Valuation Land Development of Nimrodi Group Ltd.

Stocks

Market Closed - TEL AVIV STOCK EXCHANGE 10:24:54 2026-10-21 EDT			5-day change	1st Jan Change
3,970.00 ^ILa	-0.75%		+0.51%	-4.57%

08-30	Land Development of Nimrodi Group Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-31	Land Development of Nimrodi Group Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,003	1,908	1,437	1,349	1,419	1,683
Change	-	90.35%	-24.69%	-6.13%	5.2%	18.59%
Enterprise Value (EV) ¹	4,175	5,359	5,693	6,067	6,759	7,509
Change	-	28.37%	6.23%	6.57%	11.4%	11.11%
P/E	45.8x	8.82x	7.04x	19.3x	15.9x	8.13x
PBR	1.12x	1.68x	1.01x	0.81x	0.8x	0.89x
PEG	-	0x	-0.82x	-0.3x	0.7x	0x
Capitalization / Revenue	2.91x	3.68x	2.11x	1.51x	1.56x	1.77x
EV / Revenue	12.1x	10.3x	8.36x	6.77x	7.43x	7.9x
EV / EBITDA	59.6x	32.4x	21.8x	20.9x	23x	21.3x
EV / EBIT	62.7x	33.1x	22.2x	21.8x	24.2x	21.6x
EV / FCF	-10.1x	-12x	-6.14x	-19.9x	-6.88x	62x
FCF Yield	-9.92%	-8.31%	-16.3%	-5.03%	-14.5%	1.61%
Dividend per Share ²	-	1.282	1.343	-	1.483	-
Rate of return	-	2.41%	3.46%	-	4.23%	-
EPS ²	0.6555	6.03	5.51	1.79	2.21	5.12
Distribution rate	-	21.3%	24.4%	-	67.1%	-
Net sales ¹	344.8	518.4	681.2	896.4	909	950.6
EBITDA ¹	70.02	165.3	261	290.2	294.5	352.5
EBIT ¹	66.55	161.9	256.7	278.7	278.9	348
Net income ¹	23.85	222	221.5	69.16	91.29	216.3
Net Debt ¹	3,172	3,451	4,255	4,718	5,339	5,826
Reference price ²	30.00	53.20	38.78	34.47	35.08	41.60
Nbr of stocks (in thousands)	33,418	35,871	37,061	39,140	40,460	40,460
Announcement Date	3/25/21	3/30/22	3/27/23	3/31/24	3/30/25	3/30/26

¹ILS in Million²ILS

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LAND DEVELOPMENT OF NIMRODI GROUP LTD.	-	-	-	-	521M
VINGROUP	56.5x	-	-	-	60.57B
SUN HUNG KAI PROPERTIES LIMITED	12.39x	4.35x	11.16x	3.89%	39.21B
MITSUBISHI ESTATE CO., LTD.	18.42x	4.02x	16.16x	1.33%	28.36B
CHINA RESOURCES LAND LIMITED	8.29x	1.49x	8.37x	4.27%	27.6B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.62B
MITSUI FUDOSAN CO., LTD.	14.17x	3.12x	14.93x	2.47%	26.09B
CK ASSET HOLDINGS LIMITED	10x	1.95x	8.05x	4.2%	20.08B
VINHOMES	7.75x	2.79x	6.51x	-.--%	18.35B
ALPHA DHABI HOLDING	7.46x	0.83x	3.01x	3%	19.07B
Average	15.63x	2.41x	8.72x	3.48%	26.75B
Weighted average by Cap.	21.24x	2.59x	9.20x	3.66%