G. Willi-Food International Ltd. logo

G. Willi-Food International Ltd.

WILC | NASDAQ
Chart Builder DCF Calculator
$28.56
$0 (0.00%)
At close: Aug 26, 2026, 4:00 PM ET
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
21.05M 20.08M 19.88M 19.18M 31.87M 19.51M 24.16M 20.75M 6.85M 18.55M 11.04M 4.91M 4.87M 10.85M 13.08M 7.62M 7.22M 13.64M 2.82M 5.21M 16.59M 20.48M
Depreciation & Amortization
2.2M 2.19M 2.15M 2.06M 1.92M 1.86M 1.72M 2.94M 795K 1.85M 1.94M 1.67M 1.71M 1.63M 1.55M 1.66M 1.45M 1.85M 1.47M 1.63M 1.62M 1.48M
Stock-Based Compensation
n/a 588K 600K 615K n/a 552K 81K 101K 91K 200K 113K 236K 264K 426K 435K 355K n/a n/a n/a n/a n/a n/a
Other Working Capital
7.59M 4.38M -3.91M -5.71M -8.45M 6.17M -3.47M -6.09M 33.13M -2.54M 4.03M -5.18M -8.32M 2.56M -5.16M 1.82M -1.1M n/a -15.02M n/a n/a n/a
Other Non-Cash Items
-6.24M -7.05M -13.89M -12.35M -23.91M -4.14M -17.45M -11.69M -3.33M -10.99M -5.27M -5.29M -8.45M -1.02M -7.4M -450K 3.52M -7.4M -2.75M 3.08M -9.09M -14.02M
Deferred Income Tax
-267K -1.47M 773K 549K 2.3M -182K 2.43M 1.37M -206K 1.42M 126K 397K 682K -535K 2.2M -201K -1.1M 1.28M n/a 660K 1.07M 1.32M
Change in Working Capital
-468K 8.06M 10.5M 26.2M -9.94M -17.28M 15.9M 17.59M -22.92M -7.26M 17.37M 22.81M 5.61M -32.35M -5.28M 3.89M -16.77M -7.07M -17.83M 28M 8.8M -5.03M
Operating Cash Flow
16.28M 22.39M 20.01M 36.24M 2.24M 311K 26.85M 31.07M -18.72M 3.77M 25.31M 24.72M 4.69M -21.01M 4.58M 12.87M -5.68M 2.3M -16.29M 38.59M 18.99M 4.23M
Capital Expenditures
-6.04M -10.73M -4.52M -9.45M -8.7M -11.3M -15.07M -11.94M -15.02M -6.71M -7M -7.57M -2.17M -6.81M -8.53M -1.45M -1.06M -2.32M -1.45M -1.13M -2.29M -1.34M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a -3.14M n/a n/a n/a n/a n/a n/a n/a -2.22M n/a n/a n/a -12.99M n/a n/a
Sales Maturities Of Investments
9.09M 6.07M n/a 3.89M 15.62M 5.14M n/a n/a 3.59M 623K n/a 3.74M 7.54M 8.49M n/a n/a 3.85M 8.2M n/a n/a 8.37M n/a
Other Investing Acitivies
7K n/a 5.1M 95K n/a n/a 1.82M 27K 116K n/a -1.4M n/a n/a n/a 11.8M n/a n/a n/a 574K 63K 11.32M 14.33M
Investing Cash Flow
3.06M -4.66M 579K -5.47M 6.92M -6.16M -13.25M -15.05M -11.32M -6.09M -8.4M -3.83M 5.38M 1.68M 3.28M -3.67M 2.79M 5.89M -872K -14.05M 17.39M 12.98M
Debt Repayment
-4.59M 3.52M -452K -439K -408K -580K -809K -426K -367K -719K -727K -727K -461K -493K -569K -583K -497K -531K -564K -601K -532K -472K
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-21.96M n/a n/a -19.97M -29.95M n/a n/a n/a -9.98M n/a -1K -10M -29.95M n/a -14.97M -19.97M -19.97M n/a n/a -59.98M n/a n/a
Other Financial Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1K n/a n/a n/a n/a n/a n/a
Financial Cash Flow
-26.55M 3.52M -452K -20.41M -30.36M -580K -809K -426K -10.35M -719K -726K -10.72M -30.41M -493K -15.54M -20.55M -20.46M -531K -564K -60.58M -532K -472K
Net Cash Flow
-7.46M 21.33M 19.71M 10.12M -22.54M -6.07M 11.68M 16.29M -39.88M -2.62M 16.24M 10.32M -20.56M -19.14M -7.41M -13.24M -27.09M 2.62M -23.26M -36.53M 36.7M 16.99M
Free Cash Flow
10.24M 11.66M 15.49M 26.79M -6.46M -10.99M 11.78M 19.13M -33.75M -2.94M 18.32M 17.15M 2.52M -27.82M -3.95M 11.43M -6.74M -20K -17.74M 37.46M 16.7M 2.89M
Adj. Free Cash Flow
10.24M 11.07M 14.89M 26.18M -6.46M -11.54M 11.7M 19.03M -33.84M -3.14M 18.2M 16.91M 2.26M -28.25M -4.39M 11.07M -6.74M -20K -17.74M 37.46M 16.7M 2.89M
Maintenance CapEx
-2.2M -2.19M -3.46M -9.44M -6.94M -10.18M -14.91M -8.92M -13.2M -6.71M -6.5M -7.57M -1.62M -3.84M -7.1M n/a -285.83K -2.2M -715.96K -1.13M -1.36M -1.34M
Growth CapEx
-3.84M -8.55M -1.06M -6.37K -1.76M -1.12M -163.33K -3.02M -1.82M n/a -494.83K -1.88K -543.87K -2.97M -1.43M -1.45M -773.17K -119.29K -730.05K n/a -932.33K n/a
Owner Earnings
14.08M 20.21M 16.55M 26.8M -4.7M -9.86M 11.95M 22.15M -31.92M -2.94M 18.81M 17.15M 3.06M -24.85M -2.52M 12.87M -5.96M 99.29K -17.01M 37.46M 17.63M 2.89M

© 2026 bestshares.com. All rights reserved.