Company Valuation: S.R. Accord Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 837.9 704.5 516.6 328.1 578.4 748.3
Change - -15.92% -26.67% -36.5% 76.3% 29.38%
Enterprise Value (EV) 1 1,341 1,563 1,598 1,177 1,656 2,126
Change - 16.57% 2.26% -26.38% 40.74% 28.4%
P/E 14.6x 9.98x 6.34x 4.93x 8.05x 8.29x
PBR 3.43x 2.52x 1.54x 0.87x 1.34x 1.59x
PEG - 0.4x 0.4x -0.3x 1x 0.3x
Capitalization / Revenue 9.18x 6.29x 4.09x 2.92x 5.13x 5.67x
EV / Revenue 14.7x 13.9x 12.7x 10.5x 14.7x 16.1x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 2.38 2.362 1.853 - 2.668 2.744
Rate of return 3.85% 4.54% 4.86% - 6.25% 4.81%
EPS 2 4.237 5.209 6.02 4.91 5.304 6.88
Distribution rate 56.2% 45.4% 30.8% - 50.3% 39.9%
Net sales 1 91.25 112.1 126.3 112.4 112.8 132
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 55.98 70.56 81.41 65.35 69.57 90.25
Net Debt 1 502.8 858.4 1,082 848.6 1,078 1,378
Reference price 2 61.86 52.01 38.14 24.22 42.70 57.05
Nbr of stocks (in thousands) 13,546 13,546 13,546 13,546 13,546 13,117
Announcement Date 3/14/21 3/16/22 3/29/23 3/31/24 3/13/25 3/11/26
1ILS in Million2ILS
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 239M
104.25x - - -.--% 23.93B
8.59x7.29x8.4x1.11% 22.41B
1141.14x - - -.--% 12.24B
11.57x4.18x46.09x4.04% 12B
5.44x - - 5.57% 11.15B
11.63x - - 4.24% 10.93B
8.94x3.15x28.19x3.73% 8.08B
Average 184.51x 4.87x 27.56x 2.67% 12.62B
Weighted average by Cap. 169.31x 5.62x 22.81x 2.1%

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. SRAC Stock
  4. Valuation S.R. Accord Ltd.