEFR | TASE:HMAM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.4% | 7.8% | 22.2% | NM- | NM- | NM- | ||
| 3Y CAGR | 16.0% | 19.1% | 0.0% | NM- | NM- | -34.9% | ||
| Latest Twelve Months | 81.0% | 86.6% | 39.0% | -16064.6% | 18.4% | 44.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.6% | 9.4% | 4.3% | -368.0% | -7163.1% | 1.5% | ||
| Prior Fiscal Year | 5.8% | 3.3% | 3.4% | -8.0% | -4177.5% | 1.1% | ||
| Latest Fiscal Year | 12.2% | 7.7% | 4.6% | -1082.1% | -3834.4% | 1.8% | ||
| Latest Twelve Months | 12.2% | 7.5% | 4.4% | -1082.1% | -4227.6% | 1.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.6x | 6.1x | 12.8x | NA | -31.7x | 11.1x | ||
| Price / LTM Sales | 1.8x | 0.9x | 0.9x | 10.7x | 1462.9x | 0.3x | ||
| LTM P/E Ratio | 14.4x | 11.9x | 20.6x | -1.0x | -34.6x | 15.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -34.6x | 11.9x | 20.6x | |||||
| Historical LTM P/E Ratio | -32.3x | 11.1x | 30.5x | |||||
| Selected P/E Multiple | 14.8x | 15.6x | 16.4x | |||||
| (x) LTM Net Income | 4 | 4 | 4 | |||||
| (=) Equity Value | 66 | 69 | 72 | |||||
| (/) Shares Outstanding | 14.2 | 14.2 | 14.2 | |||||
| Implied Value Range | 4.62 | 4.86 | 5.11 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.62 | 4.86 | 5.11 | 4.98 | ||||
| Upside / (Downside) | -7.2% | -2.3% | 2.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WILC | WLFD | YHNF | RTMD-M | GEFR | HMAM | |
| Value of Common Equity | 1,047 | 526 | 4,284 | 8 | 162 | 71 | |
| (/) Shares Outstanding | 13.9 | 13.2 | 14.5 | 45.4 | 218.1 | 14.2 | |
| Implied Stock Price | 75.39 | 39.85 | 295.70 | 0.17 | 0.74 | 4.98 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 75.39 | 39.85 | 295.70 | 0.17 | 0.74 | 4.98 | |
| 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 | |