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 Pb Multiple | 2.6x - 2.9x | 2.8x |
| Historical Pb Multiple | 1.4x - 2.8x | 2.1x |
| Fair Value | ₪36.91 - ₪40.80 | ₪38.86 |
| Upside | -6.8% - 3.0% | -1.9% |
| Benchmarks | - | Full Ticker |
| Rami Levi Chain Stores Hashikma Marketing 2006 Ltd | - | TASE:RMLI |
| M.Yochananof and Sons (1988) Ltd | - | TASE:YHNF |
| Diplomat Holdings Ltd | - | TASE:DIPL |
| Bikurey Hasade (Holdings) Ltd | - | TASE:BKRY |
| Victory Supermarket Chain Ltd | - | TASE:VCTR |
| Shufersal Ltd | - | TASE:SAE |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| RMLI | YHNF | DIPL | BKRY | VCTR | SAE | |||
| TASE:RMLI | TASE:YHNF | TASE:DIPL | TASE:BKRY | TASE:VCTR | TASE:SAE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 16.4% | 22.2% | 16.4% | 13.3% | 6.9% | 19.6% | ||
| 3Y CAGR | 5.7% | 0.0% | 8.9% | 9.0% | -7.2% | 18.7% | ||
| Latest Twelve Months | -0.6% | 39.0% | 110.4% | 33.4% | 44.7% | 116.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.0% | 4.3% | 2.9% | 3.4% | 2.0% | 2.3% | ||
| Prior Fiscal Year | 2.8% | 3.4% | 2.2% | 2.2% | 1.6% | 2.1% | ||
| Latest Fiscal Year | 3.3% | 4.6% | 3.1% | 2.7% | 1.9% | 4.2% | ||
| Latest Twelve Months | 3.1% | 4.4% | 3.4% | 2.8% | 2.1% | 4.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 36.1% | 14.5% | 13.2% | 21.5% | 13.8% | 12.0% | ||
| Prior Fiscal Year | 36.1% | 10.2% | 9.2% | 11.8% | 10.3% | 9.4% | ||
| Latest Twelve Months | 42.9% | 14.7% | 15.1% | 15.5% | 13.9% | 20.4% | ||
| Next Fiscal Year | 43.0% | 9.9% | 13.1% | 23.6% | 12.3% | 11.6% | ||
| Two Fiscal Years Forward | 43.8% | 10.2% | 12.8% | 24.0% | 12.1% | 11.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 0.9x | 0.4x | 0.3x | 0.3x | 0.7x | ||
| Price / LTM EPS | 17.8x | 20.7x | 11.5x | 9.2x | 12.2x | 14.6x | ||
| Price / Book | 7.7x | 2.9x | 1.7x | 1.4x | 1.7x | 2.8x | ||
| Price / Fwd Book | 7.7x | 2.8x | 1.6x | 1.1x | 1.6x | 2.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.4x | 1.7x | 7.7x | |||||
| Historical P/B Ratio | 1.4x | 2.1x | 2.8x | |||||
| Selected P/B Multiple | 2.6x | 2.8x | 2.9x | |||||
| (x) Book Value | 3,733 | 3,733 | 3,733 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RMLI | YHNF | DIPL | BKRY | VCTR | SAE | |
| Value of Common Equity | 4,156 | 4,201 | 1,393 | 547 | 662 | 10,562 | |
| (/) Shares Outstanding | 13.8 | 14.5 | 27.5 | 149.7 | 14.0 | 266.6 | |
| Implied Stock Price | 301.70 | 290.00 | 50.63 | 3.65 | 47.14 | 39.62 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 301.70 | 290.00 | 50.63 | 3.65 | 47.14 | 39.62 | |
| 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 | |