Financials M.Yochananof and Sons (1988) Ltd

Equities

YHNF

IL0011612640

Food Retail & Distribution

Market Closed - TEL AVIV STOCK EXCHANGE 10:24:21 2024-05-09 am EDT 5-day change 1st Jan Change
19,410 ILa -0.51% Intraday chart for M.Yochananof and Sons (1988) Ltd +1.89% +23.71%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 2,226 1,945 3,412 2,745 2,273
Enterprise Value (EV) 1 3,062 2,987 4,265 4,196 3,760
P/E ratio 23.3 x 15.3 x 15.4 x 21.4 x 16.3 x
Yield - 3.19% 2.93% 2.18% -
Capitalization / Revenue 0.77 x 0.62 x 0.98 x 0.74 x 0.56 x
EV / Revenue 1.06 x 0.96 x 1.22 x 1.13 x 0.92 x
EV / EBITDA 14.3 x 9.62 x 12.6 x 12.3 x 10.5 x
EV / FCF 56 x 18.1 x 101 x -11.7 x 22.9 x
FCF Yield 1.78% 5.53% 0.99% -8.53% 4.37%
Price to Book 3.14 x 2.4 x 2.56 x 2.07 x 1.62 x
Nbr of stocks (in thousands) 12,703 12,703 14,488 14,488 14,488
Reference price 2 175.2 153.1 235.5 189.5 156.9
Announcement Date 3/30/20 3/24/21 4/28/22 3/23/23 3/27/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,422 2,880 3,122 3,487 3,725 4,090
EBITDA 1 160 214.5 310.6 339.5 342.1 357.1
EBIT 1 118.1 166.6 258.5 277.8 265.5 266.5
Operating Margin 4.88% 5.78% 8.28% 7.96% 7.13% 6.52%
Earnings before Tax (EBT) 1 114.8 100.1 164.8 269.9 168.3 184.4
Net income 1 88.7 77.28 127.3 210.3 128.4 139.3
Net margin 3.66% 2.68% 4.08% 6.03% 3.45% 3.41%
EPS 2 8.870 7.506 10.02 15.34 8.860 9.615
Free Cash Flow 1 91.13 54.65 165.3 42.12 -357.8 164.4
FCF margin 3.76% 1.9% 5.29% 1.21% -9.61% 4.02%
FCF Conversion (EBITDA) 56.98% 25.48% 53.21% 12.41% - 46.03%
FCF Conversion (Net income) 102.75% 70.71% 129.86% 20.03% - 118%
Dividend per Share - - 4.880 6.900 4.140 -
Announcement Date 11/17/19 3/30/20 3/24/21 4/28/22 3/23/23 3/27/24
1ILS in Million2ILS
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2
Net sales 1 - 939.5
EBITDA - -
EBIT 1 - 65.55
Operating Margin - 6.98%
Earnings before Tax (EBT) - -
Net income 1 23.39 36.5
Net margin - 3.89%
EPS 1.610 -
Dividend per Share - -
Announcement Date 5/30/22 8/22/22
1ILS in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 312 837 1,042 853 1,450 1,487
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.949 x 3.902 x 3.356 x 2.513 x 4.24 x 4.164 x
Free Cash Flow 1 91.1 54.6 165 42.1 -358 164
ROE (net income / shareholders' equity) 39.9% 16.1% 16.8% 19.3% 9.53% 10.2%
ROA (Net income/ Total Assets) 7.22% 6.34% 6.65% 5.78% 4.65% 4.29%
Assets 1 1,229 1,219 1,915 3,642 2,763 3,251
Book Value Per Share 2 25.00 55.80 63.90 92.00 91.40 96.90
Cash Flow per Share 2 1.890 14.30 18.10 32.10 22.80 22.50
Capex 1 76.2 114 117 253 635 178
Capex / Sales 3.15% 3.96% 3.75% 7.24% 17.04% 4.35%
Announcement Date 11/17/19 3/30/20 3/24/21 4/28/22 3/23/23 3/27/24
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. YHNF Stock
  4. Financials M.Yochananof and Sons (1988) Ltd
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW