Valuation Ashtrom Properties Ltd

Stocks

Delayed TEL AVIV STOCK EXCHANGE			5-day change	1st Jan Change
- ^ILa	-.--%		+4.05%	-12.77%

05-26	Ashtrom Properties Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
11-20	Ashtrom Properties Ltd Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,670	1,670	1,670	1,670	1,670	1,670
Change	-	0%	0%	0%	0%	0%
Enterprise Value (EV) ¹	4,338	4,789	4,809	5,267	5,951	6,210
Change	-	10.42%	0.4%	9.53%	13%	4.35%
P/E	23.5x	3.3x	4.65x	-20.3x	11.1x	7.66x
PBR	0.93x	0.77x	0.68x	0.7x	0.7x	0.65x
PEG	-	0x	-0.2x	0x	-0x	0.2x
Capitalization / Revenue	4.44x	1.94x	3.4x	5.73x	4.23x	4.14x
EV / Revenue	11.5x	5.56x	9.78x	18.1x	15.1x	15.4x
EV / EBITDA	32.2x	9.33x	19.2x	37.8x	23.7x	25.1x
EV / EBIT	32.5x	9.39x	19.4x	38.7x	24.1x	25.6x
EV / FCF	-49.1x	16.2x	13.1x	-96.6x	611x	1,106x
FCF Yield	-2.04%	6.16%	7.65%	-1.03%	0.16%	0.09%
Dividend per Share ²	0.4	-	-	-	-	-
Rate of return	2.08%	-	-	-	-	-
EPS ²	0.8185	5.831	4.141	-0.9498	1.728	2.514
Distribution rate	48.9%	-	-	-	-	-
Net sales ¹	376.3	861.6	491.4	291.3	395.1	403.2
EBITDA ¹	134.9	513.2	250.4	139.3	250.9	247.2
EBIT ¹	133.3	509.9	247.5	136.1	246.9	243
Net income ¹	70.99	505.7	359.1	-83.19	151.4	220.2
Net Debt ¹	2,667	3,119	3,138	3,596	4,281	4,540
Reference price ²	19.26	19.26	19.26	19.26	19.26	19.26
Nbr of stocks (in thousands)	86,728	86,728	86,728	86,728	86,728	86,728
Announcement Date	16/03/21	15/03/22	15/03/23	20/03/24	24/03/25	23/03/26