Villar
Villar International Ltd., together with its subsidiaries, engages in acquisition, development, and construction of real estate properties in Israel and internationally. The company finds and purchases land for industrial buildings and safe housings; and leases offices. It also initiates and builds residential construction projects; and office buildings, shopping centers, and logistic centers. In… Read more
Villar (VILR) - Net Assets
Latest net assets as of September 2025: ILA3.65 Billion ILA
Based on the latest financial reports, Villar (VILR) has net assets worth ILA3.65 Billion ILA as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (ILA5.25 Billion) and total liabilities (ILA1.60 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ILA3.65 Billion |
| % of Total Assets | 69.53% |
| Annual Growth Rate | 14.26% |
| 5-Year Change | 67.66% |
| 10-Year Change | 168.72% |
| Growth Volatility | 11.17 |
Villar - Net Assets Trend (2005–2024)
This chart illustrates how Villar's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Villar (2005–2024)
The table below shows the annual net assets of Villar from 2005 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ILA3.54 Billion | +9.93% |
| 2023-12-31 | ILA3.22 Billion | +8.11% |
| 2022-12-31 | ILA2.98 Billion | +16.28% |
| 2021-12-31 | ILA2.56 Billion | +21.32% |
| 2020-12-31 | ILA2.11 Billion | +10.26% |
| 2019-12-31 | ILA1.91 Billion | +11.46% |
| 2018-12-31 | ILA1.72 Billion | +8.79% |
| 2017-12-31 | ILA1.58 Billion | +10.19% |
| 2016-12-31 | ILA1.43 Billion | +8.79% |
| 2015-12-31 | ILA1.32 Billion | +9.10% |
| 2014-12-31 | ILA1.21 Billion | +9.14% |
| 2013-12-31 | ILA1.11 Billion | +23.89% |
| 2012-12-31 | ILA892.15 Million | +9.93% |
| 2011-12-31 | ILA811.58 Million | +6.41% |
| 2010-12-31 | ILA762.66 Million | +28.38% |
| 2009-12-31 | ILA594.05 Million | +19.66% |
| 2008-12-31 | ILA496.46 Million | +1.83% |
| 2007-12-31 | ILA487.51 Million | +53.65% |
| 2006-12-31 | ILA317.29 Million | +12.90% |
| 2005-12-31 | ILA281.03 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Villar's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 316017000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ILA3.16 Billion | 89.95% |
| Common Stock | ILA27.31 Million | 0.78% |
| Other Comprehensive Income | ILA221.77 Million | 6.31% |
| Other Components | ILA104.04 Million | 2.96% |
| Total Equity | ILA3.51 Billion | 100.00% |
Villar Competitors by Market Cap
The table below lists competitors of Villar ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Bon Natural Life Ltd
NASDAQ:BON
|
$8.86 Million |
|
CORESTATE Capital Holding S.A
XETRA:CCAP
|
$8.86 Million |
|
Berkah Beton Sadaya Tbk PT
JK:BEBS
|
$8.87 Million |
|
Pulsenmore Ltd. Ordinary Shares
NASDAQ:PLSM
|
$8.87 Million |
|
Elbit Imaging Ltd
PINK:EMITF
|
$8.86 Million |
|
VIP Clothing Limited
NSE:VIPCLOTHNG
|
$8.85 Million |
|
Dala Energi AB
ST:DE
|
$8.85 Million |
|
ENERSIDE ENERGY EO -01
F:9O8
|
$8.85 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Villar's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 3,194,620,000 to 3,513,294,000, a change of 318,674,000 (10.0%).
- Net income of 354,625,000 contributed positively to equity growth.
- Dividend payments of 74,100,000 reduced retained earnings.
- Other comprehensive income increased equity by 36,468,999.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ILA354.62 Million | +10.09% |
| Dividends Paid | ILA74.10 Million | -2.11% |
| Other Comprehensive Income | ILA36.47 Million | +1.04% |
| Other Changes | ILA1.68 Million | +0.05% |
| Total Change | ILA- | 9.98% |
Book Value vs Market Value Analysis
This analysis compares Villar's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 86.38x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 1246.55x to 86.38x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | ILA13.73 | ILA17110.00 | x |
| 2006-12-31 | ILA16.94 | ILA17110.00 | x |
| 2007-12-31 | ILA26.52 | ILA17110.00 | x |
| 2008-12-31 | ILA28.48 | ILA17110.00 | x |
| 2011-12-31 | ILA50.33 | ILA17110.00 | x |
| 2012-12-31 | ILA58.03 | ILA17110.00 | x |
| 2013-12-31 | ILA61.98 | ILA17110.00 | x |
| 2014-12-31 | ILA66.89 | ILA17110.00 | x |
| 2015-12-31 | ILA72.85 | ILA17110.00 | x |
| 2016-12-31 | ILA80.05 | ILA17110.00 | x |
| 2017-12-31 | ILA87.84 | ILA17110.00 | x |
| 2018-12-31 | ILA95.61 | ILA17110.00 | x |
| 2019-12-31 | ILA106.72 | ILA17110.00 | x |
| 2020-12-31 | ILA117.73 | ILA17110.00 | x |
| 2021-12-31 | ILA143.33 | ILA17110.00 | x |
| 2022-12-31 | ILA166.77 | ILA17110.00 | x |
| 2023-12-31 | ILA180.23 | ILA17110.00 | x |
| 2024-12-31 | ILA198.08 | ILA17110.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Villar utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 10.09%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 107.97%
- • Asset Turnover: 0.07x
- • Equity Multiplier: 1.43x
- Recent ROE (10.09%) is below the historical average (11.20%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2005 | 27.54% | 58.85% | 0.22x | 2.13x | ILA47.01 Million |
| 2006 | 10.90% | 27.87% | 0.20x | 1.91x | ILA2.72 Million |
| 2007 | 7.73% | 26.63% | 0.15x | 1.98x | ILA-10.59 Million |
| 2008 | 4.39% | 16.11% | 0.14x | 1.93x | ILA-26.96 Million |
| 2009 | 15.99% | 45.73% | 0.20x | 1.73x | ILA34.51 Million |
| 2010 | 19.58% | 51.90% | 0.21x | 1.79x | ILA71.28 Million |
| 2011 | 5.79% | 23.92% | 0.13x | 1.84x | ILA-33.47 Million |
| 2012 | 8.55% | 33.47% | 0.14x | 1.83x | ILA-12.67 Million |
| 2013 | 8.80% | 36.90% | 0.14x | 1.77x | ILA-13.05 Million |
| 2014 | 8.38% | 39.82% | 0.12x | 1.76x | ILA-19.25 Million |
| 2015 | 9.00% | 34.53% | 0.15x | 1.70x | ILA-12.98 Million |
| 2016 | 9.75% | 42.23% | 0.14x | 1.68x | ILA-3.62 Million |
| 2017 | 8.76% | 35.13% | 0.16x | 1.56x | ILA-19.31 Million |
| 2018 | 8.20% | 49.24% | 0.10x | 1.60x | ILA-30.65 Million |
| 2019 | 11.77% | 46.89% | 0.16x | 1.57x | ILA33.63 Million |
| 2020 | 8.98% | 42.79% | 0.14x | 1.51x | ILA-21.39 Million |
| 2021 | 17.88% | 162.39% | 0.08x | 1.42x | ILA200.12 Million |
| 2022 | 14.21% | 150.00% | 0.07x | 1.36x | ILA124.47 Million |
| 2023 | 7.72% | 74.23% | 0.07x | 1.39x | ILA-72.80 Million |
| 2024 | 10.09% | 107.97% | 0.07x | 1.43x | ILA3.30 Million |
Industry Comparison
This section compares Villar's net assets metrics with peer companies in the Real Estate Services industry.
Industry Context
- Industry: Real Estate Services
- Average net assets among peers: $1,446,611,700
- Average return on equity (ROE) among peers: 7.66%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Villar (VILR) | ILA3.65 Billion | 27.54% | 0.44x | $8.86 Million |
| Adgar Investments and Development Ltd (ADGR) | $361.56 Million | 2.49% | 3.61x | $2.29 Million |
| Afi Properties Ltd (AFPR) | $2.65 Billion | 0.70% | 1.64x | $28.31 Million |
| Alony Hetz Properties and Investments Ltd (ALHE) | $3.69 Billion | 9.36% | 1.78x | $21.23 Million |
| Amot Investments Ltd (AMOT) | $2.84 Billion | 8.16% | 1.78x | $30.57 Million |
| Argo Properties NV (ARGO) | $419.42 Million | 8.39% | 1.00x | $7.87 Million |
| Ari Real Estate Arena Investment Ltd (ARIN) | $-524.00K | 0.00% | 0.00x | $4.57 Million |
| ES Australia Israel Holdings Ltd (AUIS) | $100.51 Million | -2.75% | 0.01x | $149.05K |
| Brack Capit N V (BCNV) | $454.10 Million | 13.97% | 1.82x | $4.13 Million |
| Big Shopping Centers Ltd (BIG) | $3.90 Billion | 4.78% | 1.71x | $52.08 Million |
| Buligo Capital Ltd (BLGO) | $60.63 Million | 31.49% | 0.06x | $1.27 Million |