Company Valuation: Netanel Group Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 216.3 496.2 239.4 253.3 389 328.8
Change - 129.38% -51.76% 5.81% 53.57% -15.46%
Enterprise Value (EV) 1 858.6 1,357 1,094 1,089 1,609 1,666
Change - 58.07% -19.37% -0.46% 47.73% 3.52%
P/E Ratio 10.5x 8.03x 83.6x 1.97x -40.3x 38.8x
PBR 0.8x 1.5x 0.71x 0.85x 1.35x 1.17x
PEG - 0x -0.9x 0x 0x -0x
Capitalization / Revenue 1.04x 1.39x 0.99x 0.7x 2.79x 0.86x
EV / Revenue 4.12x 3.8x 4.54x 3x 11.5x 4.37x
EV / EBITDA 23.5x 19.3x 39.8x 6.41x 203x 32.5x
EV / EBIT 24.9x 19.8x 43.3x 6.44x 290x 35.9x
EV / FCF -8.78x -14.6x 49.3x -339x -6.38x -24.6x
FCF Yield -11.4% -6.83% 2.03% -0.3% -15.7% -4.06%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.729 2.19 0.1014 4.56 -0.3416 0.3
Distribution rate - - - - - -
Net sales 1 208.4 356.8 241.1 362.8 139.4 381.1
EBITDA 1 36.47 70.31 27.52 170 7.924 51.3
EBIT 1 34.44 68.67 25.26 169.2 5.54 46.39
Net income 1 20.58 61.8 2.84 128.7 -9.642 8.638
Net Debt 1 642.3 860.9 854.9 836 1,220 1,337
Reference price 2 7.664 17.580 8.480 8.973 13.780 11.650
Nbr of stocks (in thousands) 28,226 28,226 28,226 28,226 28,226 28,226
Announcement Date 3/25/21 3/30/22 3/30/23 3/21/24 3/26/25 4/2/26
1ILS in Million2ILS
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 91.33M
11.84x0.75x8.73x3.44% 4.45B
7.71x1.39x5.74x8.5% 1.95B
11.14x1.2x8.78x9.79% 1.38B
Average 10.23x 1.11x 7.75x 7.24% 1.97B
Weighted average by Cap. 10.68x 0.99x 7.99x 5.83%

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. NTGR Stock
  4. Valuation Netanel Group Ltd
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!