|
|
G. Willi-Food International Ltd.
By: /s/ Yitschak Barabi
Name:
Yitschak Barabi
Title: Chief Financial Officer
|
|
|
|
|
• |
Sales increased by 6.0% to NIS 575.8 million (US$ 157.9 million) from NIS 543.3 million (US$ 149.0 million) in fiscal year 2023.
|
|
|
• |
Gross profit increased by 33.8% year-over-year to NIS 161.3 million (US$ 44.2 million).
|
|
|
• |
Operating profit before other expenses (income) increased by 228.2% year-over-year to NIS 66.3 million (US$ 18.2 million).
|
|
|
• |
Operating profit increased by 169.1% year-over-year to NIS 54.9 million (US$ 15.1 million).
|
|
|
• |
Net profit increased by 121.8% year-over-year to NIS 70.3 million (US$ 19.3 million).
|
|
|
• |
Basic earnings per share of NIS 5.07 (US$ 1.39).
|
|
|
• |
Cash and cash equivalents balance of NIS 246.1 million (US$ 67.5 million) as of December 31, 2024.
|
|
December 31,
|
December 31,
|
|||||||||||||||
|
2 0 2 4
|
2 0 2 3
|
2 0 2 4
|
2 0 2 3
|
|||||||||||||
|
NIS
|
US dollars (*)
|
|||||||||||||||
|
(in thousands)
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||
|
Current assets
|
||||||||||||||||
|
Cash and cash equivalents
|
122,938
|
137,466
|
33,709
|
37,693
|
||||||||||||
|
Financial assets at fair value through profit or loss
|
123,189
|
102,163
|
33,778
|
28,013
|
||||||||||||
|
Trade receivables, Net
|
171,331
|
160,379
|
46,979
|
43,976
|
||||||||||||
|
Other receivables and prepaid expenses
|
7,384
|
10,164
|
2,025
|
2,787
|
||||||||||||
|
Inventories, Net
|
98,234
|
62,475
|
26,936
|
17,131
|
||||||||||||
|
Current tax assets
|
744
|
9,497
|
204
|
2,604
|
||||||||||||
|
Total current assets
|
523,820
|
482,144
|
143,631
|
132,204
|
||||||||||||
|
Non-current assets
|
||||||||||||||||
|
Property, plant and equipment
|
168,217
|
122,222
|
46,125
|
33,513
|
||||||||||||
|
Less -Accumulated depreciation
|
58,349
|
55,636
|
15,999
|
15,255
|
||||||||||||
|
109,868
|
66,586
|
30,126
|
18,258
|
|||||||||||||
|
Right of use asset
|
4,814
|
2,124
|
1,320
|
582
|
||||||||||||
|
Financial assets at fair value through profit or loss
|
47,842
|
46,143
|
13,118
|
12,652
|
||||||||||||
|
Goodwill
|
36
|
36
|
10
|
10
|
||||||||||||
|
Total non-current assets
|
162,560
|
114,889
|
44,574
|
31,502
|
||||||||||||
|
686,380
|
597,033
|
188,205
|
163,706
|
|||||||||||||
|
EQUITY AND LIABILITIES
|
||||||||||||||||
|
Current liabilities
|
||||||||||||||||
|
Current maturities of lease liabilities
|
2,179
|
1,512
|
597
|
415
|
||||||||||||
|
Trade payables
|
28,203
|
21,622
|
7,734
|
5,929
|
||||||||||||
|
Employees Benefits
|
4,532
|
4,193
|
1,243
|
1,150
|
||||||||||||
|
Other payables and accrued expenses
|
25,015
|
10,854
|
6,859
|
2,976
|
||||||||||||
|
Total current liabilities
|
59,929
|
38,181
|
16,433
|
10,470
|
||||||||||||
|
Non-current liabilities
|
||||||||||||||||
|
Lease liabilities
|
2,521
|
694
|
691
|
190
|
||||||||||||
|
Deferred taxes
|
9,888
|
4,868
|
2,711
|
1,335
|
||||||||||||
|
Retirement benefit obligation
|
1,102
|
1,055
|
302
|
289
|
||||||||||||
|
Total non-current liabilities
|
13,511
|
6,617
|
3,704
|
1,814
|
||||||||||||
|
Shareholders' equity
|
||||||||||||||||
|
Share capital
|
1,491
|
1,490
|
409
|
409
|
||||||||||||
|
Additional paid in capital
|
173,062
|
172,589
|
47,453
|
47,323
|
||||||||||||
|
Remeasurement of the net liability in respect of defined benefit
|
(256
|
)
|
(154
|
)
|
(70
|
)
|
(42
|
)
|
||||||||
|
Capital fund
|
247
|
247
|
68
|
68
|
||||||||||||
|
Retained earnings
|
439,024
|
378,691
|
120,380
|
103,836
|
||||||||||||
|
Treasury shares
|
(628
|
)
|
(628
|
)
|
(172
|
)
|
(172
|
)
|
||||||||
|
Equity attributable to owners of the Company
|
612,940
|
552,235
|
168,068
|
151,422
|
||||||||||||
|
686,380
|
597,033
|
188,205
|
163,706
|
|||||||||||||
| (*) |
Convenience translation into U.S. dollars.
|
|
For the year ended
December 31,
|
For the year ended
December 31,
|
|||||||||||||||
|
2 0 2 4
|
2 0 2 3
|
2 0 2 4
|
2 0 2 3
|
|||||||||||||
|
NIS
|
US dollars (*)
|
|||||||||||||||
|
In thousands (except per share and share data)
|
||||||||||||||||
|
Sales
|
575,795
|
543,262
|
157,882
|
148,961
|
||||||||||||
|
Cost of sales
|
414,461
|
422,695
|
113,644
|
115,902
|
||||||||||||
|
Gross profit
|
161,334
|
120,567
|
44,238
|
33,059
|
||||||||||||
|
Operating costs and expenses:
|
||||||||||||||||
|
Selling expenses
|
68,893
|
74,216
|
18,890
|
20,350
|
||||||||||||
|
General and administrative expenses
|
26,165
|
26,110
|
7,174
|
7,159
|
||||||||||||
|
Operating profit before other expenses (income)
|
66,276
|
20,241
|
18,174
|
5,550
|
||||||||||||
|
Other expenses (income)
|
11,402
|
(109
|
)
|
3,126
|
(30
|
)
|
||||||||||
|
Operating profit
|
54,874
|
20,350
|
15,048
|
5,580
|
||||||||||||
|
Financial income
|
39,741
|
20,363
|
10,897
|
5,583
|
||||||||||||
|
Financial expense
|
1,933
|
1,521
|
530
|
417
|
||||||||||||
|
Total Finance income
|
37,808
|
18,842
|
10,367
|
5,166
|
||||||||||||
|
Income before taxes on income
|
92,682
|
39,192
|
25,415
|
10,746
|
||||||||||||
|
Taxes on income
|
22,367
|
7,536
|
6,133
|
2,066
|
||||||||||||
|
Profit for the period
|
70,315
|
31,656
|
19,282
|
8,680
|
||||||||||||
|
Earnings per share:
|
||||||||||||||||
|
Basic / diluted earnings per share
|
5.07
|
2.28
|
1.39
|
0.63
|
||||||||||||
|
Shares used in computation of
basic/diluted EPS |
13,874,334
|
13,867,017
|
13,874,334
|
13,867,017
|
||||||||||||
|
Actual number of shares
|
13,874,334
|
13,867,017
|
13,874,334
|
13,867,017
|
||||||||||||
| (*) |
Convenience translation into U.S. dollars.
|
|
For the year ended
|
For the year ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2 0 2 4
|
2 0 2 3
|
2 0 2 4
|
2 0 2 3
|
|||||||||||||
|
NIS
|
US dollars (*)
|
|||||||||||||||
|
In thousands
|
||||||||||||||||
|
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||||||
|
Profit from continuing operations
|
70,315
|
31,656
|
19,282
|
8,680
|
||||||||||||
|
Adjustments to reconcile net profit to net cash from continuing operating activities (Appendix A)
|
(27,342
|
)
|
2,052
|
(7,497
|
)
|
563
|
||||||||||
|
Net cash from continuing operating activities
|
42,973
|
33,708
|
11,785
|
9,243
|
||||||||||||
|
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||||||
|
Acquisition of property plant and equipment
|
(5,414
|
)
|
(4,605
|
)
|
(1,485
|
)
|
(1,263
|
)
|
||||||||
|
Acquisition of property plant and equipment under construction
|
(43,332
|
)
|
(18,941
|
)
|
(11,881
|
)
|
(5,193
|
)
|
||||||||
|
Proceeds from sale of property plant and Equipment
|
552
|
208
|
151
|
57
|
||||||||||||
|
Proceeds from sale of marketable securities, net
|
2,482
|
18,166
|
680
|
4,981
|
||||||||||||
|
Net cash used in (from) continuing investing activities
|
(45,712
|
)
|
(5,172
|
)
|
(12,535
|
)
|
(1,418
|
)
|
||||||||
|
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||||||
|
Lease liability payments
|
(2,322
|
)
|
(2,408
|
)
|
(637
|
)
|
(660
|
)
|
||||||||
|
Dividend
|
(9,982
|
)
|
(39,945
|
)
|
(2,737
|
)
|
(10,953
|
)
|
||||||||
|
Net cash used to continuing financing activities
|
(12,304
|
)
|
(42,353
|
)
|
(3,374
|
)
|
(11,613
|
)
|
||||||||
|
Decrease in cash and cash equivalents
|
(15,043
|
)
|
(13,817
|
)
|
(4,124
|
)
|
(3,788
|
)
|
||||||||
|
Cash and cash equivalents at the beginning of the year
|
137,466
|
150,607
|
37,693
|
41,296
|
||||||||||||
|
Exchange gains on cash and cash equivalents
|
515
|
676
|
140
|
185
|
||||||||||||
|
Cash and cash equivalents at the end of the year
|
122,938
|
137,466
|
33,709
|
37,693
|
||||||||||||
|
For the year ended
|
For the year ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2 0 2 4
|
2 0 2 3
|
2 0 2 4
|
2 0 2 3
|
|||||||||||||
|
NIS
|
US dollars (*)
|
|||||||||||||||
|
In thousands
|
||||||||||||||||
|
Increase in deferred income taxes
|
5,020
|
670
|
1,376
|
184
|
||||||||||||
|
Unrealized gains on marketable securities
|
(25,207
|
)
|
(5,597
|
)
|
(6,912
|
)
|
(1,535
|
)
|
||||||||
|
Depreciation and amortization
|
7,302
|
6,950
|
2,002
|
1,906
|
||||||||||||
|
Stock based payment
|
473
|
1,039
|
130
|
285
|
||||||||||||
|
Capital gain on disposal of property plant and equipment
|
(263
|
)
|
(109
|
)
|
(72
|
)
|
(30
|
)
|
||||||||
|
Exchange gains on cash and cash equivalents
|
(515
|
)
|
(676
|
)
|
(140
|
)
|
(185
|
)
|
||||||||
|
Changes in assets and liabilities:
|
||||||||||||||||
|
Decrease in trade receivables and other receivables
|
18,047
|
7,527
|
4,949
|
2,064
|
||||||||||||
|
Decrease (increase) in inventories
|
(35,759
|
)
|
9,454
|
(9,805
|
)
|
2,592
|
||||||||||
|
Increase (decrease) in trade payables, other payables and other current liabilities
|
21,026
|
(3,547
|
)
|
5,765
|
(973
|
)
|
||||||||||
|
Cash generated from (used in) operations
|
(9,876
|
)
|
15,711
|
(2,707
|
)
|
4,308
|
||||||||||
|
Income tax paid
|
(17,466
|
)
|
(13,659
|
)
|
(4,790
|
)
|
(3,745
|
)
|
||||||||
|
Net cash flows from (used in) operating activities
|
(27,342
|
)
|
2,052
|
(7,497
|
)
|
563
|
||||||||||