Company Valuation: RSL Electronics Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 66.2 57.51 30.45 57.57 102.6 153.9
Change - -13.13% -47.05% 89.06% 78.3% 49.9%
Enterprise Value (EV) 1 66.75 65.39 24.99 46.75 102.7 151.6
Change - -2.04% -61.79% 87.1% 119.7% 47.56%
P/E -35.8x 215x 4.09x 9.81x 6.34x 28.1x
PBR 3.13x 2.66x 1.04x 1.84x 2.58x 4.85x
PEG - -2x 0x -0.5x 0x -0.4x
Capitalization / Revenue 3.2x 2.41x 0.85x 1.85x 1.9x 3.73x
EV / Revenue 3.22x 2.74x 0.7x 1.5x 1.9x 3.67x
EV / EBITDA -43.9x 66.2x 3.31x 7.19x 6.05x 20.9x
EV / EBIT -42.1x 71.9x 3.35x 7.3x 6.13x 22.2x
EV / FCF -42x -10.3x 2.43x 6.69x -11.2x 8.66x
FCF Yield -2.38% -9.68% 41.2% 14.9% -8.93% 11.5%
Dividend per Share 2 - - 0.3807 0.247 1.857 0.7409
Rate of return - - 12.7% 4.34% 18.3% 4.87%
EPS 2 -0.1826 0.0265 0.735 0.58 1.599 0.54
Distribution rate - - 51.8% 42.6% 116% 137%
Net sales 1 20.71 23.84 35.86 31.12 54.04 41.29
EBITDA 1 -1.519 0.987 7.549 6.502 16.97 7.241
EBIT 1 -1.585 0.909 7.461 6.404 16.75 6.836
Net income 1 -1.848 0.268 7.44 5.939 16.18 5.487
Net Debt 1 0.547 7.879 -5.462 -10.82 0.065 -2.307
Reference price 2 6.54 5.68 3.01 5.69 10.14 15.20
Nbr of stocks (in thousands) 10,123 10,123 10,123 10,123 10,123 10,123
Announcement Date 25/03/21 31/03/22 19/03/23 27/03/24 09/03/25 30/03/26
1ILS in Million2ILS
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.5Cr
33.25x6.59x25.87x0.2% 3.63TCr
31.16x0.92x11.21x-.--% 495.26Cr
8.23x-0.02x-0.25x3.9% 294.37Cr
82.43x4.65x20.21x-.--% 244.4Cr
95.18x - - - 117.19Cr
-41.9x5.64x-252.28x - 116.7Cr
95.07x5.07x21.85x - 112.22Cr
31.09x3.55x18.25x0.6% 109.88Cr
Average 41.81x 3.77x -22.16x 0.94% 569.48Cr
Weighted average by Cap. 34.97x 5.42x 15.86x 0.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. RSEL Stock
  4. Valuation RSL Electronics Ltd.