EN DE

Hilan Ltd (HLAN) Fair Value & Analysis

Technology · Il · Market cap 4.9B ILA

HL Hilan Ltd HLAN · TA
Price218.70 ILA
Fair Value227.65 ILA
Upside+4.1%
Quality67/100
Watch Hilan Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 8.7% net margin
Low debt · generates free cash flow
Ranks above peers (11/14)
Moderate moat 59/100
Evidence: High Range 170.74 ILA – 304.72 ILA Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 22 days ago

Share price +6.7% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 170.74 ILA (bear) to 304.72 ILA (bull), base 227.65 ILA. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 67/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

279.55 ILA 131.55 ILA Fair Value 227.65 ILA Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range 131.55 ILA – 279.55 ILA · fair‑value band 170.74 ILA – 304.72 ILA · the 218.70 ILA price screens below the 227.65 ILA fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Hilan Ltd (HLAN) currently trades at 218.70 ILA, while our model-based Fair Value estimate is 227.65 ILA, implying the stock looks roughly 4.1% fairly valued today. The Quality Score stands at 67/100 (solid quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Hilan Ltd generated revenue of 3.1B ILA at a net margin of 8.7%. Revenue grew 5.3% year over year. It earns a return on equity of 21.2%. The balance sheet holds a net cash position of 162M ILA. Fundamentals as of Jul 19, 2026

Our scenario range runs from 170.74 ILA (bear case) to 304.72 ILA (bull case); at 218.70 ILA, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at 4%, HLAN screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 218.86 ILA 377.59 ILA 644.18 ILA 80
Residual Income 70.76 ILA 91.13 ILA 307.70 ILA 76
Rev-Margin DCF 183.27 ILA 307.62 ILA 475.84 ILA 74
All 26 models by family
DCF Models
FCF DCF 223.17 ILA 404.96 ILA 728.76 ILA 38
Owner Earnings 225.30 ILA 409.47 ILA 736.14 ILA 31
5Y Revenue Exit 183.27 ILA 311.29 ILA 488.43 ILA 39
5Y EBITDA Exit 216.07 ILA 381.85 ILA 595.72 ILA 41
5Y P/E Exit 192.84 ILA 331.88 ILA 495.42 ILA 38
10Y Revenue Exit 189.96 ILA 317.20 ILA 520.25 ILA 36
10Y EBITDA Exit 216.63 ILA 369.00 ILA 611.78 ILA 37
10Y P/E Exit 201.29 ILA 332.31 ILA 526.22 ILA 35
Earnings-Based
Graham-Dodd 77.40 ILA 413.13 ILA 572.28 ILA 54
Lynch FV 114.02 ILA 162.89 ILA 211.75 ILA 50
PEG = 1.0 114.02 ILA 162.89 ILA 211.75 ILA 46
EPV 132.24 ILA 150.14 ILA 165.59 ILA 59
Dividend Discount
Gordon GGM 43.88 ILA 87.44 ILA 132.41 ILA 70
DDM Multi-Stage 43.88 ILA 75.57 ILA 92.30 ILA 61
Multiples
P/E Multiple 170.74 ILA 227.65 ILA 284.57 ILA 63
P/S Multiple 145.13 ILA 193.50 ILA 241.88 ILA 58
P/B Multiple 123.83 ILA 165.11 ILA 206.39 ILA 55
EV/EBIT 234.37 ILA 306.21 ILA 378.05 ILA 53
EV/EBITDA 226.19 ILA 295.30 ILA 364.42 ILA 54
EV/Revenue 164.12 ILA 226.39 ILA 288.65 ILA 43
Asset-Based
NCAV (Graham) 27.52 ILA 36.87 ILA 55.04 ILA 50
Growth DCF
Growth DCF 218.86 ILA 377.59 ILA 644.18 ILA 80
Rev-Margin DCF 183.27 ILA 307.62 ILA 475.84 ILA 74
Economic Profit
Residual Income 70.76 ILA 91.13 ILA 307.70 ILA 76
ROIC Compounder 147.67 ILA 187.66 ILA 236.53 ILA 72
Growth Earnings
Growth-Adj P/E 164.08 ILA 234.40 ILA 304.72 ILA 68

Widest divergence: DCF Models (332.31 ILA) versus Asset-Based (36.87 ILA). Highest evidence: Growth DCF (80).

Notify me when HLAN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 3.1B ILA
Revenue growth (YoY) +5.3%
Net margin 8.7%
Return on equity 21.2%
Free cash flow 362M ILA FY2025
P/E ratio 18.7
More key figures
Operating margin 11.9%
EPS (TTM) 11.40 ILA
Dividend yield 0.0%
EPS growth (YoY) +6.7%
Net cash 162M ILA FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 68 · Market factors (momentum, volatility) 43

Profitability 58
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 27
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Hilan Ltd., a software as a service (SaaS) provider, develops solutions for management of enterprise human capital in Israel.

Full company description

Hilan Ltd., a software as a service (SaaS) provider, develops solutions for management of enterprise human capital in Israel. The company offers payroll management, employee self service, 101 e-Form, payroll control, contractors' employees control, and SAP payroll solutions, as well as digital reporting of reimbursement of expenses; and time and attendance management, Hilanet time and attendance web portal, Hilan mobile, work scheduling, and project management solutions. It also provides pension operation management, pension direct clearing, pension table-rule and multiple agents management, management of severance pay balances, and pension control; Hilan Bi, simulations, and compliance control; payroll, and time and attendance managed services; and HR solutions. In addition, the company is involved in the provision of IT services; IT solutions, including big data, data storage, backup and virtualization, cloud SaaS, and data and cyber security; platform; insurance benefits to employees; and enterprise resource planning solutions for small and medium sized businesses. It serves finance, academic, communications, health care, transportation, government, social care, associations, hotels, industry, high-tech, municipal, retail, and education sectors. The company was incorporated in 1992 and is headquartered in Tel Aviv-Yafo, Israel.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hilan Ltd reported revenue of 3.0B ILA in FY2025 versus 1.7B ILA in FY2021, a compound +15.2%/yr. Reported net income was 261M ILA in FY2025, compounding +14.7%/yr from FY2021.

Growth Quality 85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.0B ILS
Latest YoY
+6.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.1%
Avg. growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.0%
Revenue +15.2%/yr
FY21 1.7B ILA
FY22 2.2B ILA
FY23 2.6B ILA
FY24 2.8B ILA
FY25 3.0B ILA
Net income +14.7%/yr
FY21 151M ILA
FY22 174M ILA
FY23 216M ILA
FY24 247M ILA
FY25 261M ILA
Character of growth · EPS growth decomposed (2014-2025) +15.1 % p.a.
Revenue per share +12.2 pp

of which total revenue +12.5 pp · buybacks/dilution −0.3 pp

EBIT margin +2.0 pp
Tax rate +0.4 pp
Residual (interest, one-offs) +0.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch HLAN: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Hilan Ltd Fair Value". https://www.fairvalue-calculator.com/stock/HLAN

Peer Group

Information Technology Services · 475 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 67 · Top 25%
Fair Value upside +4% · Above median
Return on equity (TTM) 21% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 12% · Above median
Revenue growth 5% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/E (TTM) 18.7× · Cheaper than median
P/B 1.27× · Cheaper than median
P/S (TTM) 0.52× · Cheaper than median
P/FCF 4.4× · Pricier than median
EV/EBITDA 2.7× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 39 · sector 21
FUTURE 27 · sector 31
PAST 85 · sector 37
HEALTH 100 · sector 97
DIVIDEND 0 · sector 37

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Samsung SDS Co 018260 199,300 KRW 196,390 KRW -1%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%

Compare Hilan Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Hilan Ltd (HLAN) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 227.65 ILA versus a price of 218.70 ILA, about +4% (fairly valued).
What is the fair value of HLAN?
Our model-based fair value for Hilan Ltd is 227.65 ILA (as of Jul 19, 2026), built from audited fundamentals. The current price is 218.70 ILA.
What is the quality score of HLAN?
Hilan Ltd has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Hilan Ltd (HLAN)?
Hilan Ltd reported trailing-twelve-month revenue of about 3.1B ILS (latest available figure, as of Jul 19, 2026).
What is the net profit margin of HLAN?
The net profit margin of Hilan Ltd is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. Based on the latest reported figures.
Does Hilan Ltd pay a dividend?
Hilan Ltd currently shows a dividend yield of about 0.02% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Hilan Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.