Company Valuation: Ashot Ashkelon Industries Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 269 366.3 325.3 625.1 1,219 1,962
Change - 36.2% -11.2% 92.17% 95% 60.97%
Enterprise Value (EV) 1 344.5 461.6 389.3 711.2 1,293 2,026
Change - 33.98% -15.67% 82.7% 81.86% 56.61%
P/E 448x 55.5x -90.1x 49.3x 44.5x 51.6x
PBR -3.69x -6.34x 7.2x 15.9x 22.6x 11.5x
PEG - 0x 1x -0x 0x 1.4x
Capitalization / Revenue 0.87x 1.07x 1.03x 1.91x 3.1x 4.28x
EV / Revenue 1.12x 1.35x 1.23x 2.18x 3.29x 4.42x
EV / EBITDA 14.3x 14.6x 9.05x 13.6x 19.1x 22.7x
EV / EBIT 56.8x 23.5x 11.7x 17x 23.7x 27.3x
EV / FCF 33.8x -33.8x 13.5x 35.4x 20.2x 59.9x
FCF Yield 2.96% -2.96% 7.43% 2.82% 4.95% 1.67%
Dividend per Share 2 - - 0.5727 0.7636 1.257 -
Rate of return - - 4.15% 2.88% 2.46% -
EPS 2 0.0255 0.28 -0.1531 0.5382 1.15 1.58
Distribution rate - - -374% 142% 109% -
Net sales 1 307.4 342.1 315.9 326.7 393.6 458.7
EBITDA 1 24.09 31.68 43.02 52.18 67.8 89.2
EBIT 1 6.067 19.63 33.25 41.74 54.58 74.06
Net income 1 2.609 16.26 16.69 32.58 48.68 56.84
Net Debt 1 75.53 95.25 63.96 86.02 74.28 63.2
Reference price 2 11.41 15.54 13.80 26.52 51.17 81.45
Nbr of stocks (in thousands) 23,572 23,572 23,572 23,572 23,823 24,092
Announcement Date 3/18/21 3/24/22 3/29/23 3/11/24 3/17/25 3/19/26
1ILS in Million2ILS
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 576M
40.95x7.36x30.58x0.52% 361B
34.82x3.22x19.13x1.36% 283B
35.18x5.17x21.78x0.96% 170B
18.5x1.78x12.8x2.49% 130B
22.61x1.91x15.63x1.64% 104B
27.34x1.95x13.72x1.87% 82.06B
18.99x1.98x14.05x1.76% 78.28B
33.64x3.73x16.36x1.22% 62.95B
Average 29.00x 3.39x 18.01x 1.48% 141.34B
Weighted average by Cap. 32.43x 4.27x 21.01x 1.26%

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. ASHO Stock
  4. Valuation Ashot Ashkelon Industries Ltd.