Company Valuation: Inter Industries Plus Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 102.7 123.7 86.48 61.39 106.7 107
Change - 20.44% -30.07% -29.01% 73.75% 0.29%
Enterprise Value (EV) 1 188.3 179.4 206.1 228.4 216.8 214.7
Change - -4.75% 14.89% 10.84% -5.08% -0.99%
P/E -2.7x -74.9x 9.4x -1.78x -2.62x -6.88x
PBR 1.95x 1.43x 0.62x 0.65x 0.91x 1.04x
PEG - 0.8x -0x 0x 0.1x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -6.18x 31.1x 7.24x -27.5x -13.4x 33.2x
EV / EBIT -5.54x 73x 9.52x -13.5x -9.55x 405x
EV / FCF 5.47x 5.74x -2.8x -14.2x 4.73x -86.4x
FCF Yield 18.3% 17.4% -35.7% -7.07% 21.1% -1.16%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.386 -0.0991 0.4111 -1.543 -0.93 -0.3552
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -30.48 5.76 28.46 -8.319 -16.18 6.474
EBIT 1 -33.99 2.458 21.64 -16.88 -22.7 0.53
Net income 1 -34.7 -1.588 9.202 -36.05 -38.68 -14.85
Net Debt 1 85.66 55.73 119.6 167.1 110.2 107.7
Reference price 2 9.139 7.423 3.864 2.745 2.438 2.445
Nbr of stocks (in thousands) 11,235 16,659 22,380 22,365 43,752 43,752
Announcement Date 25/03/21 30/03/22 28/03/23 31/03/24 27/03/25 30/03/26
1ILS in Million2ILS
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 61.92M
59.47x2.74x26.11x0.06% 104B
11.73x1.02x5.57x4.99% 66.13B
33.49x4.21x22.84x0.2% 57.15B
24.8x1.92x18.88x1.19% 53.26B
46.73x3.79x23.93x2.07% 36.32B
23.69x1.63x15.03x0.19% 34.23B
26.72x0.67x10.97x2.33% 32.6B
5.1x0.31x6.01x5.52% 27.28B
21.4x0.4x6.35x2.89% 26.82B
Average 28.13x 1.85x 15.08x 2.16% 43.74B
Weighted average by Cap. 32.61x 2.12x 17.05x 1.82%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Inter Industries Plus Ltd

Historical PBR trend

Valuation ratios - PBR - Inter Industries Plus Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Inter Industries Plus Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Inter Industries Plus Ltd

  1. Stock Market
  2. Stocks
  3. ININ Stock
  4. Valuation Inter Industries Plus Ltd