Company Valuation: N.R. Spuntech Industries Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 629.7 468.2 239.5 252.7 269.6 232
Change - -25.64% -48.85% 5.51% 6.7% -13.93%
Enterprise Value (EV) 1 790.7 660.7 455.7 420 456.4 392.5
Change - -16.43% -31.03% -7.84% 8.67% -14%
P/E Ratio 7.42x 9.05x -12x 7.62x 18.5x 20.7x
PBR 2.46x 1.8x 0.87x 0.84x 0.92x 0.87x
PEG - -0.2x 0x -0x -0.3x -0.9x
Capitalization / Revenue 0.87x 0.7x 0.35x 0.34x 0.41x 0.36x
EV / Revenue 1.1x 0.99x 0.67x 0.57x 0.69x 0.6x
EV / EBITDA 5.64x 7.31x 18.8x 4.66x 8.37x 7.8x
EV / EBIT 7x 9.65x 1,907x 6.49x 14.6x 14.2x
EV / FCF 10.4x 957x -58.1x 6.05x 104x 9.59x
FCF Yield 9.65% 0.1% -1.72% 16.5% 0.96% 10.4%
Dividend per Share 2 1.053 - - 0.3 0.35 -
Rate of return 11.1% - - 7.88% 8.62% -
EPS 2 1.28 0.78 -0.3002 0.499 0.2197 0.1685
Distribution rate 82.2% - - 60.1% 159% -
Net sales 1 721.5 668.4 684.6 733.9 664.1 651.8
EBITDA 1 140.1 90.33 24.23 90.04 54.54 50.33
EBIT 1 112.9 68.46 0.239 64.69 31.23 27.67
Net income 1 85.45 52.24 -19.93 33.14 14.59 11.19
Net Debt 1 161 192.5 216.2 167.3 186.8 160.5
Reference price 2 9.500 7.056 3.607 3.805 4.060 3.494
Nbr of stocks (in thousands) 66,280 66,357 66,396 66,407 66,407 66,414
Announcement Date 3/8/21 3/15/22 3/31/23 3/17/24 3/27/25 3/24/26
1ILS in Million2ILS
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 54.45M
16.32x0.6x6.53x1.97% 4.47B
117.52x3.96x16.67x0.48% 2.37B
45.5x - - - 1.56B
32.51x4.4x23.36x1.2% 716M
Average 52.96x 2.99x 15.52x 1.22% 1.83B
Weighted average by Cap. 48.87x 2.02x 11.30x 1.43%

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. SPNTC Stock
  4. Valuation N.R. Spuntech Industries Ltd.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!