Company Valuation: Direct Finance of Direct Group (2006) Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,485 2,493 1,656 1,234 1,691 1,640
Change - 67.8% -33.57% -25.45% 37.01% -3.02%
Enterprise Value (EV) 1 4,261 5,451 6,858 7,468 8,508 10,023
Change - 27.91% 25.82% 8.89% 13.93% 17.81%
P/E 19.3x 13.2x 6.76x 9.32x 12x 13.7x
PBR 2.19x 2.61x 1.4x 1x 1.28x 1.21x
PEG - 0x 0.3x -0.2x 1.84x -0.9x
Capitalization / Revenue 6.01x 5.47x 1.65x 1.62x 2.03x 2.07x
EV / Revenue 17.2x 12x 6.85x 9.8x 10.2x 12.6x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 9.87 33.91 41.34 21.63 29.33 28.41
Rate of return 1.68% 3.72% 7.38% 5.18% 5.13% 5.12%
EPS 2 30.5 69 82.79 44.8 47.72 40.43
Distribution rate 32.4% 49.1% 49.9% 48.3% 61.5% 70.3%
Net sales 1 247.1 455.7 1,001 761.6 834.8 793.8
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 70.93 181.3 244.5 132.5 141.1 120.1
Net Debt 1 2,776 2,958 5,202 6,233 6,817 8,383
Reference price 2 588.00 912.70 560.00 417.50 572.00 554.60
Nbr of stocks (in thousands) 2,526 2,731 2,957 2,957 2,957 2,957
Announcement Date 15/03/21 10/03/22 12/03/23 18/03/24 20/03/25 26/03/26
1ILS in Million2ILS
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 611M
8.85x1.67x1.85x2.78% 13.1B
9.02x2.39x34.72x5.49% 10.82B
10.75x - - - 5.81B
10.6x - - 4.94% 5.61B
28.68x2.69x12.88x-.--% 2.59B
13.42x - - 0.39% 1.71B
11.08x2.78x - - 1.6B
8.08x3.71x - 5.22% 785M
Average 12.56x 2.65x 16.48x 3.13% 4.74B
Weighted average by Cap. 10.87x 2.15x 16.35x 3.7%

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. DIFI Stock
  4. Valuation Direct Finance of Direct Group (2006) Ltd