Stock MVNE MIVNE REAL ESTATE (K.D) LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mivne Real Estate (K.D) Ltd

Equities

MVNE

IL0002260193

Real Estate Development & Operations

Market Closed - TEL AVIV STOCK EXCHANGE
Other stock markets
 07:24:07 2024-04-25 EDT 		5-day change 1st Jan Change
893.4 ILa -2.10% Intraday chart for Mivne Real Estate (K.D) Ltd -1.17% -16.50%
03-27 Mivne Real Estate (K.D) Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Mivne Real Estate (K.D) Ltd Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,323 7,666 6,779 10,692 8,997 8,077
Enterprise Value (EV) 1 5,689 13,130 11,705 15,778 15,357 14,954
P/E ratio 7.02 x 8.28 x 10.6 x 10.9 x 6.67 x 24.3 x
Yield - - 2.3% 2.29% 3.22% 3.22%
Capitalization / Revenue 3.71 x 6.73 x 6.42 x 9.54 x 8.61 x 6.63 x
EV / Revenue 9.1 x 11.5 x 11.1 x 14.1 x 14.7 x 12.3 x
EV / EBITDA 14.6 x 19.2 x 19.6 x 22.2 x 22.1 x 18.5 x
EV / FCF 23 x 38.8 x 31.7 x 114 x 52.1 x 81.1 x
FCF Yield 4.34% 2.58% 3.16% 0.88% 1.92% 1.23%
Price to Book 0.88 x 1.38 x 1.12 x 1.55 x 1.1 x 1 x
Nbr of stocks (in thousands) 447,117 812,931 818,726 799,120 803,267 754,870
Reference price 2 5.195 9.430 8.280 13.38 11.20 10.70
Announcement Date 19-03-20 20-03-26 21-03-21 22-03-20 23-03-21 24-03-27
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 625.4 1,140 1,056 1,121 1,045 1,219
EBITDA 1 389.6 684.4 597.8 711.1 694.6 809.3
EBIT 1 384.6 677.8 592.5 698.2 685.9 797.1
Operating Margin 61.5% 59.47% 56.13% 62.27% 65.65% 65.38%
Earnings before Tax (EBT) 1 410.7 880.6 765.2 1,166 1,645 419.4
Net income 1 331 677.8 577.2 941.8 1,277 332.6
Net margin 52.93% 59.47% 54.68% 84% 122.19% 27.28%
EPS 2 0.7400 1.139 0.7800 1.230 1.680 0.4400
Free Cash Flow 1 247.1 338.2 369.7 138.5 294.6 184.4
FCF margin 39.51% 29.67% 35.02% 12.35% 28.2% 15.13%
FCF Conversion (EBITDA) 63.43% 49.42% 61.85% 19.47% 42.42% 22.78%
FCF Conversion (Net income) 74.65% 49.9% 64.05% 14.7% 23.08% 55.45%
Dividend per Share - - 0.1906 0.3058 0.3603 0.3444
Announcement Date 19-03-20 20-03-26 21-03-21 22-03-20 23-03-21 24-03-27
1ILS in Million2ILS
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q3 2022 Q4
Net sales - -
EBITDA 1 - 162.6
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 292.5 -
Net margin - -
EPS 0.3700 -
Dividend per Share - -
Announcement Date 22-11-22 23-04-03
1ILS in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,366 5,465 4,926 5,086 6,360 6,877
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 8.642 x 7.984 x 8.241 x 7.152 x 9.156 x 8.497 x
Free Cash Flow 1 247 338 370 138 295 184
ROE (net income / shareholders' equity) 13.6% 15.5% 9.93% 14.7% 17.2% 4.18%
ROA (Net income/ Total Assets) 3.32% 3.25% 2.81% 3.14% 2.73% 2.86%
Assets 1 9,974 20,872 20,514 29,979 46,845 11,637
Book Value Per Share 2 5.900 6.850 7.420 8.630 10.10 10.70
Cash Flow per Share 2 0.4200 0.5300 0.5300 1.150 0.2300 1.220
Capex 1 2 1.56 22 54.1 46.4 30.2
Capex / Sales 0.32% 0.14% 2.09% 4.83% 4.44% 2.48%
Announcement Date 19-03-20 20-03-26 21-03-21 22-03-20 23-03-21 24-03-27
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
8.934 ILS
Average target price
12 ILS
Spread / Average Target
+34.32%
Consensus

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
MIVNE REAL ESTATE (K.D) LTD Stock Mivne Real Estate (K.D) Ltd
-16.50% 1.77B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.91% 26.97B
DLF LIMITED Stock DLF Limited
+21.99% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.14% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.52% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.54% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. MVNE Stock
  4. Financials Mivne Real Estate (K.D) Ltd