Company Valuation: S.R. Accord Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 837.9 704.5 516.6 328.1 578.4 748.3
Change - -15.92% -26.67% -36.5% 76.3% 29.38%
Enterprise Value (EV) 1 1,341 1,563 1,598 1,177 1,656 2,126
Change - 16.57% 2.26% -26.38% 40.74% 28.4%
P/E 14.6x 9.98x 6.34x 4.93x 8.05x 8.29x
PBR 3.43x 2.52x 1.54x 0.87x 1.34x 1.59x
PEG - 0.4x 0.4x -0.3x 1x 0.3x
Capitalization / Revenue 9.18x 6.29x 4.09x 2.92x 5.13x 5.67x
EV / Revenue 14.7x 13.9x 12.7x 10.5x 14.7x 16.1x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 2.38 2.362 1.853 - 2.668 2.744
Rate of return 3.85% 4.54% 4.86% - 6.25% 4.81%
EPS 2 4.237 5.209 6.02 4.91 5.304 6.88
Distribution rate 56.2% 45.4% 30.8% - 50.3% 39.9%
Net sales 1 91.25 112.1 126.3 112.4 112.8 132
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 55.98 70.56 81.41 65.35 69.57 90.25
Net Debt 1 502.8 858.4 1,082 848.6 1,078 1,378
Reference price 2 61.86 52.01 38.14 24.22 42.70 57.05
Nbr of stocks (in thousands) 13,546 13,546 13,546 13,546 13,546 13,117
Announcement Date 14/03/21 16/03/22 29/03/23 31/03/24 13/03/25 11/03/26
1ILS in Million2ILS
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 22Cr
8.46x7.24x8.38x1.1% 2.25TCr
11.47x4.17x22.85x3.93% 1.2TCr
5.37x - - 5.68% 1.1TCr
10.79x - - 4.57% 1.02TCr
4.55x - - 6.91% 815.38Cr
8.42x3.14x27.85x3.97% 775.97Cr
14.96x13.63x33.13x1.53% 624.86Cr
Average 9.14x 7.05x 23.05x 3.96% 977.04Cr
Weighted average by Cap. 8.90x 6.65x 18.26x 3.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - S.R. Accord Ltd.

Historical PBR trend

Valuation ratios - PBR - S.R. Accord Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - S.R. Accord Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - S.R. Accord Ltd.

  1. Stock Market
  2. Stocks
  3. SRAC Stock
  4. Valuation S.R. Accord Ltd.