Valuation Azrieli Group Ltd.

Equities

Market Closed - TEL AVIV STOCK EXCHANGE Other stock markets 15:24:04 18/05/2026 BST			5-day change	1st Jan Change
46,730.00 ^ILa	-0.26%		-8.89%	+29.63%

03-19	Azrieli Group Ltd., Q4 2025 Earnings Call, Mar 19, 2026
03-19	Azrieli Group Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	36,018	28,329	28,839	36,491	43,719	56,671	-	-
Change	-	-21.35%	1.8%	26.53%	19.81%	29.63%	-	-
Enterprise Value (EV) ¹	48,400	41,410	46,673	57,752	72,265	87,344	89,161	89,947
Change	-	-14.44%	12.71%	23.74%	25.13%	20.87%	2.08%	0.88%
P/E ratio	12.5x	15.8x	13x	24.7x	23.2x	11.9x	11.6x	11.9x
PBR	1.43x	1.06x	1.02x	1.25x	1.62x	1.89x	1.69x	1.53x
PEG	-	-0.4x	0.5x	-0.7x	0.8x	0x	3.63x	-3.86x
Capitalization / Revenue	23.4x	10.5x	9.8x	11.1x	11.7x	18.2x	16.5x	13.6x
EV / Revenue	31.4x	15.4x	15.9x	17.6x	19.3x	28.1x	25.9x	21.6x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	35.7x	25.4x	27.2x	29.4x	34.7x	36.6x	32.9x	26.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	6.597	5.772	8.25	6.6	7.01	10.18	11.03	13.55
Rate of return	2.22%	2.47%	3.47%	2.19%	1.94%	2.18%	2.36%	2.9%
EPS ²	23.82	14.82	18.35	12.17	15.56	39.19	40.44	39.2
Distribution rate	27.7%	38.9%	45%	54.2%	45.1%	26%	27.3%	34.6%
Net sales ¹	1,541	2,690	2,943	3,281	3,750	3,109	3,442	4,166
EBITDA	-	1,646	-	-	-	-	-	-
EBIT ¹	1,355	1,630	1,716	1,964	2,084	2,387	2,713	3,431
Net income ¹	2,889	1,797	2,225	1,477	1,889	4,773	4,908	4,882
Net Debt ¹	12,382	13,081	17,834	21,261	28,546	30,673	32,490	33,276
Reference price ²	297.00	233.60	237.80	300.90	360.50	467.30	467.30	467.30
Nbr of stocks (in thousands)	121,273	121,273	121,273	121,273	121,273	121,273	-	-
Announcement Date	23/03/22	22/03/23	21/03/24	20/03/25	19/03/26	-	-	-

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.($)
AZRIELI GROUP LTD.	11.95x	28.14x	-	2.17%	19.46B
SUN HUNG KAI PROPERTIES LIMITED	18.25x	5.41x	14.99x	2.74%	52.78B
CHINA RESOURCES LAND LIMITED	9.49x	1.57x	7.86x	3.74%	34.31B
MITSUBISHI ESTATE CO., LTD.	22.7x	4.42x	18.54x	1.12%	31.45B
EMAAR PROPERTIES	6.52x	0.76x	1.29x	8.58%	28.06B
MITSUI FUDOSAN CO., LTD.	15.53x	3.18x	15.72x	2.25%	26.37B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	18.35x	7.28x	20.66x	1.03%	24.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	12.48x	1.84x	15.63x	3.02%	23.08B
CK ASSET HOLDINGS LIMITED	10.5x	2.55x	8.77x	3.54%	22.91B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED	21.15x	7.66x	24.1x	3.73%	20.95B
Average	14.69x	6.28x	14.17x	3.19%	28.4B
Weighted average by Cap.	14.97x	5.53x	13.87x	3.19%