Villar (VILR) - Net Assets
Based on the latest financial reports, Villar (VILR) has net assets worth ILA3.80 Billion ILA (≈ $10.19 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (ILA5.44 Billion ≈ $14.57 Million USD) and total liabilities (ILA1.64 Billion ≈ $4.39 Million USD). 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. Also explore VILR asset base for the complete picture of this company's asset base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ILA3.80 Billion |
| % of Total Assets | 69.89% |
| Annual Growth Rate | 13.91% |
| 5-Year Change | 48.47% |
| 10-Year Change | 165.36% |
| Growth Volatility | 11.0 |
Villar - Net Assets Trend (2005–2025)
This chart illustrates how Villar's net assets have evolved over time, based on quarterly financial data. For live valuation and market cap data, see market value of Villar.
Annual Net Assets for Villar (2005–2025)
The table below shows the annual net assets of Villar from 2005 to 2025. Explore cash flow conversion of Villar to assess how effectively this company generates cash.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | ILA3.80 Billion ≈ $10.19 Million |
+7.43% |
| 2024-12-31 | ILA3.54 Billion ≈ $9.48 Million |
+9.93% |
| 2023-12-31 | ILA3.22 Billion ≈ $8.63 Million |
+8.11% |
| 2022-12-31 | ILA2.98 Billion ≈ $7.98 Million |
+16.28% |
| 2021-12-31 | ILA2.56 Billion ≈ $6.86 Million |
+21.32% |
| 2020-12-31 | ILA2.11 Billion ≈ $5.66 Million |
+10.26% |
| 2019-12-31 | ILA1.91 Billion ≈ $5.13 Million |
+11.46% |
| 2018-12-31 | ILA1.72 Billion ≈ $4.60 Million |
+8.79% |
| 2017-12-31 | ILA1.58 Billion ≈ $4.23 Million |
+10.19% |
| 2016-12-31 | ILA1.43 Billion ≈ $3.84 Million |
+8.79% |
| 2015-12-31 | ILA1.32 Billion ≈ $3.53 Million |
+9.10% |
| 2014-12-31 | ILA1.21 Billion ≈ $3.23 Million |
+9.14% |
| 2013-12-31 | ILA1.11 Billion ≈ $2.96 Million |
+23.89% |
| 2012-12-31 | ILA892.15 Million ≈ $2.39 Million |
+9.93% |
| 2011-12-31 | ILA811.58 Million ≈ $2.18 Million |
+6.41% |
| 2010-12-31 | ILA762.66 Million ≈ $2.04 Million |
+28.38% |
| 2009-12-31 | ILA594.05 Million ≈ $1.59 Million |
+19.66% |
| 2008-12-31 | ILA496.46 Million ≈ $1.33 Million |
+1.83% |
| 2007-12-31 | ILA487.51 Million ≈ $1.31 Million |
+53.65% |
| 2006-12-31 | ILA317.29 Million ≈ $850.65K |
+12.90% |
| 2005-12-31 | ILA281.03 Million ≈ $753.43K |
-- |
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 342914000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ILA3.43 Billion | 90.81% |
| Common Stock | ILA27.39 Million | 0.73% |
| Other Comprehensive Income | ILA218.42 Million | 5.78% |
| Other Components | ILA101.12 Million | 2.68% |
| Total Equity | ILA3.78 Billion | 100.00% |
Villar Competitors by Market Cap
The table below lists competitors of Villar ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Surya Esa Perkasa Tbk
JK:ESSA
|
$878.21 Million |
|
Canaccord Genuity Group Inc
TO:CF
|
$878.22 Million |
|
Anyang Iron & Steel Inc
SHG:600569
|
$878.48 Million |
|
Jinyuan Cement Co Ltd
SHE:000546
|
$878.49 Million |
|
Smartgroup Corporation Ltd
AU:SIQ
|
$877.94 Million |
|
Wuhan Xianglong Power Industry Co Ltd
SHG:600769
|
$877.94 Million |
|
JDM Jingda Mach(Ningbo)Co Ltd
SHG:603088
|
$877.77 Million |
|
MilDef Group AB
ST:MILDEF
|
$877.30 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 2024 to 2025, total equity changed from 3,513,294,000 to 3,776,065,000, a change of 262,771,000 (7.5%).
- Net income of 308,233,000 contributed positively to equity growth.
- Dividend payments of 43,680,000 reduced retained earnings.
- Share repurchases of 15,422,000 reduced equity.
- Other comprehensive income decreased equity by 3,349,999.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ILA308.23 Million | +8.16% |
| Dividends Paid | ILA43.68 Million | -1.16% |
| Share Repurchases | ILA15.42 Million | -0.41% |
| Other Comprehensive Income | ILA-3.35 Million | -0.09% |
| Other Changes | ILA16.99 Million | +0.45% |
| Total Change | ILA- | 7.48% |
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: 87.11x
- 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 1347.82x to 87.11x 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 | ILA18500.00 | x |
| 2006-12-31 | ILA16.94 | ILA18500.00 | x |
| 2007-12-31 | ILA26.52 | ILA18500.00 | x |
| 2008-12-31 | ILA28.48 | ILA18500.00 | x |
| 2011-12-31 | ILA50.33 | ILA18500.00 | x |
| 2012-12-31 | ILA58.03 | ILA18500.00 | x |
| 2013-12-31 | ILA61.98 | ILA18500.00 | x |
| 2014-12-31 | ILA66.89 | ILA18500.00 | x |
| 2015-12-31 | ILA72.85 | ILA18500.00 | x |
| 2016-12-31 | ILA80.05 | ILA18500.00 | x |
| 2017-12-31 | ILA87.84 | ILA18500.00 | x |
| 2018-12-31 | ILA95.61 | ILA18500.00 | x |
| 2019-12-31 | ILA106.72 | ILA18500.00 | x |
| 2020-12-31 | ILA117.73 | ILA18500.00 | x |
| 2021-12-31 | ILA143.33 | ILA18500.00 | x |
| 2022-12-31 | ILA166.77 | ILA18500.00 | x |
| 2023-12-31 | ILA180.23 | ILA18500.00 | x |
| 2024-12-31 | ILA198.08 | ILA18500.00 | x |
| 2025-12-31 | ILA212.38 | ILA18500.00 | 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): 8.16%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 86.71%
- • Asset Turnover: 0.07x
- • Equity Multiplier: 1.44x
- Recent ROE (8.16%) is below the historical average (11.06%), 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 |
| 2025 | 8.16% | 86.71% | 0.07x | 1.44x | ILA-69.37 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: $4,339,247,400
- Average return on equity (ROE) among peers: 11.29%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Villar (VILR) | ILA3.80 Billion | 27.54% | 0.43x | $877.97 Million |
| Adgar Investments and Development Ltd (ADGR) | $1.07 Billion | 6.65% | 3.26x | $218.36 Million |
| Afi Properties Ltd (AFPR) | $1.28 Billion | 5.79% | 1.31x | $2.54 Billion |
| Alony Hetz Properties and Investments Ltd (ALHE) | $11.83 Billion | 13.17% | 1.70x | $2.16 Billion |
| Amot Investments Ltd (AMOT) | $2.84 Billion | 8.16% | 1.78x | $2.67 Billion |
| Argo Properties NV (ARGO) | $166.42 Million | 11.82% | 0.35x | $824.26 Million |
| Ari Real Estate Arena Investment Ltd (ARIN) | $450.83 Million | 43.92% | 1.76x | $563.77 Million |
| Airport City Ltd (ARPT) | $3.29 Billion | 9.61% | 1.88x | $1.65 Billion |
| Aspen Group Ltd (ASGR) | $245.45 Million | 0.17% | 3.37x | $125.46 Million |
| ES Australia Israel Holdings Ltd (AUIS) | $114.15 Million | 5.52% | 0.45x | $14.18 Million |
| Azrieli Group Ltd (AZRG) | $22.10 Billion | 8.13% | 1.19x | $15.34 Billion |
About 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