Company Valuation: M.L.R.N Projects and Trading Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 259 414.2 193.7 160.8 219 449.8
Change - 59.93% -53.24% -17% 36.22% 105.38%
Enterprise Value (EV) 1 476.1 1,055 1,053 664 812.3 1,241
Change - 121.57% -0.14% -36.96% 22.33% 52.79%
P/E 13.1x 12.6x 4.91x 5.74x 6.18x 8.24x
PBR 2.36x 2.33x 0.92x 0.62x 0.76x 1.42x
PEG - 0.3x 0.2x -0.2x 0.2x 0.2x
Capitalization / Revenue 7.02x 6.28x 1.86x 1.84x 2.52x 3.98x
EV / Revenue 12.9x 16x 10.1x 7.61x 9.36x 11x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.0698 0.5686 - 0.2018 0.4972 -
Rate of return 0.63% 3.67% - 3.73% 6.76% -
EPS 2 0.85 1.23 1.5 0.943 1.19 1.82
Distribution rate 8.21% 46.2% - 21.4% 41.8% -
Net sales 1 36.9 65.95 104 87.21 86.78 112.9
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 17.3 29.8 43.55 28.62 37.03 57.14
Net Debt 1 217.1 640.6 859.7 503.2 593.3 791.4
Reference price 2 11.14 15.50 7.37 5.42 7.35 15.00
Nbr of stocks (in thousands) 23,250 26,724 26,274 29,677 29,791 29,984
Announcement Date 2/23/21 3/24/22 3/27/23 3/27/24 3/10/25 3/11/26
1ILS in Million2ILS
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 97.45M
17.36x - - 1.21% 210B
11.57x2.41x3.79x1.59% 121B
22.46x15.86x - 0.77% 60.85B
38.8x4.99x18.06x-.--% 33.22B
21.6x4.88x24.16x0.09% 27.87B
7.69x1.76x3.26x1.74% 22.93B
14.35x10.64x20.28x1.4% 21.49B
24.69x3.2x9.62x-.--% 18.88B
Average 19.81x 6.25x 13.19x 0.85% 57.39B
Weighted average by Cap. 17.92x 6.17x 9.88x 1.1%

Y-o-Y evolution of P/E

Valuation ratios - P/E - M.L.R.N Projects and Trading Ltd

Historical PBR trend

Valuation ratios - PBR - M.L.R.N Projects and Trading Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - M.L.R.N Projects and Trading Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - M.L.R.N Projects and Trading Ltd

  1. Stock Market
  2. Stocks
  3. MLRN Stock
  4. Valuation M.L.R.N Projects and Trading Ltd