EN DE

Klil Industries Ltd (KLIL) Fair Value & Analysis

Basic Materials · Il · Market cap 424M ILA

KI Klil Industries Ltd KLIL · TA
Price190.00 ILA
Fair Value142.96 ILA
Upside-24.8%
Quality60/100
Watch Klil Industries Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 3.6% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/14)
Narrow moat 32/100
Evidence: High Range 106.78 ILA – 181.48 ILA Share as image

Fair value as of: Jul 18, 2026

From 23 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from 71.48 ILA to 142.96 ILA (+100.0%) since Jun 24, 2026. Share price −8.3% over the past month.

A solid business, but screening 25% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (181.48 ILA). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

341.00 ILA 165.87 ILA Fair Value 142.96 ILA Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 165.87 ILA – 341.00 ILA · fair‑value band 106.78 ILA – 181.48 ILA · the 190.00 ILA price screens above the 142.96 ILA fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

Klil Industries Ltd (KLIL) currently trades at 190.00 ILA, while our model-based Fair Value estimate is 142.96 ILA, implying the stock looks roughly 24.8% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Klil Industries Ltd generated revenue of 419M ILA at a net margin of 3.6%. Revenue grew 38.3% year over year. It earns a return on equity of 4.0%. The balance sheet holds a net cash position of 56.6M ILA. Fundamentals as of Jul 18, 2026

Our scenario range runs from 106.78 ILA (bear case) to 181.48 ILA (bull case); at 190.00 ILA, the current price sits above 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 Basic Materials peers we cover trades at 19% fair-value upside, at -25%, KLIL screens richer 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 33.14 ILA 34.25 ILA 36.11 ILA 80
Residual Income 115.66 ILA 109.30 ILA 82.97 ILA 76
ROIC Compounder 47.87 ILA 50.49 ILA 52.67 ILA 72
All 23 models by family
DCF Models
FCF DCF 33.03 ILA 34.19 ILA 36.30 ILA 38
Owner Earnings 121.27 ILA 145.98 ILA 190.95 ILA 31
5Y Revenue Exit 50.27 ILA 64.10 ILA 84.65 ILA 39
5Y EBITDA Exit 100.28 ILA 148.94 ILA 214.40 ILA 41
5Y P/E Exit 64.60 ILA 88.42 ILA 117.14 ILA 38
10Y Revenue Exit 41.82 ILA 52.01 ILA 64.03 ILA 36
10Y EBITDA Exit 70.75 ILA 103.14 ILA 141.09 ILA 37
10Y P/E Exit 50.72 ILA 66.66 ILA 83.33 ILA 35
Earnings-Based
Graham-Dodd 29.87 ILA 49.74 ILA 60.42 ILA 54
EPV 47.87 ILA 50.49 ILA 52.67 ILA 59
Dividend Discount
Gordon GGM 15.73 ILA 18.76 ILA 21.75 ILA 70
DDM Multi-Stage 15.73 ILA 19.96 ILA 24.60 ILA 61
Multiples
P/E Multiple 69.19 ILA 92.25 ILA 115.32 ILA 63
P/S Multiple 56.01 ILA 74.68 ILA 93.35 ILA 58
P/B Multiple 56.01 ILA 74.68 ILA 93.35 ILA 55
EV/EBIT 81.07 ILA 98.53 ILA 116.00 ILA 53
EV/EBITDA 170.37 ILA 217.60 ILA 264.83 ILA 54
EV/Revenue 66.07 ILA 82.10 ILA 98.12 ILA 43
Asset-Based
NCAV (Graham) 85.78 ILA 114.94 ILA 171.55 ILA 50
Growth DCF
Growth DCF 33.14 ILA 34.25 ILA 36.11 ILA 80
Economic Profit
Residual Income 115.66 ILA 109.30 ILA 82.97 ILA 76
ROIC Compounder 47.87 ILA 50.49 ILA 52.67 ILA 72
Growth Earnings
Growth-Adj P/E 48.86 ILA 69.80 ILA 90.74 ILA 68

Widest divergence: Asset-Based (114.94 ILA) versus Dividend Discount (18.76 ILA). Highest evidence: Growth DCF (80).

Notify me when KLIL reaches fair value

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

Key figures & financial health

Revenue (TTM) 419M ILA
Revenue growth (YoY) +38.3%
Net margin 3.6%
Return on equity 4.0%
Free cash flow 1.2M ILA FY2025
P/E ratio 28.0
More key figures
Operating margin 8.6%
EPS (TTM) 6.82 ILA
Dividend yield 0.0%
EPS growth (YoY) +247%
Net cash 56.6M ILA FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 58 · Market factors (momentum, volatility) 35

Profitability 28
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 18
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 98
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

Klil Industries Ltd designs, develops, produces, manufactures, paints, and markets aluminum systems for the construction and industrial sectors in Israel and internationally. It offers windows, doors, shutters, curtain walls, blinds and shading solutions, and accessories, as well as shutter slats, bonded shutters, shutter boxes made of aluminum cans.

Full company description

Klil Industries Ltd designs, develops, produces, manufactures, paints, and markets aluminum systems for the construction and industrial sectors in Israel and internationally. It offers windows, doors, shutters, curtain walls, blinds and shading solutions, and accessories, as well as shutter slats, bonded shutters, shutter boxes made of aluminum cans. The company also offers other industrial use products, such as furniture, transportation, fences, grilles, electronic packaging, signage, forgings. The company was founded in 1950 and is based in Karmiel, Israel.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Klil Industries Ltd reported revenue of 382M ILA in FY2025 versus 414M ILA in FY2021, a compound −2.0%/yr. Reported net income was 9.8M ILA in FY2025, compounding −33.7%/yr from FY2021.

Growth Quality 39/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
382M ILS
Latest YoY
+21.6%
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.
−5.6%
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.
+1.0%
Avg. growth/yr (18Y) 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.
+1.5%
Revenue −2.0%/yr
FY21 414M ILA
FY22 454M ILA
FY23 376M ILA
FY24 314M ILA
FY25 382M ILA
Net income −33.7%/yr
FY21 50.5M ILA
FY22 32.7M ILA
FY23 15.9M ILA
FY24 6.6M ILA
FY25 9.8M ILA
Character of growth · EPS growth decomposed (2014-2025) −15.2 % p.a.
Revenue per share +0.3 pp

of which total revenue −0.6 pp · buybacks/dilution +0.9 pp

EBIT margin −17.0 pp
Tax rate −0.3 pp
Residual (interest, one-offs) +1.7 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).

KLIL screens 25% overvalued. Compare with Shandong Hongqiao Aluminum Industry Holding →

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). "Klil Industries Ltd Fair Value". https://www.fairvalue-calculator.com/stock/KLIL

Peer Group

Aluminum · 83 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 60 · Above median
Fair Value upside −25% · Below median
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 38% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Aluminum median · lower = cheaper

P/E (TTM) 28.0× · Pricier than median
P/B 0.36× · Cheaper than 75% of peers
P/S (TTM) 0.33× · Cheaper than median
P/FCF 120.4× · Pricier than 75% of peers
EV/EBITDA 2.1× · 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 0 · sector 13
FUTURE 100 · sector 26
PAST 16 · sector 30
HEALTH 99 · sector 91
DIVIDEND 1 · sector 33

VALUE 0: the price sits above our fair-value range.

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 Aluminum stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Shandong Hongqiao Aluminum Industry Holding 002379 ¥18.54 ¥26.70 +44%
China Hongqiao Group 1378 HK$24.54 HK$45.53 +86%
Hindalco Industries Limited HINDALCO ₹955.80 ₹1,026 +7%
Aluminum Corporation 601600 ¥8.11 ¥12.58 +55%
Norsk Hydro ASA NHY kr 84.96 kr 58.10 -32%
Press Metal Aluminium Holdings 8869 8.02 MYR 3.88 MYR -52%
Alcoa Corporation AAI A$70.60 A$49.53 -30%
Yunnan Aluminium Co 000807 ¥25.12 ¥29.68 +18%
Henan Shenhuo Coal Industry and Electricity Power Co 000933 ¥25.51 ¥30.28 +19%
Tianshan Aluminum Group 002532 ¥11.99 ¥21.86 +82%

Compare Klil Industries Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Klil Industries Ltd (KLIL) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 142.96 ILA versus a price of 190.00 ILA, about −25% (overvalued).
What is the fair value of KLIL?
Our model-based fair value for Klil Industries Ltd is 142.96 ILA (as of Jul 18, 2026), built from audited fundamentals. The current price is 190.00 ILA.
What is the quality score of KLIL?
Klil Industries Ltd has a Quality Score of 60/100. 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 Klil Industries Ltd (KLIL)?
Klil Industries Ltd reported trailing-twelve-month revenue of about 419M ILS (latest available figure, as of Jul 18, 2026).
What is the net profit margin of KLIL?
The net profit margin of Klil Industries Ltd is about 3.6%, meaning it keeps roughly 3.6% of revenue as net income. Based on the latest reported figures.
Does Klil Industries Ltd pay a dividend?
Klil Industries Ltd currently shows a dividend yield of about 0.04% relative to its recent price (as of Jul 18, 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 Klil Industries 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.