Stock SMT SUMMIT REAL ESTATE HOLDINGS LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Summit Real Estate Holdings Ltd

Equities

SMT

IL0010816861

Real Estate Development & Operations

Market Closed - TEL AVIV STOCK EXCHANGE
Other stock markets
 15:24:21 09/05/2024 BST 		5-day change 1st Jan Change
4,640 ILa +0.69% Intraday chart for Summit Real Estate Holdings Ltd +1.62% -14.07%
03-31 Summit Real Estate Holdings Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Summit Real Estate Holdings Ltd Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,912 2,866 3,319 4,541 3,077 3,737
Enterprise Value (EV) 1 5,435 5,377 6,342 6,375 6,499 7,233
P/E ratio 3.16 x 8.48 x 8.88 x 11.4 x 9.18 x -18.9 x
Yield 0.36% - - 0.26% 0.76% 0.38%
Capitalization / Revenue 4.36 x 5.56 x 7.5 x 10.3 x 3.95 x 3.95 x
EV / Revenue 12.4 x 10.4 x 14.3 x 14.4 x 8.34 x 7.65 x
EV / EBITDA 20.9 x 16 x 20.4 x 22 x 16.4 x 15.6 x
EV / FCF 228 x 27.8 x 83.3 x -7.84 x -10 x 199 x
FCF Yield 0.44% 3.6% 1.2% -12.7% -9.98% 0.5%
Price to Book 0.78 x 1.01 x 0.91 x 1.2 x 0.69 x 0.85 x
Nbr of stocks (in thousands) 62,127 62,131 69,306 69,306 69,306 69,210
Reference price 2 30.78 46.13 47.89 65.52 44.40 54.00
Announcement Date 31/03/19 31/03/20 31/03/21 31/03/22 30/03/23 31/03/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 438.5 515.5 442.7 443 779.5 945.2
EBITDA 1 259.8 335.4 311.1 289.1 395.5 462.6
EBIT 1 256.1 328.7 305 283.8 390.3 454.6
Operating Margin 58.4% 63.76% 68.89% 64.07% 50.07% 48.09%
Earnings before Tax (EBT) 1 1,538 747.7 502.5 661.8 729.1 -267.2
Net income 1 639.8 357.9 372.5 397.8 335.4 -197.2
Net margin 145.9% 69.42% 84.14% 89.79% 43.03% -20.86%
EPS 2 9.746 5.440 5.390 5.730 4.839 -2.850
Free Cash Flow 1 23.89 193.4 76.17 -812.6 -648.3 36.32
FCF margin 5.45% 37.51% 17.21% -183.44% -83.17% 3.84%
FCF Conversion (EBITDA) 9.19% 57.65% 24.49% - - 7.85%
FCF Conversion (Net income) 3.73% 54.04% 20.45% - - -
Dividend per Share 2 0.1100 - - 0.1693 0.3384 0.2029
Announcement Date 31/03/19 31/03/20 31/03/21 31/03/22 30/03/23 31/03/24
1ILS in Million2ILS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,523 2,511 3,023 1,834 3,422 3,496
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 13.56 x 7.484 x 9.717 x 6.342 x 8.65 x 7.558 x
Free Cash Flow 1 23.9 193 76.2 -813 -648 36.3
ROE (net income / shareholders' equity) 36.7% 14.3% 10.4% 12.8% 10.8% -5.46%
ROA (Net income/ Total Assets) 2.12% 2.33% 2.22% 2.11% 2.54% 2.64%
Assets 1 30,116 15,377 16,752 18,882 13,184 -7,469
Book Value Per Share 2 39.70 45.80 52.40 54.40 64.10 63.30
Cash Flow per Share 2 7.670 18.10 9.500 21.70 16.30 16.60
Capex 1 151 3.32 0.76 1,021 793 48.6
Capex / Sales 34.5% 0.64% 0.17% 230.51% 101.71% 5.14%
Announcement Date 31/03/19 31/03/20 31/03/21 31/03/22 30/03/23 31/03/24
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
SUMMIT REAL ESTATE HOLDINGS LTD Stock Summit Real Estate Holdings Ltd
-14.07% 862M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.86% 28.36B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+14.64% 29.29B
DLF LIMITED Stock DLF Limited
+13.69% 24.47B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-8.82% 25.5B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+50.95% 23.83B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+11.92% 21.57B
EMAAR PROPERTIES Stock Emaar Properties
+1.39% 19.32B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+31.19% 16.73B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-11.61% 15.57B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. SMT Stock
  4. Financials Summit Real Estate Holdings Ltd