Mivtach Shamir Holdings Ltd (TLV:MISH)
Israel
· Delayed Price · Currency is ILS · Price in ILA 42,980
+940 (2.24%)
Apr 28, 2026, 5:24 PM IDT
Mivtach Shamir Holdings Income Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 1.68 | 1.67 | 1.65 | 1.53 | 0.93 | Upgrade
|
| Other Revenue | 550.74 | 457.87 | 369.41 | 302.5 | 199.44 | Upgrade
|
| Revenue | 552.42 | 459.55 | 371.06 | 304.03 | 200.36 | Upgrade
|
| Revenue Growth (YoY) | 20.21% | 23.85% | 22.05% | 51.74% | 82.69% | Upgrade
|
| Gross Profit | 552.42 | 459.55 | 371.06 | 304.03 | 200.36 | Upgrade
|
| Selling, General & Admin | 60.18 | 53.21 | 47.3 | 43.99 | 37.93 | Upgrade
|
| Other Operating Expenses | 107.83 | 52.06 | 8.45 | - | 6.28 | Upgrade
|
| Operating Expenses | 168.02 | 105.27 | 55.75 | 43.99 | 44.21 | Upgrade
|
| Operating Income | 384.4 | 354.28 | 315.31 | 260.04 | 156.15 | Upgrade
|
| Interest Expense | -230.96 | -194.76 | -155.26 | -52.19 | -26.75 | Upgrade
|
| Earnings From Equity Investments | 30.11 | 53.51 | 42.44 | 38.45 | 26.13 | Upgrade
|
| Currency Exchange Gain (Loss) | -3.53 | -0.92 | -0.02 | -0.24 | -5.69 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.79 | -0.78 | -0.59 | -0.88 | -0.93 | Upgrade
|
| EBT Excluding Unusual Items | 179.25 | 211.33 | 201.88 | 245.17 | 148.92 | Upgrade
|
| Asset Writedown | 7.12 | 9.67 | -8.66 | 6.63 | 3.36 | Upgrade
|
| Pretax Income | 186.37 | 221 | 193.22 | 251.8 | 152.27 | Upgrade
|
| Income Tax Expense | 68.89 | 51.04 | 35.5 | 36.22 | 27.04 | Upgrade
|
| Earnings From Continuing Operations | 117.48 | 169.95 | 157.72 | 215.58 | 125.24 | Upgrade
|
| Net Income to Company | 117.48 | 169.95 | 157.72 | 215.58 | 125.24 | Upgrade
|
| Minority Interest in Earnings | -97.72 | -81.56 | -61.84 | -46.46 | -27.28 | Upgrade
|
| Net Income | 19.76 | 88.39 | 95.88 | 169.13 | 97.96 | Upgrade
|
| Net Income to Common | 19.76 | 88.39 | 95.88 | 169.13 | 97.96 | Upgrade
|
| Net Income Growth | -77.64% | -7.81% | -43.31% | 72.66% | - | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | 2.53% | -0.26% | - | - | 0.29% | Upgrade
|
| EPS (Basic) | 2.03 | 9.30 | 10.04 | 17.71 | 10.27 | Upgrade
|
| EPS (Diluted) | 1.87 | 8.89 | 10.04 | 17.71 | 10.26 | Upgrade
|
| EPS Growth | -78.97% | -11.45% | -43.31% | 72.63% | - | Upgrade
|
| Free Cash Flow | -729.36 | -430.81 | -436.02 | -839.59 | -129.2 | Upgrade
|
| Free Cash Flow Per Share | -74.70 | -45.24 | -45.67 | -87.93 | -13.53 | Upgrade
|
| Dividend Per Share | 10.400 | 2.000 | 2.000 | - | 3.000 | Upgrade
|
| Dividend Growth | 420.00% | - | - | - | -25.00% | Upgrade
|
| Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | Upgrade
|
| Operating Margin | 69.59% | 77.09% | 84.97% | 85.53% | 77.93% | Upgrade
|
| Profit Margin | 3.58% | 19.23% | 25.84% | 55.63% | 48.89% | Upgrade
|
| Free Cash Flow Margin | -132.03% | -93.75% | -117.51% | -276.16% | -64.48% | Upgrade
|
| EBITDA | 384.8 | 354.65 | 315.68 | 260.35 | 156.56 | Upgrade
|
| EBITDA Margin | 69.66% | 77.17% | 85.08% | 85.63% | 78.14% | Upgrade
|
| D&A For EBITDA | 0.4 | 0.37 | 0.37 | 0.31 | 0.41 | Upgrade
|
| EBIT | 384.4 | 354.28 | 315.31 | 260.04 | 156.15 | Upgrade
|
| EBIT Margin | 69.59% | 77.09% | 84.97% | 85.53% | 77.93% | Upgrade
|
| Effective Tax Rate | 36.96% | 23.10% | 18.37% | 14.38% | 17.76% | Upgrade
|
| Revenue as Reported | - | - | - | 349.1 | 229.85 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.