Company Valuation: Nextcom Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 177.8 167.8 64.71 99.22 97.21 100.7
Change - -5.67% -61.43% 53.34% -2.03% 3.56%
Enterprise Value (EV) 1 182.2 192.5 131.3 132.1 121 124.7
Change - 5.61% -31.75% 0.56% -8.37% 3.02%
P/E 11.6x 6.83x 8.94x 5.8x 11.2x -17x
PBR 2.18x 1.58x 0.57x 0.76x 0.7x 0.79x
PEG - 0.1x -0.1x 0x -0.2x 0x
Capitalization / Revenue 0.5x 0.32x 0.15x 0.21x 0.22x 0.23x
EV / Revenue 0.51x 0.37x 0.3x 0.28x 0.27x 0.29x
EV / EBITDA 6.35x 4.82x 5.12x 3.46x 4.87x 8.16x
EV / EBIT 7.22x 5.29x 6.11x 4.03x 6.03x 11.5x
EV / FCF 10.6x -12.2x -4.77x 4.11x 8.03x 8.14x
FCF Yield 9.42% -8.21% -21% 24.4% 12.5% 12.3%
Dividend per Share 2 0.2114 0.2114 - - 0.2449 -
Rate of return 1.69% 1.79% - - 3.6% -
EPS 2 1.08 1.73 0.51 1.2 0.6078 -0.4147
Distribution rate 19.6% 12.2% - - 40.3% -
Net sales 1 355 517 440.4 472.1 447.2 437.3
EBITDA 1 28.7 39.9 25.65 38.16 24.85 15.28
EBIT 1 25.24 36.4 21.5 32.77 20.06 10.82
Net income 1 15.49 24.81 7.262 17.16 8.677 -5.927
Net Debt 1 4.391 24.7 66.64 32.86 23.82 24.02
Reference price 2 12.53 11.82 4.56 6.96 6.80 7.04
Nbr of stocks (in thousands) 14,193 14,193 14,193 14,248 14,287 14,291
Announcement Date 3/22/21 3/22/22 3/22/23 3/19/24 3/30/25 3/23/26
1ILS in Million2ILS
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 46.12M
51.98x2.5x23.47x0.07% 95.5B
12.14x1.03x5.7x4.8% 67.59B
25.58x1.96x19.83x1.14% 55.51B
26.12x3.2x17.76x0.25% 46.32B
52.95x4.14x25.95x1.78% 40.92B
26.55x0.66x10.87x2.34% 32.27B
20.54x1.44x13.31x0.23% 30.41B
5.32x0.34x6.69x5.3% 28.58B
21.89x0.41x6.53x2.79% 27.36B
Average 27.01x 1.74x 14.46x 2.08% 42.45B
Weighted average by Cap. 30.19x 1.93x 15.87x 1.86%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nextcom Ltd.

Historical PBR trend

Valuation ratios - PBR - Nextcom Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nextcom Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nextcom Ltd.

  1. Stock Market
  2. Stocks
  3. NXTM Stock
  4. Valuation Nextcom Ltd.