AFI PROPERTIES LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15,120 ILa | 0.00% |
|
-0.98% | -7.75% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,383 | 4,089 | 4,738 | 7,439 | 3,930 | 6,231 |
| Enterprise Value (EV) 1 | 7,024 | 8,847 | 11,411 | 15,338 | 12,886 | 16,843 |
| P/E ratio | 7 x | 10.7 x | 236 x | 9.48 x | 6.73 x | 29.5 x |
| Yield | - | - | - | 0.67% | - | - |
| Capitalization / Revenue | 2.83 x | 4.65 x | 5 x | 6.48 x | 3.38 x | 4.54 x |
| EV / Revenue | 8.35 x | 10.1 x | 12 x | 13.4 x | 11.1 x | 12.3 x |
| EV / EBITDA | 15.8 x | 26.4 x | 29.5 x | 30.6 x | 6.8 x | 26.4 x |
| EV / FCF | 65.4 x | 127 x | 109 x | -161 x | 10.4 x | 3,308 x |
| FCF Yield | 1.53% | 0.79% | 0.92% | -0.62% | 9.64% | 0.03% |
| Price to Book | 0.7 x | 1.19 x | 1.11 x | 1.67 x | 0.67 x | 0.95 x |
| Nbr of stocks (in thousands) | 28,494 | 28,494 | 36,033 | 36,111 | 37,784 | 38,016 |
| Reference price 2 | 83.62 | 143.5 | 131.5 | 206.0 | 104.0 | 163.9 |
| Announcement Date | 3/19/19 | 3/18/20 | 3/16/21 | 3/21/22 | 3/14/23 | 3/19/24 |
1ILS in Million2ILS
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 841 | 879.3 | 947.6 | 1,148 | 1,161 | 1,372 |
| EBITDA 1 | 445 | 334.5 | 386.5 | 501.6 | 1,896 | 638.3 |
| EBIT 1 | 443.5 | 324.2 | 380.7 | 497.4 | 1,892 | 633.8 |
| Operating Margin | 52.74% | 36.87% | 40.18% | 43.34% | 162.91% | 46.18% |
| Earnings before Tax (EBT) 1 | 577 | 544.8 | 50.41 | 932 | 740.3 | 266.6 |
| Net income 1 | 340.4 | 387.2 | 19.09 | 787.3 | 585.5 | 211.4 |
| Net margin | 40.48% | 44.03% | 2.01% | 68.6% | 50.42% | 15.4% |
| EPS 2 | 11.95 | 13.44 | 0.5567 | 21.73 | 15.46 | 5.559 |
| Free Cash Flow 1 | 107.4 | 69.58 | 105.2 | -95.28 | 1,242 | 5.091 |
| FCF margin | 12.77% | 7.91% | 11.1% | -8.3% | 106.97% | 0.37% |
| FCF Conversion (EBITDA) | 24.14% | 20.8% | 27.21% | - | 65.52% | 0.8% |
| FCF Conversion (Net income) | 31.56% | 17.97% | 550.88% | - | 212.18% | 2.41% |
| Dividend per Share | - | - | - | 1.385 | - | - |
| Announcement Date | 3/19/19 | 3/18/20 | 3/16/21 | 3/21/22 | 3/14/23 | 3/19/24 |
1ILS in Million2ILS
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 4,642 | 4,758 | 6,672 | 7,899 | 8,957 | 10,612 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 10.43 x | 14.22 x | 17.26 x | 15.75 x | 4.724 x | 16.62 x |
| Free Cash Flow 1 | 107 | 69.6 | 105 | -95.3 | 1,242 | 5.09 |
| ROE (net income / shareholders' equity) | 10.4% | 11.4% | 0.44% | 18% | 11.3% | 3.4% |
| ROA (Net income/ Total Assets) | 2.92% | 1.9% | 1.99% | 2.32% | 7.52% | 2.14% |
| Assets 1 | 11,677 | 20,364 | 961.7 | 33,972 | 7,791 | 9,882 |
| Book Value Per Share 2 | 120.0 | 120.0 | 118.0 | 124.0 | 156.0 | 173.0 |
| Cash Flow per Share 2 | 16.20 | 24.80 | 13.10 | 15.40 | 23.80 | 13.90 |
| Capex 1 | 1.75 | 6.09 | 3.48 | 1.81 | 3.51 | 9.04 |
| Capex / Sales | 0.21% | 0.69% | 0.37% | 0.16% | 0.3% | 0.66% |
| Announcement Date | 3/19/19 | 3/18/20 | 3/16/21 | 3/21/22 | 3/14/23 | 3/19/24 |
1ILS in Million2ILS
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -7.75% | 1.55B | |
| +40.41% | 29.66B | |
| -11.60% | 27.69B | |
| +7.86% | 27.57B | |
| +20.90% | 26.07B | |
| +49.25% | 24.02B | |
| +13.23% | 21.83B | |
| -1.52% | 18.77B | |
| +28.90% | 16.76B | |
| -13.27% | 15.28B |
- Stock Market
- Equities
- AFPR Stock
- Financials AFI Properties Ltd.
