Valuation Holmes Place International Ltd

Stocks

Delayed TEL AVIV STOCK EXCHANGE 07:54:10 17/09/2026 pm IST			5-day change	1st Jan Change
585.50 ^ILa	+0.81%		+1.05%	-13.10%

21/08	Holmes Place International Ltd Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
27/05	Holmes Place International Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	332.4	351.2	386	408.2	499.2	684.5
Change	-	5.64%	9.91%	5.77%	22.28%	37.12%
Enterprise Value (EV) ¹	1,124	1,151	1,324	1,412	1,593	1,845
Change	-	2.36%	15.02%	6.71%	12.8%	15.8%
P/E	-3.77x	-16.1x	11.6x	10.2x	10.7x	24.8x
PBR	3.25x	4.3x	3.12x	3.39x	4.01x	3.88x
PEG	-	0.2x	-0x	0.5x	0.7x	-0.5x
Capitalization / Revenue	1.69x	1.13x	0.84x	0.8x	0.9x	1.16x
EV / Revenue	5.73x	3.7x	2.87x	2.78x	2.88x	3.13x
EV / EBITDA	39.7x	65.1x	14.5x	12.7x	13x	13.8x
EV / EBIT	-16.1x	-117x	20x	16.5x	17.4x	19.4x
EV / FCF	17.5x	36.9x	12.8x	16x	14.3x	14.7x
FCF Yield	5.72%	2.71%	7.81%	6.26%	6.97%	6.79%
Dividend per Share ²	-	-	0.4392	0.3277	-	-
Rate of return	-	-	10.3%	7.29%	-	-
EPS ²	-1.03	-0.2548	0.3665	0.439	0.5077	0.2718
Distribution rate	-	-	120%	74.7%	-	-
Net sales ¹	196.3	311.1	461.2	508.5	552.2	588.6
EBITDA ¹	28.34	17.68	91.5	111.3	122.2	133.6
EBIT ¹	-69.82	-9.813	66.27	85.55	91.62	95.2
Net income ¹	-77.5	-21.8	31.71	40.06	46.5	27.61
Net Debt ¹	791.7	799.5	937.6	1,004	1,094	1,160
Reference price ²	3.888	4.105	4.250	4.496	5.439	6.738
Nbr of stocks (in thousands)	85,497	85,547	90,814	90,802	91,780	1,01,586
Announcement Date	31/03/21	31/03/22	22/03/23	28/03/24	26/03/25	31/03/26

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.($)
HOLMES PLACE INTERNATIONAL LTD	-	-	-	-	20Cr
LIFE TIME GROUP HOLDINGS, INC.	25x	3.02x	10.7x	-.--%	891.84Cr
PLANET FITNESS, INC.	15.77x	4.01x	9.72x	-.--%	353.9Cr
BASIC-FIT N.V.	25.76x	3.05x	6.64x	-.--%	239.47Cr
ONESPAWORLD HOLDINGS LIMITED	25.04x	2.28x	17.21x	0.89%	228.78Cr
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	12.78x	2.54x	5.22x	4.81%	210.52Cr
LEEJAM SPORTS COMPANY	13.99x	3.44x	8.11x	4.44%	106.23Cr
SATS ASA	14.97x	2.48x	6.32x	4.27%	90Cr
CURVES HOLDINGS CO., LTD.	15.62x	1.84x	7.76x	3.37%	52Cr
Average	18.62x	2.83x	8.96x	2.22%	243.62Cr
Weighted average by Cap.	21.22x	3.03x	9.87x	1.03%