5.969
RevenueILS M
69.99
75.11
79.58
82.41
87.17
93.35
100.0
103.8
111.0
114.7
6.408
5.65%
5.42%
69
15.55
Revenue growth%
24.08
23.49
21.69
21.52
20.85
23.40
22.80
21.85
21.38
21.90
20.81
21.90
21.88
12
22.99
Gross margin%
14.54
13.84
14.84
12.72
10.62
10.38
12.09
10.56
8.33
7.22
9.86
10.38
11.35
59
26.74
Operating margin%
14.67
13.06
13.25
13.57
13.09
14.74
15.62
14.69
12.76
12.98
6.96
14.69
13.41
65
26.53
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.83
3.65
3.53
11.57
0.83
0.40
79
6.098
P/E ratio (avg)x
16.45
17.27
16.93
16.01
16.80
18.22
17.27
17.19
18.86
18.91
14.52
18.22
17.23
82
29.77
EV/EBITx
47.96
53.34
60.10
59.75
57.03
65.44
64.31
74.31
82.38
91.06
37.66
74.31
62.20
15
13.75
FCF yield (avg)%
24.43
25.97
27.33
29.57
28.60
31.10
30.79
33.38
35.08
32.33
7.89
32.33
30.18
39
3.16
FCF margin%
29.12
27.60
28.74
30.66
29.28
28.02
25.50
28.46
29.10
31.91
7.46
28.46
28.92
56
0.600
FCF / Net incomex
1.336
1.287
1.259
1.325
1.224
1.101
1.151
1.098
0.996
0.920
1.303
1.098
1.187
6
10.82
ROIC%
2.99
2.49
2.54
0.87
2.33
3.19
2.83
0.40
3.04
2.11
6.25
2.83
2.52
12
4.00
Return on equity%
27.24
28.77
30.47
27.79
27.82
26.21
26.28
28.50
28.36
25.41
28.13
26.28
27.80
54
7.51
Return on assets%
21.55
20.96
17.96
15.44
14.42
11.88
9.74
8.05
8.70
11.50
16.87
9.74
13.15
85
1.73
EPSILS
1.56
1.53
1.44
1.59
1.54
1.46
1.59
1.43
1.35
1.21
1.82
(4.64%)
(2.99%)
—
16.12
EPS growth%
15.70
17.22
18.61
20.93
21.00
20.18
19.15
16.51
18.05
15.60
11.68
18.05
18.33
76
2.08
Bookvalue per shILS
4.75
5.19
5.37
5.10
6.02
6.04
7.19
7.49
7.65
8.03
3.64
5.94%
6.06%
—
0.73
FCF per shareILS
2.71
2.85
2.87
2.96
2.89
3.03
3.02
3.08
2.93
2.98
1.71
0.60%
1.05%
—
3.02
Dividend per shILS
2.87
3.32
3.56
3.92
4.34
4.62
4.87
5.00
5.67
5.91
2.00
6.37%
7.38%
—
17.53
Div yield (avg)%
15.16
13.61
14.48
13.16
11.41
13.13
13.01
15.60
17.44
18.69
29.76
15.60
14.04
25
4.24
Payout ratio%
29.60
29.12
28.17
27.69
24.97
25.26
27.05
28.35
26.59
28.49
28.26
27.05
27.93
59
18.61
Shares (diluted)M
32.29
38.95
39.20
39.43
39.26
40.17
44.77
45.36
44.81
44.76
18.50
2.66%
3.25%
6
29.83
Buyback yield%
18.55
17.33
20.12
20.75
23.46
24.12
25.44
22.88
21.95
24.59
23.63
24.12
22.41
72
0.561
D/E ratiox
0.589
0.623
0.599
0.591
0.613
0.669
0.696
0.687
0.728
0.754
0.460
0.696
0.646
86
107.0
Enterprise valueILS M
142.4
137.2
142.7
130.3
143.8
141.9
146.3
132.8
147.3
152.8
90.75
1.23%
1.76%
59
91.59
LT debtILS M
127.7
138.5
144.2
151.0
160.0
176.4
169.5
178.1
162.7
168.2
87.38
1.01%
3.30%
27
Revenue
ILS 114.7M
5.42%
1.00×
Cost of revenue
ILS 69.89M
5.15%
0.97×
Operating expenses
ILS 19.93M
6.67%
1.12×
Cash and investments
15.82%
Spread over hurdle
(3.69%)