Dorsel Holdings Ltd - DRSH.TA - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	20	24	26	45	46	52	53	58	58	64	75	82	88	100	100	📊
Revenue Growth (1Y)	--	+16.48%	+7.30%	+78.03%	+0.26%	+15.11%	+1.67%	+7.97%	+0.46%	+9.95%	+18.52%	+8.97%	+7.34%	+13.17%	--	📊
Revenue Growth (5Y)	--	--	--	--	+123.08%	+120.45%	+108.88%	+26.68%	+26.94%	+21.25%	+41.35%	+42.65%	+52.41%	+56.88%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+211.35%	+216.81%	+221.73%	+93.97%	+118.96%	--	📊
Cost of Revenue	0	0	0	0	0	0	0	0	5	5	5	5	5	7	5	📊
Cost of Revenue Growth (1Y)	--	--	--	--	--	--	--	--	--	+0.38%	-5.92%	+4.83%	+0.46%	+43.75%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	--	--	--	--	--	--	--	--	-0.54%	+42.44%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	20	24	26	45	46	52	53	58	53	58	70	77	83	92	95	📊
Gross Profit Growth (1Y)	--	+16.48%	+7.30%	+78.03%	+0.26%	+15.11%	+1.67%	+7.97%	-8.60%	+10.89%	+20.72%	+9.25%	+7.80%	+11.26%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+123.08%	+120.45%	+108.88%	+26.68%	+15.48%	+11.26%	+32.10%	+33.68%	+57.67%	+58.18%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+185.69%	+196.08%	+201.48%	+82.55%	+102.57%	--	📊
Operating Expenses	0	2	20	11	1	1	38	3	18	18	15	0	-33	20	2	📊
Operating Expenses Growth (1Y)	--	+897.27%	+983.62%	-46.87%	-91.16%	+12.49%	+3561.72%	-92.69%	+539.01%	+1.92%	-15.74%	-99.64%	-59416.36%	+161.67%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+407.65%	-42.74%	+93.49%	-73.38%	+1823.90%	+1643.25%	-59.89%	-98.03%	-282.53%	+10.45%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+9854.70%	+741.04%	-99.72%	-410.50%	+2065.77%	--	📊
Sell General Administrative	2	2	3	3	4	4	5	5	3	3	3	2	2	2	2	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	0	0	0	0	0	0	0	-2	-35	18	--	📊
EBITDA	2	2	22	14	9	6	47	3	45	84	137	83	121	161	161	📊
EBITDA Growth (1Y)	--	+6.79%	+1101.67%	-38.19%	-31.27%	-33.69%	+648.27%	-92.57%	+1189.24%	+86.90%	+62.33%	-39.01%	+45.02%	+32.96%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+445.14%	+238.50%	+110.78%	-74.67%	+375.17%	+1239.34%	+190.57%	+2285.75%	+168.36%	+90.91%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+4741.35%	+7259.77%	+273.55%	+776.42%	+1595.45%	--	📊
Depreciation and Amortization	-14	-16	-17	-29	-29	-34	-34	-40	0	0	0	0	1	1	1	📊
Operating Income	14	16	17	29	29	34	34	40	44	81	136	77	116	72	93	📊
Operating Income Growth (1Y)	--	+15.54%	+4.47%	+69.00%	+1.80%	+16.48%	+1.08%	+14.76%	+11.06%	+83.74%	+67.95%	-43.32%	+50.34%	-37.59%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+107.66%	+109.36%	+102.56%	+37.55%	+50.06%	+136.71%	+293.34%	+94.26%	+162.96%	-10.68%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+472.57%	+732.35%	+351.58%	+301.70%	+146.28%	--	📊
Interest Expense	0	0	0	0	0	0	0	12	10	13	20	31	31	37	37	📊
Pre Tax Income	16	18	39	43	39	40	81	43	33	69	116	52	89	123	123	📊
Tax Provision	3	7	10	9	1	9	18	9	6	15	21	11	22	17	17	📊
NET INCOME	13	11	29	33	38	32	64	34	26	54	95	41	67	106	106	📊
Net Income Growth (1Y)	--	-11.20%	+156.87%	+14.51%	+14.21%	-16.35%	+102.05%	-47.17%	-22.43%	+106.93%	+75.90%	-56.73%	+62.52%	+57.67%	--	📊
Net Income Growth (5Y)	--	--	--	--	+198.31%	+181.02%	+121.04%	+1.98%	-30.74%	+71.33%	+49.16%	+22.18%	+155.99%	+95.04%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+327.55%	+746.92%	+42.67%	+102.49%	+179.54%	--	📊
Basic EPS	0.6	0.53	1.37	1.57	1.78	1.42	2.86	1.5	1.16	2.41	4.28	1.83	2.98	5	2.01	📊
Diluted EPS	0.6	0.53	1.37	1.57	1.78	1.42	2.86	1.5	1.16	2.41	4.28	1.83	2.98	5	2.01	📊
Basic Average Shares	21	21	21	21	21	22	22	23	23	23	23	23	23	21	17	📊
Diluted Average Shares	21	21	21	21	21	22	22	23	23	23	23	23	23	21	17	📊

Breakdown

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

100

📊

Revenue Growth (1Y)

+16.48%

+7.30%

+78.03%

+0.26%

+15.11%

+1.67%

+7.97%

+0.46%

+9.95%

+18.52%

+8.97%

+7.34%

+13.17%

📊

Revenue Growth (5Y)

+123.08%

+120.45%

+108.88%

+26.68%

+26.94%

+21.25%

+41.35%

+42.65%

+52.41%

+56.88%

📊

Revenue Growth (10Y)

+211.35%

+216.81%

+221.73%

+93.97%

+118.96%

📊

Cost of Revenue

📊

Cost of Revenue Growth (1Y)

+0.38%

-5.92%

+4.83%

+0.46%

+43.75%

📊

Cost of Revenue Growth (5Y)

-0.54%

+42.44%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

📊

Gross Profit Growth (1Y)

+16.48%

+7.30%

+78.03%

+0.26%

+15.11%

+1.67%

+7.97%

-8.60%

+10.89%

+20.72%

+9.25%

+7.80%

+11.26%

📊

Gross Profit Growth (5Y)

+123.08%

+120.45%

+108.88%

+26.68%

+15.48%

+11.26%

+32.10%

+33.68%

+57.67%

+58.18%

📊

Gross Profit Growth (10Y)

+185.69%

+196.08%

+201.48%

+82.55%

+102.57%

📊

Operating Expenses

-33

📊

Operating Expenses Growth (1Y)

+897.27%

+983.62%

-46.87%

-91.16%

+12.49%

+3561.72%

-92.69%

+539.01%

+1.92%

-15.74%

-99.64%

-59416.36%

+161.67%

📊

Operating Expenses Growth (5Y)

+407.65%

-42.74%

+93.49%

-73.38%

+1823.90%

+1643.25%

-59.89%

-98.03%

-282.53%

+10.45%

📊

Operating Expenses Growth (10Y)

+9854.70%

+741.04%

-99.72%

-410.50%

+2065.77%

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

-2

-35

📊

EBITDA

137

121

161

📊

EBITDA Growth (1Y)

+6.79%

+1101.67%

-38.19%

-31.27%

-33.69%

+648.27%

-92.57%

+1189.24%

+86.90%

+62.33%

-39.01%

+45.02%

+32.96%

📊

EBITDA Growth (5Y)

+445.14%

+238.50%

+110.78%

-74.67%

+375.17%

+1239.34%

+190.57%

+2285.75%

+168.36%

+90.91%

📊

EBITDA Growth (10Y)

+4741.35%

+7259.77%

+273.55%

+776.42%

+1595.45%

📊

Depreciation and Amortization

-14

-16

-17

-29

-34

-40

📊

Operating Income

136

116

📊

Operating Income Growth (1Y)

+15.54%

+4.47%

+69.00%

+1.80%

+16.48%

+1.08%

+14.76%

+11.06%

+83.74%

+67.95%

-43.32%

+50.34%

-37.59%

📊

Operating Income Growth (5Y)

+107.66%

+109.36%

+102.56%

+37.55%

+50.06%

+136.71%

+293.34%

+94.26%

+162.96%

-10.68%

📊

Operating Income Growth (10Y)

+472.57%

+732.35%

+351.58%

+301.70%

+146.28%

📊

Interest Expense

📊

Pre Tax Income

116

123

📊

Tax Provision

📊

NET INCOME

106

📊

Net Income Growth (1Y)

-11.20%

+156.87%

+14.51%

+14.21%

-16.35%

+102.05%

-47.17%

-22.43%

+106.93%

+75.90%

-56.73%

+62.52%

+57.67%

📊

Net Income Growth (5Y)

+198.31%

+181.02%

+121.04%

+1.98%

-30.74%

+71.33%

+49.16%

+22.18%

+155.99%

+95.04%

📊

Net Income Growth (10Y)

+327.55%

+746.92%

+42.67%

+102.49%

+179.54%

📊

Basic EPS

0.6

0.53

1.37

1.57

1.78

1.42

2.86

1.5

1.16

2.41

4.28

1.83

2.98

2.01

📊

Diluted EPS

0.6

0.53

1.37

1.57

1.78

1.42

2.86

1.5

1.16

2.41

4.28

1.83

2.98

2.01

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	20	24	26	45	46	52	53	58	58	64	75	82	88	100	100	📊
Revenue Growth (1Y)	--	+16.48%	+7.30%	+78.03%	+0.26%	+15.11%	+1.67%	+7.97%	+0.46%	+9.95%	+18.52%	+8.97%	+7.34%	+13.17%	--	📊
Revenue Growth (5Y)	--	--	--	--	+123.08%	+120.45%	+108.88%	+26.68%	+26.94%	+21.25%	+41.35%	+42.65%	+52.41%	+56.88%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+211.35%	+216.81%	+221.73%	+93.97%	+118.96%	--	📊
Cost of Revenue	0	0	0	0	0	0	0	0	5	5	5	5	5	7	5	📊
Cost of Revenue Growth (1Y)	--	--	--	--	--	--	--	--	--	+0.38%	-5.92%	+4.83%	+0.46%	+43.75%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	--	--	--	--	--	--	--	--	-0.54%	+42.44%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	20	24	26	45	46	52	53	58	53	58	70	77	83	92	95	📊
Gross Profit Growth (1Y)	--	+16.48%	+7.30%	+78.03%	+0.26%	+15.11%	+1.67%	+7.97%	-8.60%	+10.89%	+20.72%	+9.25%	+7.80%	+11.26%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+123.08%	+120.45%	+108.88%	+26.68%	+15.48%	+11.26%	+32.10%	+33.68%	+57.67%	+58.18%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+185.69%	+196.08%	+201.48%	+82.55%	+102.57%	--	📊
Operating Expenses	0	2	20	11	1	1	38	3	18	18	15	0	-33	20	2	📊
Operating Expenses Growth (1Y)	--	+897.27%	+983.62%	-46.87%	-91.16%	+12.49%	+3561.72%	-92.69%	+539.01%	+1.92%	-15.74%	-99.64%	-59416.36%	+161.67%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+407.65%	-42.74%	+93.49%	-73.38%	+1823.90%	+1643.25%	-59.89%	-98.03%	-282.53%	+10.45%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+9854.70%	+741.04%	-99.72%	-410.50%	+2065.77%	--	📊
Sell General Administrative	2	2	3	3	4	4	5	5	3	3	3	2	2	2	2	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	0	0	0	0	0	0	0	-2	-35	18	--	📊
EBITDA	2	2	22	14	9	6	47	3	45	84	137	83	121	161	161	📊
EBITDA Growth (1Y)	--	+6.79%	+1101.67%	-38.19%	-31.27%	-33.69%	+648.27%	-92.57%	+1189.24%	+86.90%	+62.33%	-39.01%	+45.02%	+32.96%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+445.14%	+238.50%	+110.78%	-74.67%	+375.17%	+1239.34%	+190.57%	+2285.75%	+168.36%	+90.91%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+4741.35%	+7259.77%	+273.55%	+776.42%	+1595.45%	--	📊
Depreciation and Amortization	-14	-16	-17	-29	-29	-34	-34	-40	0	0	0	0	1	1	1	📊
Operating Income	14	16	17	29	29	34	34	40	44	81	136	77	116	72	93	📊
Operating Income Growth (1Y)	--	+15.54%	+4.47%	+69.00%	+1.80%	+16.48%	+1.08%	+14.76%	+11.06%	+83.74%	+67.95%	-43.32%	+50.34%	-37.59%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+107.66%	+109.36%	+102.56%	+37.55%	+50.06%	+136.71%	+293.34%	+94.26%	+162.96%	-10.68%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+472.57%	+732.35%	+351.58%	+301.70%	+146.28%	--	📊
Interest Expense	0	0	0	0	0	0	0	12	10	13	20	31	31	37	37	📊
Pre Tax Income	16	18	39	43	39	40	81	43	33	69	116	52	89	123	123	📊
Tax Provision	3	7	10	9	1	9	18	9	6	15	21	11	22	17	17	📊
NET INCOME	13	11	29	33	38	32	64	34	26	54	95	41	67	106	106	📊
Net Income Growth (1Y)	--	-11.20%	+156.87%	+14.51%	+14.21%	-16.35%	+102.05%	-47.17%	-22.43%	+106.93%	+75.90%	-56.73%	+62.52%	+57.67%	--	📊
Net Income Growth (5Y)	--	--	--	--	+198.31%	+181.02%	+121.04%	+1.98%	-30.74%	+71.33%	+49.16%	+22.18%	+155.99%	+95.04%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+327.55%	+746.92%	+42.67%	+102.49%	+179.54%	--	📊
Basic EPS	0.6	0.53	1.37	1.57	1.78	1.42	2.86	1.5	1.16	2.41	4.28	1.83	2.98	5	2.01	📊
Diluted EPS	0.6	0.53	1.37	1.57	1.78	1.42	2.86	1.5	1.16	2.41	4.28	1.83	2.98	5	2.01	📊
Basic Average Shares	21	21	21	21	21	22	22	23	23	23	23	23	23	21	17	📊
Diluted Average Shares	21	21	21	21	21	22	22	23	23	23	23	23	23	21	17	📊

Breakdown

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

100

📊

Revenue Growth (1Y)

+16.48%

+7.30%

+78.03%

+0.26%

+15.11%

+1.67%

+7.97%

+0.46%

+9.95%

+18.52%

+8.97%

+7.34%

+13.17%

📊

Revenue Growth (5Y)

+123.08%

+120.45%

+108.88%

+26.68%

+26.94%

+21.25%

+41.35%

+42.65%

+52.41%

+56.88%

📊

Revenue Growth (10Y)

+211.35%

+216.81%

+221.73%

+93.97%

+118.96%

📊

Cost of Revenue

📊

Cost of Revenue Growth (1Y)

+0.38%

-5.92%

+4.83%

+0.46%

+43.75%

📊

Cost of Revenue Growth (5Y)

-0.54%

+42.44%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

📊

Gross Profit Growth (1Y)

+16.48%

+7.30%

+78.03%

+0.26%

+15.11%

+1.67%

+7.97%

-8.60%

+10.89%

+20.72%

+9.25%

+7.80%

+11.26%

📊

Gross Profit Growth (5Y)

+123.08%

+120.45%

+108.88%

+26.68%

+15.48%

+11.26%

+32.10%

+33.68%

+57.67%

+58.18%

📊

Gross Profit Growth (10Y)

+185.69%

+196.08%

+201.48%

+82.55%

+102.57%

📊

Operating Expenses

-33

📊

Operating Expenses Growth (1Y)

+897.27%

+983.62%

-46.87%

-91.16%

+12.49%

+3561.72%

-92.69%

+539.01%

+1.92%

-15.74%

-99.64%

-59416.36%

+161.67%

📊

Operating Expenses Growth (5Y)

+407.65%

-42.74%

+93.49%

-73.38%

+1823.90%

+1643.25%

-59.89%

-98.03%

-282.53%

+10.45%

📊

Operating Expenses Growth (10Y)

+9854.70%

+741.04%

-99.72%

-410.50%

+2065.77%

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

-2

-35

📊

EBITDA

137

121

161

📊

EBITDA Growth (1Y)

+6.79%

+1101.67%

-38.19%

-31.27%

-33.69%

+648.27%

-92.57%

+1189.24%

+86.90%

+62.33%

-39.01%

+45.02%

+32.96%

📊

EBITDA Growth (5Y)

+445.14%

+238.50%

+110.78%

-74.67%

+375.17%

+1239.34%

+190.57%

+2285.75%

+168.36%

+90.91%

📊

EBITDA Growth (10Y)

+4741.35%

+7259.77%

+273.55%

+776.42%

+1595.45%

📊

Depreciation and Amortization

-14

-16

-17

-29

-34

-40

📊

Operating Income

136

116

📊

Operating Income Growth (1Y)

+15.54%

+4.47%

+69.00%

+1.80%

+16.48%

+1.08%

+14.76%

+11.06%

+83.74%

+67.95%

-43.32%

+50.34%

-37.59%

📊

Operating Income Growth (5Y)

+107.66%

+109.36%

+102.56%

+37.55%

+50.06%

+136.71%

+293.34%

+94.26%

+162.96%

-10.68%

📊

Operating Income Growth (10Y)

+472.57%

+732.35%

+351.58%

+301.70%

+146.28%

📊

Interest Expense

📊

Pre Tax Income

116

123

📊

Tax Provision

📊

NET INCOME

106

📊

Net Income Growth (1Y)

-11.20%

+156.87%

+14.51%

+14.21%

-16.35%

+102.05%

-47.17%

-22.43%

+106.93%

+75.90%

-56.73%

+62.52%

+57.67%

📊

Net Income Growth (5Y)

+198.31%

+181.02%

+121.04%

+1.98%

-30.74%

+71.33%

+49.16%

+22.18%

+155.99%

+95.04%

📊

Net Income Growth (10Y)

+327.55%

+746.92%

+42.67%

+102.49%

+179.54%

📊

Basic EPS

0.6

0.53

1.37

1.57

1.78

1.42

2.86

1.5

1.16

2.41

4.28

1.83

2.98

2.01

📊

Diluted EPS

0.6

0.53

1.37

1.57

1.78

1.42

2.86

1.5

1.16

2.41

4.28

1.83

2.98

2.01

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date
Payment date
Annual Dividend	66.75 (ILA)
Dividend Yield	2.89%
Shareholders Yield	-15.62%
Next Earnings	--
Market cap	488.95M (ILS)
EPS (TTM)	5.00 (ILA)
P/E (TTM)	4.63 (ILA)
Last Close	2313.00

Next Earnings	--
Market cap	488.95M (ILS)
EPS (TTM)	5.00 (ILA)
P/E (TTM)	4.63 (ILA)
Last Close	2313.00 (ILA)

Ex-Dividend date
Payment date
Annual Dividend	66.75 (ILA)
Dividend Yield	2.89%
Shareholders Yield	-15.62%
Next Earnings	--
Market cap	488.95M (ILS)
EPS (TTM)	5.00 (ILA)
P/E (TTM)	4.63 (ILA)
Last Close	2313.00

Next Earnings	--
Market cap	488.95M (ILS)
EPS (TTM)	5.00 (ILA)
P/E (TTM)	4.63 (ILA)
Last Close	2313.00 (ILA)