Company Valuation: Inter Industries Plus Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 102.7 123.7 86.48 61.39 106.7 107
Change - 20.44% -30.07% -29.01% 73.75% 0.29%
Enterprise Value (EV) 1 188.3 179.4 206.1 228.4 216.8 214.7
Change - -4.75% 14.89% 10.84% -5.08% -0.99%
P/E -2.7x -74.9x 9.4x -1.78x -2.62x -6.88x
PBR 1.95x 1.43x 0.62x 0.65x 0.91x 1.04x
PEG - 0.8x -0x 0x 0.1x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -6.18x 31.1x 7.24x -27.5x -13.4x 33.2x
EV / EBIT -5.54x 73x 9.52x -13.5x -9.55x 405x
EV / FCF 5.47x 5.74x -2.8x -14.2x 4.73x -86.4x
FCF Yield 18.3% 17.4% -35.7% -7.07% 21.1% -1.16%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.386 -0.0991 0.4111 -1.543 -0.93 -0.3552
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -30.48 5.76 28.46 -8.319 -16.18 6.474
EBIT 1 -33.99 2.458 21.64 -16.88 -22.7 0.53
Net income 1 -34.7 -1.588 9.202 -36.05 -38.68 -14.85
Net Debt 1 85.66 55.73 119.6 167.1 110.2 107.7
Reference price 2 9.139 7.423 3.864 2.745 2.438 2.445
Nbr of stocks (in thousands) 11,235 16,659 22,380 22,365 43,752 43,752
Announcement Date 3/25/21 A 3/30/22 A 3/28/23 A 3/31/24 A 3/27/25 A 3/30/26 A
1ILS in Million2ILS
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 62.48M
58.97x2.72x25.92x0.06% 103B
11.68x1.01x5.55x5% 65.94B
35.27x4.44x24.11x0.19% 60.19B
25.23x1.95x19.18x1.17% 53.42B
47.94x3.86x24.44x2.02% 37.24B
23.79x1.62x14.99x0.19% 34.37B
27.77x0.69x11.4x2.24% 33.92B
22.43x0.42x6.68x2.76% 28.16B
5.01x0.31x5.98x5.63% 26.75B
Average 28.68x 1.89x 15.36x 2.14% 44.28B
Weighted average by Cap. 33.00x 2.17x 17.31x 1.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ININ Stock
  4. Valuation Inter Industries Plus Ltd