Company Valuation: Israel Canada (T.R) Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,605 5,859 2,235 3,274 4,555 5,460
Change - 124.95% -61.85% 46.46% 39.12% 19.87%
Enterprise Value (EV) 1 4,892 10,103 6,620 8,156 10,689 12,873
Change - 106.49% -34.47% 23.2% 31.05% 20.43%
P/E 34.5x 9.87x 8.41x -59.3x 22.1x 190x
PBR 2.71x 3.34x 1.01x 1.57x 1.83x 2.03x
PEG - 0x -0.2x 0x -0x -2.2x
Capitalization / Revenue 13.5x 16.7x 1.47x 5.98x 9.08x 6.27x
EV / Revenue 25.4x 28.8x 4.36x 14.9x 21.3x 14.8x
EV / EBITDA 98.8x 107x 14.6x 78.3x 125x 161x
EV / EBIT 101x 123x 15.3x 102x 241x 270x
EV / FCF -172x -66.4x -33.9x -5.28x -22.2x 71.5x
FCF Yield -0.58% -1.51% -2.95% -19% -4.5% 1.4%
Dividend per Share 2 - 0.194 0.0826 0.0775 0.0755 -
Rate of return - 0.97% 1.08% 0.72% 0.53% -
EPS 2 0.277 2.032 0.91 -0.1826 0.6398 0.087
Distribution rate - 9.55% 9.08% -42.4% 11.8% -
Net sales 1 192.8 350.9 1,518 547.6 501.6 871.1
EBITDA 1 49.54 94.44 452.5 104.1 85.59 79.77
EBIT 1 48.35 81.82 432.8 79.92 44.42 47.74
Net income 1 76.53 571 349.7 -55.74 206.4 28.83
Net Debt 1 2,288 4,244 4,385 4,882 6,134 7,413
Reference price 2 9.55 20.05 7.65 10.82 14.12 16.50
Nbr of stocks (in thousands) 272,724 292,215 292,216 302,584 322,566 330,899
Announcement Date 25/03/21 13/03/22 22/03/23 26/03/24 25/03/25 24/03/26
1ILS in Million2ILS
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.6B
14.04x4.51x12.17x3.61% 39.98B
17.8x3.94x15.85x1.38% 28.22B
7.88x1.42x7.8x4.49% 26.51B
5.45x0.65x1.36x9.17% 26.23B
13.78x3.08x14.74x2.54% 26.13B
10.63x2.15x9.15x3.95% 21.37B
7.85x0.87x3.17x2.85% 20.08B
13.11x6.41x16.85x1.66% 19.31B
37.44x13.73x34.11x3.16% 18.14B
Average 14.22x 4.08x 12.80x 3.65% 22.76B
Weighted average by Cap. 13.69x 3.82x 12.24x 3.72%

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. ISCN Stock
  4. Valuation Israel Canada (T.R) Ltd
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!