| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M ILS |
Estimates in M ILS |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 44 567 | - | 71 598 | 62 447 | 64 207 | - | | Operating income (EBITDA) | - | - | 4 290 | 2 915 | 3 067 | - | | Operating profit (EBIT) | 1 225 | - | 2 873 | 1 649 | 1 738 | - | | Pre-Tax Profit (EBT) | -0,01 | - | 1 734 | 951 | 1 040 | - | | Net income | 1 701 | - | 446 | 857 | 937 | - | | EPS ( ILS) | 151 | - | 38,4 | 51,0 | 55,7 | - | | Dividend per Share ( ILS) | - | 37,4 | 23,3 | 15,4 | 17,6 | 35,1 | | Yield | - | 3,68% | 2,29% | 1,52% | 1,73% | 3,46% | | Announcement Date | 04/01/2011
11:42am | | 03/24/2013
09:26am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
19,9x |
18,2x |
|
Capitalization / Revenue
|
0,19x |
0,19x |
|
EV / Revenue
|
-0,00x |
0,01x |
|
EV / EBITDA
|
-0,01x |
0,27x |
|
Yield (DPS / Price)
|
1,52% |
1,73% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
2,64% |
2,71% |
|
operating laverage (Delta EBIT / Delta Sales)
|
-3,33x |
1,91x |
|
Net Margin (Net Profit / Revenue)
|
1,37% |
1,46% |
|
ROA (Net Profit / Asset)
|
1,50% |
1,60% |
|
ROE (Net Profit / Equities)
|
20,6% |
20,3% |
|
Rate of Dividend
|
30,2% |
31,5% |
|
|
|
