Stock VCTR VICTORY SUPERMARKET CHAIN LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Victory Supermarket Chain Ltd

Equities

VCTR

IL0011237778

Food Retail & Distribution

Market Closed - TEL AVIV STOCK EXCHANGE
Other stock markets
 07:54:13 16/05/2024 pm IST 		5-day change 1st Jan Change
4,918 ILa -0.89% Intraday chart for Victory Supermarket Chain Ltd +0.84% +38.34%
25/03 Victory Supermarket Chain Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Victory Supermarket Chain 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 1 701.7 818.5 1,046 963.9 582.1 510.5
Enterprise Value (EV) 1 698.7 1,630 2,107 2,111 1,670 1,512
P/E ratio 20.5 x 30.1 x 18.2 x 19.1 x 15.8 x 11 x
Yield - - - - 2.07% 2.94%
Capitalization / Revenue 0.42 x 0.47 x 0.44 x 0.42 x 0.25 x 0.21 x
EV / Revenue 0.42 x 0.93 x 0.89 x 0.91 x 0.72 x 0.62 x
EV / EBITDA 9.67 x 20.3 x 15 x 17.5 x 14.6 x 12.4 x
EV / FCF -147 x 20.9 x 17.2 x 39.2 x 8.96 x 9.25 x
FCF Yield -0.68% 4.78% 5.82% 2.55% 11.2% 10.8%
Price to Book 2.75 x 3.05 x 3.38 x 2.78 x 1.58 x 1.28 x
Nbr of stocks (in thousands) 14,288 14,247 14,258 14,479 14,416 14,360
Reference price 2 49.11 57.45 73.34 66.57 40.38 35.55
Announcement Date 19/03/19 18/03/20 21/03/21 29/03/22 22/03/23 25/03/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,668 1,747 2,377 2,312 2,315 2,451
EBITDA 1 72.28 80.21 140.8 120.9 114 121.6
EBIT 1 48.44 54.48 106.9 89.37 80.21 84.22
Operating Margin 2.9% 3.12% 4.5% 3.87% 3.46% 3.44%
Earnings before Tax (EBT) 1 43.7 35.78 74.72 66.04 47.09 60.16
Net income 1 33.28 27.27 58.11 50.69 36.9 46.46
Net margin 2% 1.56% 2.44% 2.19% 1.59% 1.9%
EPS 2 2.400 1.910 4.040 3.490 2.562 3.230
Free Cash Flow 1 -4.739 77.83 122.6 53.8 186.3 163.5
FCF margin -0.28% 4.45% 5.16% 2.33% 8.05% 6.67%
FCF Conversion (EBITDA) - 97.03% 87.11% 44.49% 163.34% 134.44%
FCF Conversion (Net income) - 285.37% 211.04% 106.15% 504.8% 351.85%
Dividend per Share - - - - 0.8354 1.044
Announcement Date 19/03/19 18/03/20 21/03/21 29/03/22 22/03/23 25/03/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2
Net sales 1 - 594.8
EBITDA - -
EBIT 1 - 25.63
Operating Margin - 4.31%
Earnings before Tax (EBT) - -
Net income 1 3.895 13.04
Net margin - 2.19%
EPS 0.2700 -
Dividend per Share - -
Announcement Date 29/05/22 23/08/22
1ILS in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 811 1,062 1,147 1,088 1,001
Net Cash position 1 3 - - - - -
Leverage (Debt/EBITDA) - 10.11 x 7.541 x 9.487 x 9.538 x 8.235 x
Free Cash Flow 1 -4.74 77.8 123 53.8 186 163
ROE (net income / shareholders' equity) 14.4% 10.5% 20% 15.4% 10.3% 12.1%
ROA (Net income/ Total Assets) 4.75% 3.14% 3.93% 2.99% 2.64% 2.73%
Assets 1 700 869 1,479 1,696 1,399 1,701
Book Value Per Share 2 17.80 18.80 21.70 24.00 25.60 27.70
Cash Flow per Share 2 1.710 5.180 4.200 1.740 5.110 7.250
Capex 1 26.2 26.5 38.4 29.8 52.5 37.4
Capex / Sales 1.57% 1.52% 1.62% 1.29% 2.27% 1.52%
Announcement Date 19/03/19 18/03/20 21/03/21 29/03/22 22/03/23 25/03/24
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Food Retail & Distribution

1st Jan change Capi.
VICTORY SUPERMARKET CHAIN LTD Stock Victory Supermarket Chain Ltd
+38.34% 191M
WALMART INC. Stock Walmart Inc.
+21.79% 516B
KROGER CO. (THE) Stock Kroger Co. (The)
+19.10% 39.61B
SYSCO CORPORATION Stock Sysco Corporation
+4.25% 37.97B
LOBLAW COMPANIES LIMITED Stock Loblaw Companies Limited
+22.44% 35.22B
AHOLD DELHAIZE N.V. Stock Ahold Delhaize N.V.
+12.51% 30B
WOOLWORTHS GROUP LIMITED Stock Woolworths Group Limited
-14.92% 25.97B
GEORGE WESTON LIMITED Stock George Weston Limited
+16.03% 18.75B
AEON CO., LTD. Stock Aeon Co., Ltd.
+4.86% 18.14B
CP ALL Stock CP ALL
+5.80% 14.71B
Other Food Retail & Distribution
  1. Stock Market
  2. Equities
  3. VCTR Stock
  4. Financials Victory Supermarket Chain Ltd
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW