Land Development of Nimrodi Group Ltd. (TLV:ILDC)
Israel
· Delayed Price · Currency is ILS · Price in ILA 3,650.00
-65.00 (-1.75%)
At close: Dec 4, 2025
TLV:ILDC Income Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Rental Revenue | 625.76 | 573.58 | 492.31 | 358.36 | 293.91 | 266.74 | Upgrade
|
| Other Revenue | 316.22 | 335.45 | 404.06 | 322.87 | 224.51 | 78.01 | Upgrade
|
| Total Revenue | 941.97 | 909.03 | 896.38 | 681.23 | 518.42 | 344.75 | Upgrade
|
| Revenue Growth (YoY | -5.60% | 1.41% | 31.58% | 31.41% | 50.37% | -19.40% | Upgrade
|
| Property Expenses | 476.61 | 512.92 | 505.68 | 321.83 | 274.24 | 193.78 | Upgrade
|
| Selling, General & Administrative | 127.14 | 117.07 | 104.75 | 95.82 | 83.21 | 73.19 | Upgrade
|
| Other Operating Expenses | 2.07 | 0.11 | 7.29 | 6.92 | -3.96 | -6.02 | Upgrade
|
| Total Operating Expenses | 605.82 | 630.1 | 617.71 | 424.57 | 353.49 | 260.95 | Upgrade
|
| Operating Income | 336.15 | 278.93 | 278.67 | 256.66 | 164.93 | 83.81 | Upgrade
|
| Interest Expense | -356.65 | -350.21 | -252.12 | -226.51 | -145.12 | -98.28 | Upgrade
|
| Interest & Investment Income | 26.26 | 26.26 | 15.93 | 5.33 | 0.15 | 1.22 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.28 | 0.28 | 109.69 | 57.41 | -26.98 | -62.21 | Upgrade
|
| Other Non-Operating Income | -33.49 | -7.7 | 7.4 | 25.13 | -25.56 | 20.51 | Upgrade
|
| EBT Excluding Unusual Items | -26.55 | -52.45 | 159.57 | 118.02 | -32.58 | -54.96 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | -2.29 | -3.03 | -0.99 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.05 | -0.05 | -0.02 | -1.16 | - | 0.7 | Upgrade
|
| Asset Writedown | 376.06 | 442.73 | -97.67 | 446.45 | 601.62 | 118.41 | Upgrade
|
| Total Legal Settlements | - | - | - | - | - | -16.27 | Upgrade
|
| Pretax Income | 349.46 | 390.23 | 61.88 | 561.03 | 566.01 | 46.89 | Upgrade
|
| Income Tax Expense | 107.57 | 93.39 | 17.6 | 122.26 | 105.73 | -70.61 | Upgrade
|
| Earnings From Continuing Operations | 241.89 | 296.84 | 44.28 | 438.77 | 460.29 | 117.49 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | - | -0.89 | Upgrade
|
| Net Income to Company | 241.89 | 296.84 | 44.28 | 438.77 | 460.29 | 116.6 | Upgrade
|
| Minority Interest in Earnings | -109.81 | -205.55 | 24.88 | -217.31 | -238.28 | -92.75 | Upgrade
|
| Net Income | 132.08 | 91.29 | 69.16 | 221.46 | 222.01 | 23.85 | Upgrade
|
| Net Income to Common | 132.08 | 91.29 | 69.16 | 221.46 | 222.01 | 23.85 | Upgrade
|
| Net Income Growth | -20.65% | 32.01% | -68.77% | -0.25% | 830.73% | -77.27% | Upgrade
|
| Basic Shares Outstanding | 41 | 39 | 37 | 37 | 34 | 35 | Upgrade
|
| Diluted Shares Outstanding | 41 | 41 | 39 | 39 | 36 | 36 | Upgrade
|
| Shares Change (YoY) | 4.20% | 6.78% | -0.79% | 9.37% | -2.03% | 27.88% | Upgrade
|
| EPS (Basic) | 3.24 | 2.31 | 1.88 | 5.96 | 6.56 | 0.69 | Upgrade
|
| EPS (Diluted) | 3.24 | 2.21 | 1.79 | 5.68 | 6.23 | 0.66 | Upgrade
|
| EPS Growth | -23.90% | 23.46% | -68.49% | -8.83% | 850.40% | -82.22% | Upgrade
|
| Dividend Per Share | 1.483 | 1.483 | - | 1.343 | 1.282 | - | Upgrade
|
| Dividend Growth | - | - | - | 4.70% | - | - | Upgrade
|
| Operating Margin | 35.69% | 30.68% | 31.09% | 37.68% | 31.81% | 24.31% | Upgrade
|
| Profit Margin | 14.02% | 10.04% | 7.71% | 32.51% | 42.82% | 6.92% | Upgrade
|
| EBITDA | 360.57 | 294.49 | 290.22 | 277.53 | 184.08 | 101.95 | Upgrade
|
| EBITDA Margin | 38.28% | 32.40% | 32.38% | 40.74% | 35.51% | 29.57% | Upgrade
|
| D&A For Ebitda | 24.42 | 15.56 | 11.55 | 20.87 | 19.15 | 18.14 | Upgrade
|
| EBIT | 336.15 | 278.93 | 278.67 | 256.66 | 164.93 | 83.81 | Upgrade
|
| EBIT Margin | 35.69% | 30.68% | 31.09% | 37.68% | 31.81% | 24.31% | Upgrade
|
| Effective Tax Rate | 30.78% | 23.93% | 28.44% | 21.79% | 18.68% | - | Upgrade
|
| Revenue as Reported | 966.79 | 933.84 | 892.26 | 672.68 | 478.12 | 354.54 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.