Watchlist Manager

Watchlist

Price: 2 301 ILS 4.12%

Market Cap: 922.6m ILS

Income Statement

Operating Income

Revenue	151.5m ILS
Operating Expenses	-95.9m ILS
Operating Income	55.6m ILS
Other Expenses	-4.7m ILS
Net Income	50.9m ILS

Currency: ILS

		Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024
Revenue
Revenue		109 N/A	130 +20%	82 -37%	83 +2%	83 -1%	84 +1%	85 +2%	91 +6%	98 +8%	104 +7%	110 +6%	112 +1%	115 +2%	116 +1%	117 +1%	120 +2%	125 +4%	130 +5%	135 +3%	141 +4%	145 +3%	148 +2%	151 +2%
Operating Income
Operating Expenses		(72)	(85)	(50)	(50)	(51)	(52)	(52)	(54)	(56)	(58)	(60)	(61)	(64)	(68)	(71)	(76)	(80)	(86)	(93)	(95)	(97)	(96)	(96)
Selling, General & Administrative		(72)	(85)	(44)	(50)	(51)	(52)	(46)	(54)	(56)	(58)	(54)	(61)	(64)	(68)	(65)	(76)	(80)	(86)	(84)	(95)	(97)	(96)	(86)
Depreciation & Amortization		0	0	(6)	0	0	0	(6)	0	0	0	(7)	0	0	0	(7)	0	0	0	(9)	0	0	0	(10)
Operating Income		37 N/A	46 +24%	32 -30%	33 +3%	31 -4%	31 -1%	34 +7%	36 +9%	41 +13%	46 +12%	50 +10%	51 +0%	51 +0%	48 -5%	46 -5%	44 -4%	44 +1%	45 +2%	42 -6%	46 +9%	48 +5%	52 +8%	56 +7%
Pre-Tax Income
Interest Income Expense		3	4	7	(2)	(4)	(5)	2	(0)	(0)	(0)	8	(0)	(0)	(0)	(33)	(22)	(22)	(22)	7	0	1	1	10
Total Other Income		0	0	(0)	0	3	4	(0)	9	8	8	(0)	3	(4)	(7)	22	15	22	24	(0)	8	4	8	(0)
Pre-Tax Income		39 N/A	49 +25%	38 -23%	31 -19%	31 +2%	31 -1%	35 +14%	45 +28%	49 +8%	54 +10%	58 +8%	53 -8%	46 -13%	40 -13%	34 -14%	36 +5%	44 +21%	47 +7%	49 +3%	54 +11%	53 -1%	61 +14%	65 +7%
Net Income
Tax Provision		(9)	(11)	(9)	(8)	(8)	(7)	(8)	(10)	(11)	(12)	(13)	(12)	(12)	(12)	(10)	(11)	(11)	(10)	(10)	(11)	(12)	(13)	(14)
Income from Continuing Operations		31	38	29	23	24	24	27	35	38	42	45	41	34	28	24	26	34	37	38	42	41	48	51
Net Income (Common)		31 N/A	38 +25%	29 -23%	23 -21%	24 +3%	24 -1%	27 +15%	35 +30%	38 +7%	42 +10%	45 +7%	41 -8%	34 -16%	28 -17%	24 -15%	26 +6%	34 +31%	37 +10%	38 +4%	42 +11%	41 -3%	48 +17%	51 +6%
EPS (Diluted)		0.76 N/A	0.96 +26%	0.73 -24%	0.58 -21%	0.59 +2%	0.59 N/A	0.68 +15%	0.88 +29%	0.95 +8%	1.04 +9%	1.11 +7%	1.02 -8%	0.86 -16%	0.71 -17%	0.6 -15%	0.64 +7%	0.84 +31%	0.92 +10%	0.96 +4%	1.06 +10%	1.02 -4%	1.2 +18%	1.27 +6%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 250,400+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.