BIG SHOPPING CENTERS LTD |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38,860 ILa | -1.14% |
|
+0.41% | +4.55% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,872 | 4,955 | 5,285 | 10,744 | 7,621 | 8,908 |
| Enterprise Value (EV) 1 | 8,265 | 11,469 | 12,394 | 25,198 | 24,160 | 28,871 |
| P/E ratio | 15.4 x | 7.85 x | -578 x | 9.9 x | 6.79 x | 10.5 x |
| Yield | 3.27% | - | - | - | - | - |
| Capitalization / Revenue | 4.03 x | 6.13 x | 9.56 x | 4.95 x | 3.51 x | 3.63 x |
| EV / Revenue | 11.6 x | 14.2 x | 22.4 x | 11.6 x | 11.1 x | 11.8 x |
| EV / EBITDA | 18.2 x | 21.4 x | 39.8 x | 20.2 x | 20.8 x | 22 x |
| EV / FCF | 31.6 x | -52.9 x | 29.5 x | 115 x | 61.2 x | 254 x |
| FCF Yield | 3.16% | -1.89% | 3.39% | 0.87% | 1.63% | 0.39% |
| Price to Book | 0.84 x | 1.22 x | 1.32 x | 1.62 x | 0.81 x | 0.81 x |
| Nbr of stocks (in thousands) | 13,704 | 14,773 | 14,800 | 21,149 | 21,169 | 23,965 |
| Reference price 2 | 209.6 | 335.4 | 357.1 | 508.0 | 360.0 | 371.7 |
| Announcement Date | 3/14/19 | 3/29/20 | 3/16/21 | 3/28/22 | 3/21/23 | 3/20/24 |
1ILS in Million2ILS
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 712.2 | 808.4 | 553 | 2,170 | 2,171 | 2,456 |
| EBITDA 1 | 455 | 535.4 | 311.3 | 1,246 | 1,162 | 1,310 |
| EBIT 1 | 447.6 | 527.6 | 303.8 | 1,236 | 1,152 | 1,302 |
| Operating Margin | 62.84% | 65.27% | 54.94% | 56.96% | 53.05% | 52.99% |
| Earnings before Tax (EBT) 1 | 208.6 | 720.7 | -47.13 | 1,580 | 1,718 | 1,171 |
| Net income 1 | 186.6 | 612.7 | -9.141 | 1,048 | 1,205 | 861 |
| Net margin | 26.2% | 75.79% | -1.65% | 48.3% | 55.49% | 35.05% |
| EPS 2 | 13.60 | 42.70 | -0.6182 | 51.30 | 53.04 | 35.27 |
| Free Cash Flow 1 | 261.3 | -216.7 | 420 | 219 | 394.6 | 113.7 |
| FCF margin | 36.69% | -26.81% | 75.96% | 10.09% | 18.18% | 4.63% |
| FCF Conversion (EBITDA) | 57.43% | - | 134.93% | 17.57% | 33.97% | 8.67% |
| FCF Conversion (Net income) | 140.02% | - | - | 20.89% | 32.75% | 13.2% |
| Dividend per Share 2 | 6.863 | - | - | - | - | - |
| Announcement Date | 3/14/19 | 3/29/20 | 3/16/21 | 3/28/22 | 3/21/23 | 3/20/24 |
1ILS in Million2ILS
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 5,393 | 6,514 | 7,109 | 14,454 | 16,540 | 19,963 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 11.85 x | 12.17 x | 22.84 x | 11.6 x | 14.24 x | 15.24 x |
| Free Cash Flow 1 | 261 | -217 | 420 | 219 | 395 | 114 |
| ROE (net income / shareholders' equity) | 4.7% | 14.5% | -0.88% | 20.7% | 14.6% | 8.5% |
| ROA (Net income/ Total Assets) | 2.83% | 2.86% | 1.51% | 3.91% | 2.44% | 2.37% |
| Assets 1 | 6,583 | 21,460 | -606.1 | 26,827 | 49,342 | 36,348 |
| Book Value Per Share 2 | 251.0 | 275.0 | 270.0 | 314.0 | 445.0 | 457.0 |
| Cash Flow per Share 2 | 26.10 | 30.50 | 19.30 | 75.70 | 96.70 | 50.80 |
| Capex 1 | 11.2 | 5.84 | 6.81 | 7.05 | 8.27 | 14.4 |
| Capex / Sales | 1.57% | 0.72% | 1.23% | 0.32% | 0.38% | 0.59% |
| Announcement Date | 3/14/19 | 3/29/20 | 3/16/21 | 3/28/22 | 3/21/23 | 3/20/24 |
1ILS in Million2ILS
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +4.55% | 2.59B | |
| +40.41% | 29.66B | |
| -11.31% | 27.69B | |
| +5.89% | 27.57B | |
| +22.12% | 26.07B | |
| +49.25% | 24.02B | |
| +8.58% | 21.83B | |
| +0.38% | 18.77B | |
| +28.90% | 16.76B | |
| -13.27% | 15.28B |
- Stock Market
- Equities
- BIG Stock
- Financials BIG Shopping Centers Ltd