Company Valuation: Unitronics (1989) (R"G) Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 118.8 322.6 223.5 426.3 365.3 321.8
Change - 171.5% -30.72% 90.75% -14.31% -11.91%
Enterprise Value (EV) 1 111 304.6 222.6 418.7 368.1 329.7
Change - 174.3% -26.9% 88.06% -12.09% -10.43%
P/E 9.28x 16.9x 12x 11.4x 10.1x 14.2x
PBR 1.66x 4.55x 2.92x 6.13x 4.02x 3.79x
PEG - 0.3x -5.2x 0.1x -2.4x -0.4x
Capitalization / Revenue 0.94x 2.19x 1.44x 2.01x 1.9x 2.08x
EV / Revenue 0.88x 2.07x 1.43x 1.98x 1.91x 2.13x
EV / EBITDA 5.75x 12.3x 9.32x 8.07x 8.13x 12.2x
EV / EBIT 6.04x 12.8x 9.66x 8.19x 8.26x 12.5x
EV / FCF 4.47x 10.3x -32.5x 7.13x 290x 20.7x
FCF Yield 22.4% 9.76% -3.08% 14% 0.34% 4.84%
Dividend per Share 2 0.7272 0.7248 1.811 2.775 2.297 -
Rate of return 8.42% 3.09% 11.2% 8.99% 8.74% -
EPS 2 0.9308 1.387 1.355 2.705 2.591 1.62
Distribution rate 78.1% 52.3% 134% 103% 88.6% -
Net sales 1 126.2 147 155.5 211.7 192.2 154.8
EBITDA 1 19.31 24.73 23.88 51.88 45.25 27
EBIT 1 18.39 23.83 23.06 51.13 44.56 26.43
Net income 1 14.9 19.2 18.86 41.21 43.71 22.68
Net Debt 1 -7.802 -18.07 -0.875 -7.666 2.723 7.844
Reference price 2 8.64 23.46 16.20 30.88 26.28 23.00
Nbr of stocks (in thousands) 13,752 13,752 13,797 13,806 13,902 13,993
Announcement Date 3/3/21 A 3/29/22 A 3/28/23 A 3/20/24 A 3/20/25 A 3/24/26 A
1ILS in Million2ILS
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 92.16M
41.8x8.04x23.4x-.--% 57.65B
28.34x4.17x14.87x0.37% 18.07B
423.17x - - - 15.99B
39.65x9.06x29.57x0.53% 10.8B
168.85x12.52x66.55x-.--% 7.91B
31.51x3.58x17.43x0.3% 7.44B
7.5x - - 7.34% 6.97B
46.57x5.28x21.34x - 7B
Average 98.42x 7.11x 28.86x 1.42% 14.66B
Weighted average by Cap. 91.51x 7.34x 25.19x 0.61%

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. UNIT Stock
  4. Valuation Unitronics (1989) (R"G) Ltd
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!