Valuation Holmes Place International Ltd

Stocks

Market Closed - TEL AVIV STOCK EXCHANGE 14:44:26 28/08/2026 +04			5-day change	1st Jan Change
624.60 ^ILa	+2.93%		+6.26%	-7.30%

08-20	Holmes Place International Ltd Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-27	Holmes Place International Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	332.4	351.2	386	408.2	499.2	684.5
Change	-	5.64%	9.91%	5.77%	22.28%	37.12%
Enterprise Value (EV) ¹	1,124	1,151	1,324	1,412	1,593	1,845
Change	-	2.36%	15.02%	6.71%	12.8%	15.8%
P/E	-3.77x	-16.1x	11.6x	10.2x	10.7x	24.8x
PBR	3.25x	4.3x	3.12x	3.39x	4.01x	3.88x
PEG	-	0.2x	-0x	0.5x	0.7x	-0.5x
Capitalization / Revenue	1.69x	1.13x	0.84x	0.8x	0.9x	1.16x
EV / Revenue	5.73x	3.7x	2.87x	2.78x	2.88x	3.13x
EV / EBITDA	39.7x	65.1x	14.5x	12.7x	13x	13.8x
EV / EBIT	-16.1x	-117x	20x	16.5x	17.4x	19.4x
EV / FCF	17.5x	36.9x	12.8x	16x	14.3x	14.7x
FCF Yield	5.72%	2.71%	7.81%	6.26%	6.97%	6.79%
Dividend per Share ²	-	-	0.4392	0.3277	-	-
Rate of return	-	-	10.3%	7.29%	-	-
EPS ²	-1.03	-0.2548	0.3665	0.439	0.5077	0.2718
Distribution rate	-	-	120%	74.7%	-	-
Net sales ¹	196.3	311.1	461.2	508.5	552.2	588.6
EBITDA ¹	28.34	17.68	91.5	111.3	122.2	133.6
EBIT ¹	-69.82	-9.813	66.27	85.55	91.62	95.2
Net income ¹	-77.5	-21.8	31.71	40.06	46.5	27.61
Net Debt ¹	791.7	799.5	937.6	1,004	1,094	1,160
Reference price ²	3.888	4.105	4.250	4.496	5.439	6.738
Nbr of stocks (in thousands)	85,497	85,547	90,814	90,802	91,780	101,586
Announcement Date	31/03/21	31/03/22	22/03/23	28/03/24	26/03/25	31/03/26

¹ILS in Million²ILS

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HOLMES PLACE INTERNATIONAL LTD	-	-	-	-	209M
LIFE TIME GROUP HOLDINGS, INC.	27.78x	3.32x	11.74x	-.--%	9.91B
PLANET FITNESS, INC.	17.3x	4.25x	10.31x	-.--%	3.89B
ONESPAWORLD HOLDINGS LIMITED	29.08x	2.63x	19.9x	0.76%	2.66B
BASIC-FIT N.V.	27.16x	3.12x	6.79x	-.--%	2.57B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	12.21x	2.51x	5.67x	4.93%	2.03B
LEEJAM SPORTS COMPANY	14.78x	3.57x	8.43x	4.21%	1.12B
SATS ASA	15.29x	2.51x	6.41x	4.18%	933M
CURVES HOLDINGS CO., LTD.	16.87x	2x	8.4x	3.12%	555M
THE GYM GROUP PLC	48.65x	2.98x	7.48x	-.--%	491M
Average	23.24x	2.99x	9.46x	1.91%	2.44B
Weighted average by Cap.	23.95x	3.25x	10.85x	0.93%