Company Valuation: Electra Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,631 8,248 7,261 5,868 7,842 8,350
Change - 24.38% -11.96% -19.18% 33.63% 6.47%
Enterprise Value (EV) 1 7,662 11,118 10,390 9,310 11,445 12,396
Change - 45.1% -6.55% -10.39% 22.94% 8.31%
P/E 44.8x 42.2x 23.9x 27.5x 35.2x 50.2x
PBR 5.65x 6.74x 4.74x 3.61x 4.34x 4.57x
PEG - 1.4x 0.4x -0.9x 7.61x -2x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 17.1x 18.8x 15.6x 13.3x 17.4x 20.4x
EV / EBIT 21.6x 28.2x 25x 20.5x 27.7x 36x
EV / FCF 11.9x -20.1x 59.6x -99.6x 76.2x -61x
FCF Yield 8.43% -4.98% 1.68% -1% 1.31% -1.64%
Dividend per Share 2 0.9295 1.05 1.069 1.115 1.174 0.9535
Rate of return 1.06% 0.97% 1.12% 1.46% 1.15% 0.87%
EPS 2 1.96 2.554 3.982 2.782 2.911 2.17
Distribution rate 47.4% 41.1% 26.8% 40.1% 40.3% 43.9%
Net sales - - - - - -
EBITDA 1 449.2 592.1 665.2 699.9 657 607
EBIT 1 354.3 393.9 415.4 454.3 413 344
Net income 1 149.6 195.6 306.3 213.5 224 168
Net Debt 1 1,031 2,870 3,128 3,442 3,603 4,046
Reference price 2 87.80 107.90 95.00 76.46 102.53 109.00
Nbr of stocks (in thousands) 75,524 76,438 76,434 76,752 76,488 76,604
Announcement Date 3/24/21 3/22/22 3/27/23 3/26/24 3/25/25 3/25/26
1ILS in Million2ILS
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.94B
49.96x2.32x22.11x0.08% 87.02B
12.07x1.03x5.68x4.83% 67.08B
24.64x1.92x19.21x1.16% 53.16B
25.35x3.1x17.2x0.26% 45.01B
51.08x4.06x25.61x1.9% 39.24B
26.32x0.66x10.8x2.36% 31.96B
19.96x1.39x12.85x0.23% 29.39B
5.28x0.34x6.68x5.33% 28.38B
21.83x0.41x6.5x2.81% 27.2B
Average 26.28x 1.69x 14.07x 2.11% 41.14B
Weighted average by Cap. 28.85x 1.85x 15.17x 1.93%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Electra Limited

Historical PBR trend

Valuation ratios - PBR - Electra Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Electra Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Electra Limited

  1. Stock Market
  2. Stocks
  3. ELTR Stock
  4. Valuation Electra Limited