Valuation Holmes Place International Ltd

Stocks

Market Closed - TEL AVIV STOCK EXCHANGE Other stock markets 13:44:13 31/07/2026 +03			5-day change	1st Jan Change
573.80 ^ILa	+1.88%		+2.35%	-14.84%

05-27	Holmes Place International Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
11-30	Holmes Place International Ltd Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	332.4	351.2	386	408.2	499.2	684.5
Change	-	5.64%	9.91%	5.77%	22.28%	37.12%
Enterprise Value (EV) ¹	1,124	1,151	1,324	1,412	1,593	1,845
Change	-	2.36%	15.02%	6.71%	12.8%	15.8%
P/E	-3.77x	-16.1x	11.6x	10.2x	10.7x	24.8x
PBR	3.25x	4.3x	3.12x	3.39x	4.01x	3.88x
PEG	-	0.2x	-0x	0.5x	0.7x	-0.5x
Capitalization / Revenue	1.69x	1.13x	0.84x	0.8x	0.9x	1.16x
EV / Revenue	5.73x	3.7x	2.87x	2.78x	2.88x	3.13x
EV / EBITDA	39.7x	65.1x	14.5x	12.7x	13x	13.8x
EV / EBIT	-16.1x	-117x	20x	16.5x	17.4x	19.4x
EV / FCF	17.5x	36.9x	12.8x	16x	14.3x	14.7x
FCF Yield	5.72%	2.71%	7.81%	6.26%	6.97%	6.79%
Dividend per Share ²	-	-	0.4392	0.3277	-	-
Rate of return	-	-	10.3%	7.29%	-	-
EPS ²	-1.03	-0.2548	0.3665	0.439	0.5077	0.2718
Distribution rate	-	-	120%	74.7%	-	-
Net sales ¹	196.3	311.1	461.2	508.5	552.2	588.6
EBITDA ¹	28.34	17.68	91.5	111.3	122.2	133.6
EBIT ¹	-69.82	-9.813	66.27	85.55	91.62	95.2
Net income ¹	-77.5	-21.8	31.71	40.06	46.5	27.61
Net Debt ¹	791.7	799.5	937.6	1,004	1,094	1,160
Reference price ²	3.888	4.105	4.250	4.496	5.439	6.738
Nbr of stocks (in thousands)	85,497	85,547	90,814	90,802	91,780	101,586
Announcement Date	3/31/21 A	3/31/22 A	3/22/23 A	3/28/24 A	3/26/25 A	3/31/26 A

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.($)
HOLMES PLACE INTERNATIONAL LTD	-	-	-	-	187M
LIFE TIME GROUP HOLDINGS, INC.	27.8x	3.32x	11.85x	-.--%	9.84B
PLANET FITNESS, INC.	19.42x	4.57x	11.1x	-.--%	4.43B
BASIC-FIT N.V.	28.96x	3.19x	6.96x	-.--%	2.67B
ONESPAWORLD HOLDINGS LIMITED	28.57x	2.62x	19.75x	0.77%	2.64B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	14.03x	2.67x	5.5x	3.36%	2.42B
LEEJAM SPORTS COMPANY	14.77x	3.76x	8.22x	4.13%	1.11B
SATS ASA	15.19x	2.43x	6.26x	4.5%	874M
CURVES HOLDINGS CO., LTD.	17.98x	2.01x	8.62x	3.04%	569M
Average	20.84x	3.07x	9.78x	1.97%	2.75B
Weighted average by Cap.	23.87x	3.35x	10.97x	0.83%