Stock EMDV EMILIA DEVELOPMENT (O.F.G) LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Emilia Development (O.F.G) Ltd.

Equities

EMDV

IL0005890103

Construction Supplies & Fixtures

Delayed TEL AVIV STOCK EXCHANGE
Other stock markets
 03:14:56 2024-05-01 am EDT 		5-day change 1st Jan Change
2,339 ILa +1.74% Intraday chart for Emilia Development (O.F.G) Ltd. -1.43% +1.70%
Mar. 26 Emilia Development (O.F.G) Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Emilia Development (O.F.G) 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 1 630.7 371.2 540.8 566 632.1 643.9
Enterprise Value (EV) 1 1,251 1,317 1,360 1,542 1,694 1,720
P/E ratio 13.6 x -53 x 10.4 x 21.6 x 10.4 x 12.2 x
Yield 1.47% - 3.33% 1.4% 2.9% 2.47%
Capitalization / Revenue 0.37 x 0.21 x 0.3 x 0.31 x 0.31 x 0.31 x
EV / Revenue 0.74 x 0.73 x 0.75 x 0.84 x 0.84 x 0.84 x
EV / EBITDA 9.88 x 9.95 x 6.85 x 8.1 x 6.95 x 9.2 x
EV / FCF -39 x 9.14 x 8.63 x -20.6 x 607 x 20 x
FCF Yield -2.56% 10.9% 11.6% -4.86% 0.16% 5.01%
Price to Book 1.04 x 0.64 x 0.87 x 0.9 x 0.91 x 0.88 x
Nbr of stocks (in thousands) 27,993 27,994 27,994 27,994 27,994 27,994
Reference price 2 22.53 13.26 19.32 20.22 22.58 23.00
Announcement Date 3/26/19 3/31/20 3/22/21 3/29/22 3/28/23 3/26/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,688 1,794 1,817 1,841 2,023 2,047
EBITDA 1 126.7 132.3 198.6 190.5 243.6 187
EBIT 1 80.97 66.68 132.5 124.9 176.1 111.2
Operating Margin 4.8% 3.72% 7.3% 6.79% 8.71% 5.43%
Earnings before Tax (EBT) 1 82.84 23.44 110.5 92.6 160.5 67.32
Net income 1 46.45 -6.873 52.01 26.22 61.04 52.97
Net margin 2.75% -0.38% 2.86% 1.42% 3.02% 2.59%
EPS 2 1.659 -0.2500 1.858 0.9368 2.180 1.890
Free Cash Flow 1 -32.05 144 157.7 -74.99 2.791 86.18
FCF margin -1.9% 8.03% 8.68% -4.07% 0.14% 4.21%
FCF Conversion (EBITDA) - 108.89% 79.41% - 1.15% 46.1%
FCF Conversion (Net income) - - 303.22% - 4.57% 162.7%
Dividend per Share 2 0.3322 - 0.6430 0.2822 0.6537 0.5680
Announcement Date 3/26/19 3/31/20 3/22/21 3/29/22 3/28/23 3/26/24
1ILS in Million2ILS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 621 945 819 976 1,062 1,076
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.898 x 7.148 x 4.126 x 5.125 x 4.359 x 5.755 x
Free Cash Flow 1 -32.1 144 158 -75 2.79 86.2
ROE (net income / shareholders' equity) 8.38% 0.99% 8.95% 6.08% 13.6% 4.06%
ROA (Net income/ Total Assets) 2.82% 1.9% 3.58% 3.32% 4.41% 2.69%
Assets 1 1,646 -362.4 1,452 789.3 1,384 1,973
Book Value Per Share 2 21.60 20.70 22.30 22.60 24.90 26.30
Cash Flow per Share 2 1.660 2.400 3.340 3.690 1.850 2.050
Capex 1 39 58 51.2 65.5 101 88.3
Capex / Sales 2.31% 3.24% 2.82% 3.56% 4.98% 4.31%
Announcement Date 3/26/19 3/31/20 3/22/21 3/29/22 3/28/23 3/26/24
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Plumbing Fixtures & Fittings

1st Jan change Capi.
EMILIA DEVELOPMENT (O.F.G) LTD. Stock Emilia Development (O.F.G) Ltd.
+1.70% 172M
GEBERIT AG Stock Geberit AG
-8.42% 17.93B
ADVANCED DRAINAGE SYSTEMS, INC. Stock Advanced Drainage Systems, Inc.
+11.63% 12.19B
ASTRAL LIMITED Stock Astral Limited
+11.04% 6.82B
ZHEJIANG WEIXING NEW BUILDING MATERIALS CO., LTD. Stock Zhejiang Weixing New Building Materials Co., Ltd.
+21.35% 3.81B
RELIANCE WORLDWIDE CORPORATION LIMITED Stock Reliance Worldwide Corporation Limited
+13.54% 2.64B
ALIAXIS SA Stock Aliaxis SA
+21.43% 2.84B
UPONOR OYJ Stock Uponor Oyj
+1.78% 2.23B
CHINA LESSO GROUP HOLDINGS LIMITED Stock China Lesso Group Holdings Limited
-19.12% 1.31B
PROPLASTICS LIMITED Stock Proplastics Limited
-99.91% 459K
Plumbing Fixtures & Fittings
  1. Stock Market
  2. Equities
  3. EMDV Stock
  4. Financials Emilia Development (O.F.G) Ltd.