Company Valuation: Palram Industries (1990) Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 757.4 1,219 617.2 980.9 2,129 1,389
Change - 60.94% -49.37% 58.94% 117.02% -34.74%
Enterprise Value (EV) 1 667 1,108 567.2 761 2,011 1,222
Change - 66.09% -48.8% 34.17% 164.27% -39.23%
P/E 3.33x 6.47x 4x 5.97x 9.19x 7.88x
PBR 0.99x 1.39x 0.63x 0.87x 1.68x 1.08x
PEG - -0.4x -0.2x 0.93x 0.2x -0.3x
Capitalization / Revenue 0.44x 0.67x 0.34x 0.57x 1.14x 0.81x
EV / Revenue 0.38x 0.61x 0.31x 0.44x 1.08x 0.71x
EV / EBITDA 1.84x 3.33x 3.01x 3.24x 5.91x 4.53x
EV / EBIT 2x 3.63x 3.66x 3.75x 6.61x 5.39x
EV / FCF 3.37x 16.5x 22.1x 4.06x 18.5x 5.51x
FCF Yield 29.7% 6.06% 4.53% 24.6% 5.41% 18.2%
Dividend per Share 2 2.33 2.721 1.555 2.332 5.06 3.5
Rate of return 7.91% 5.74% 6.48% 6.12% 6.11% 6.48%
EPS 2 8.838 7.32 6.003 6.388 9.007 6.85
Distribution rate 26.4% 37.2% 25.9% 36.5% 56.2% 51.1%
Net sales 1 1,737 1,817 1,812 1,718 1,868 1,726
EBITDA 1 363.2 333.1 188.7 235.2 340.1 269.8
EBIT 1 333.3 304.8 154.8 203.2 304 226.7
Net income 1 227.3 188.4 154.4 164.3 231.7 176.3
Net Debt 1 -90.38 -111.1 -49.94 -219.9 -117.6 -166.9
Reference price 2 29.44 47.38 23.99 38.13 82.75 54.00
Nbr of stocks (in thousands) 25,725 25,725 25,725 25,725 25,725 25,725
Announcement Date 3/24/21 A 3/30/22 A 3/30/23 A 3/28/24 A 3/27/25 A 3/26/26 A
1ILS in Million2ILS
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 375M
18.06x0.83x5.91x4.49% 22.44B
13.12x1.53x4.95x6.47% 19.52B
-318.42x - - -.--% 14.54B
-129.09x0.84x6.46x0.8% 14.69B
16.74x2.29x49.62x2.09% 11.94B
23.99x3.61x13.47x0.75% 8.18B
23.17x0.82x12.22x1.89% 5.9B
26.41x1.88x15.56x1.59% 5.89B
27.05x2.93x17.87x1.6% 5.32B
Average -33.22x 1.84x 15.76x 2.19% 10.88B
Weighted average by Cap. -46.43x 1.59x 13.69x 2.76%

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. PLRM Stock
  4. Valuation Palram Industries (1990) Ltd