Company Valuation: Neto Malinda Trading Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,263 2,187 1,729 963.8 1,603 2,980
Change - 73.09% -20.91% -44.27% 66.32% 85.93%
Enterprise Value (EV) 1 1,221 2,230 2,167 1,262 1,662 3,242
Change - 82.6% -2.84% -41.77% 31.77% 95%
P/E 9.05x 12x 13.5x 10.9x 7.85x 13.1x
PBR 1.31x 2.05x 1.46x 0.76x 1.11x 1.94x
PEG - 0.4x -0.4x -0.4x 0x 1.2x
Capitalization / Revenue 0.42x 0.66x 0.41x 0.22x 0.33x 0.57x
EV / Revenue 0.41x 0.67x 0.52x 0.29x 0.35x 0.62x
EV / EBITDA 5.86x 8.57x 10.5x 7.71x 5.69x 9.14x
EV / EBIT 6.38x 9.31x 12.1x 9.67x 6.55x 10.3x
EV / FCF 28.4x -960x -12.3x 10.2x 7.17x -26x
FCF Yield 3.52% -0.1% -8.11% 9.82% 14% -3.85%
Dividend per Share 2 - - - - 2.395 7.473
Rate of return - - - - 2.96% 4.96%
EPS 2 7.058 9.24 6.458 4.461 10.32 11.47
Distribution rate - - - - 23.2% 65.2%
Net sales 1 3,012 3,331 4,194 4,361 4,801 5,222
EBITDA 1 208.3 260.2 207.3 163.6 292.3 354.6
EBIT 1 191.4 239.6 179.1 130.5 253.8 314.5
Net income 1 139.7 183 127.8 88.28 204.1 227
Net Debt 1 -42.19 43.17 437.1 297.8 59.32 261.1
Reference price 2 63.84 110.50 87.39 48.70 81.00 150.60
Nbr of stocks (in thousands) 19,790 19,790 19,790 19,790 19,790 19,790
Announcement Date 22/03/21 27/03/22 23/03/23 31/03/24 30/03/25 30/03/26
1ILS in Million2ILS
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 786M
-154.89x2.04x18.37x0.14% 35.1B
-26.83x1.37x79.28x0.27% 15.8B
17.5x0.47x9.13x2.98% 10.29B
8.91x1.09x8.97x4.54% 4.83B
-16.02x0.67x17.64x0.13% 4.57B
10.24x0.28x3.84x1.87% 4.11B
-20.64x - - - 3.99B
19.55x - - 3.6% 3.7B
Average -20.27x 0.99x 22.87x 1.93% 9.24B
Weighted average by Cap. -68.92x 1.44x 28.53x 1.06%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Neto Malinda Trading Ltd.

Historical PBR trend

Valuation ratios - PBR - Neto Malinda Trading Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Neto Malinda Trading Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Neto Malinda Trading Ltd.

  1. Stock Market
  2. Stocks
  3. NTML Stock
  4. Valuation Neto Malinda Trading Ltd.