Company Valuation: Bank Leumi le-Israel B.M.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 48,599 43,144 43,423 65,193 104,159 100,877 - -
Change - -11.23% 0.65% 50.13% 59.77% -3.15% - -
Enterprise Value (EV) 48,599 43,144 43,423 65,193 104,159 100,877 100,877 100,877
Change - -11.23% 0.65% 50.13% 59.77% -3.15% 0% 0%
P/E 8.06x 5.7x 6.44x - 10.2x 10.2x 8.83x -
PBR 1.17x - - - - - - -
PEG - 0.2x -0.6x - - -4.89x 0.6x -
Capitalization / Revenue 3.06x 2.37x 2.05x 2.82x 4.59x 4.38x 4.01x 3.83x
EV / Revenue 0x 0x 0x 0x 0x 4.38x 4.01x 3.83x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.78 - - 1.925 3.018 2.698 3.581 4.232
Rate of return 5.32% - - 4.44% 4.3% 3.95% 5.24% 6.19%
EPS 2 4.15 5.14 4.58 - 6.86 6.717 7.744 -
Distribution rate 42.9% - - - 44% 40.2% 46.2% -
Net sales 1 15,857 18,229 21,178 23,108 22,680 23,006 25,127 26,367
EBITDA - - - - - - - -
EBIT 8,429 7,830 14,284 - - - - -
Net income 1 6,028 7,709 7,027 - 10,262 9,912 11,267 -
Net Debt - - - - - - - -
Reference price 2 33.45 29.31 29.50 43.35 70.20 68.36 68.36 68.36
Nbr of stocks (in thousands) 1,452,896 1,471,981 1,471,981 1,503,882 1,483,752 1,475,676 - -
Announcement Date 3/9/22 3/14/23 3/19/24 3/4/25 3/4/26 - - -
1ILS in Million2ILS
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.18x - - 3.95% 33.65B
20.22x - - 0.87% 105B
14.73x - - 4.61% 76.02B
7.8x - - 6.49% 61.71B
4.82x - - 6.25% 54.52B
18.58x - - 2.85% 51.71B
9.72x - - 4.48% 43.04B
12.54x - - 5.57% 41.59B
9.83x - - 5.83% 31.97B
10.24x - - 3.86% 30.39B
Average 11.86x 4.47% 52.98B
Weighted average by Cap. 12.95x 4.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LUMI Stock
  4. Valuation Bank Leumi le-Israel B.M.