Stock DRSL DORSEL BAZ
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dorsel BAZ TEL AVIV STOCK EXCHANGE

Equities

DRSL

IL0010966765

Real Estate Development & Operations

Delayed TEL AVIV STOCK EXCHANGE
Other stock markets
 08:54:11 07/11/2022 pm IST 		5-day change 1st Jan Change
1,521 ILa -.--% Intraday chart for Dorsel BAZ -3.55% -6.92%
28/03 Dorsel Holdings Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Dorsel Holdings Ltd's Equity Buyback Plan Extended till December 31, 2024. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 196.1 314.6 267.7 368.5 289.1 265.9
Enterprise Value (EV) 1 457.3 612.6 538.6 777.8 824.7 775.8
P/E ratio 3.06 x 9.31 x 10.2 x 6.79 x 3 x 6.3 x
Yield - - 1.87% 3.53% - -
Capitalization / Revenue 3.68 x 5.47 x 4.63 x 5.8 x 3.84 x 3.24 x
EV / Revenue 8.59 x 10.7 x 9.32 x 12.2 x 11 x 9.45 x
EV / EBITDA 13.2 x 15.5 x 13.5 x 17.1 x 14.7 x 13 x
EV / FCF -3.82 x 4.17 x 36.5 x 36.5 x 58.1 x 31.5 x
FCF Yield -26.2% 24% 2.74% 2.74% 1.72% 3.17%
Price to Book 0.68 x 1.02 x 0.81 x 1 x 0.65 x 0.55 x
Nbr of stocks (in thousands) 22,553 22,553 22,553 22,553 22,553 22,553
Reference price 2 8.695 13.95 11.87 16.34 12.82 11.79
Announcement Date 26/03/19 19/03/20 10/03/21 21/03/22 27/03/23 28/03/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 53.27 57.52 57.78 63.53 75.3 82.05
EBITDA 1 34.52 39.63 39.97 45.37 56.26 59.55
EBIT 1 34.46 39.55 39.91 45.31 56.13 59.11
Operating Margin 64.69% 68.76% 69.07% 71.33% 74.54% 72.05%
Earnings before Tax (EBT) 1 81.5 43.04 32.58 69.37 117.3 52.95
Net income 1 63.98 33.8 26.22 54.25 96.54 42.24
Net margin 120.1% 58.76% 45.37% 85.39% 128.2% 51.48%
EPS 2 2.840 1.499 1.160 2.406 4.280 1.870
Free Cash Flow 1 -119.8 146.9 14.74 21.29 14.2 24.63
FCF margin -224.81% 255.39% 25.51% 33.51% 18.86% 30.01%
FCF Conversion (EBITDA) - 370.69% 36.88% 46.92% 25.24% 41.35%
FCF Conversion (Net income) - 434.61% 56.22% 39.24% 14.71% 58.3%
Dividend per Share - - 0.2217 0.5764 - -
Announcement Date 26/03/19 19/03/20 10/03/21 21/03/22 27/03/23 28/03/24
1ILS in Million2ILS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 261 298 271 409 536 510
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.568 x 7.519 x 6.777 x 9.02 x 9.52 x 8.562 x
Free Cash Flow 1 -120 147 14.7 21.3 14.2 24.6
ROE (net income / shareholders' equity) 24.5% 11.3% 8.23% 15.6% 23.8% 8.99%
ROA (Net income/ Total Assets) 3.39% 3.64% 3.44% 3.32% 3.29% 3.18%
Assets 1 1,888 929.2 761.1 1,635 2,937 1,328
Book Value Per Share 2 12.80 13.70 14.60 16.30 19.60 21.50
Cash Flow per Share 2 0.7400 0.4800 2.310 4.380 3.530 0.5400
Capex 1 0.04 0.18 0.01 0.25 - 1.14
Capex / Sales 0.08% 0.32% 0.02% 0.39% - 1.39%
Announcement Date 26/03/19 19/03/20 10/03/21 21/03/22 27/03/23 28/03/24
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Office Real Estate Development

1st Jan change Capi.
CA IMMOBILIEN ANLAGEN AG Stock CA Immobilien Anlagen AG
-8.35% 313.74Cr
HUFVUDSTADEN AB Stock Hufvudstaden AB
-8.37% 240.46Cr
ENTRA ASA Stock Entra ASA
-5.55% 181.81Cr
HYSAN DEVELOPMENT COMPANY LIMITED Stock Hysan Development Company Limited
-18.45% 166.17Cr
PLATZER FASTIGHETER HOLDING AB Stock Platzer Fastigheter Holding AB
+15.56% 106.64Cr
HEIWA REAL ESTATE CO., LTD. Stock Heiwa Real Estate Co., Ltd.
+2.39% 90Cr
CROMWELL PROPERTY GROUP Stock Cromwell Property Group
-7.14% 68Cr
BEIJING ELECTRONIC ZONE HIGH-TECH GROUP CO., LTD. Stock Beijing Electronic Zone High-tech Group Co., Ltd.
-13.20% 60Cr
EMPERADOR PROPERTIES SOCIMI, S.A. Stock Emperador Properties SOCIMI, S.A.
0.00% 46Cr
Office Real Estate Development
  1. Stock Market
  2. Equities
  3. DRSH Stock
  4. DRSL Stock
  5. Financials Dorsel BAZ
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW