14.44
RevenueILS M
110.5
112.6
115.1
115.9
116.7
118.7
117.1
119.5
119.3
120.9
15.83
0.69%
0.70%
25
25.62
Revenue growth%
18.39
21.03
20.42
21.19
21.60
23.61
22.81
21.28
24.10
23.22
19.43
23.22
21.44
86
23.87
Gross margin%
6.36
4.81
4.18
5.37
6.45
6.25
7.48
9.06
9.92
9.55
11.42
9.06
6.41
74
19.89
Operating margin%
9.01
11.61
10.09
12.45
11.20
10.29
11.80
13.73
15.35
14.93
24.75
13.73
11.70
51
10.88
Net margin%
34.33
33.60
32.70
35.53
33.19
33.42
33.28
34.58
34.61
36.17
22.53
34.58
33.97
83
18.34
P/E ratio (avg)x
36.07
35.80
38.30
41.90
44.98
47.63
46.02
50.67
48.56
42.90
29.63
47.63
43.94
46
19.31
EV/EBITx
27.46
26.31
27.99
28.61
33.58
37.47
40.73
46.73
47.90
55.83
8.058
46.73
35.52
47
3.21
FCF yield (avg)%
1.44
1.79
3.52
0.56
0.40
0.40
0.40
2.50
0.40
2.60
14.34
0.40
1.00
52
3.66
FCF margin%
19.74
20.61
18.01
20.66
19.35
19.06
19.03
17.27
16.58
16.92
20.95
17.27
19.04
94
1.567
FCF / Net incomex
1.831
1.892
1.844
2.093
2.217
2.423
2.668
2.502
2.619
2.555
0.491
2.555
2.320
5
5.41
ROIC%
15.60
13.04
13.12
14.18
16.59
15.45
15.98
16.05
15.39
14.75
22.72
15.45
15.42
6
10.39
Return on equity%
17.70
15.33
14.01
16.16
14.41
11.95
11.52
9.57
12.39
15.12
11.41
11.95
14.21
28
15.27
Return on assets%
11.19
13.51
13.28
13.78
12.93
14.64
17.22
18.26
20.52
17.65
24.13
17.65
14.21
56
2.63
EPSILS
1.42
1.37
1.30
1.37
1.48
1.44
1.27
1.38
1.21
1.18
2.73
(4.42%)
(1.26%)
—
22.89
EPS growth%
13.50
11.74
9.27
10.64
9.66
9.58
10.30
9.03
7.54
5.22
15.81
9.03
9.62
95
0.71
Bookvalue per shILS
1.32
1.41
1.36
1.56
1.57
1.68
1.66
1.74
1.68
1.90
0.44
3.86%
2.92%
—
1.90
FCF per shareILS
2.78
2.75
2.76
3.26
3.81
3.73
4.50
4.58
4.81
5.40
0.69
7.24%
7.84%
—
2.69
Dividend per shILS
2.13
1.99
2.03
2.19
2.17
2.02
1.98
2.11
2.16
2.05
0.58
(1.09%)
(0.67%)
—
4.39
Div yield (avg)%
9.03
8.73
5.80
6.14
5.29
5.82
5.14
8.05
5.96
6.34
26.73
5.96
6.05
27
18.74
Payout ratio%
5.50
6.61
3.73
0.92
0.89
0.40
0.40
1.65
2.93
3.38
8.10
1.65
2.29
31
17.71
Shares (diluted)M
24.03
27.09
27.53
31.63
36.22
39.96
45.28
45.69
47.13
54.24
17.74
8.41%
9.52%
36
21.58
Buyback yield%
0.40
1.01
3.57
3.78
0.83
0.40
0.40
2.08
0.40
0.40
29.87
0.40
0.62
58
1.408
D/E ratiox
0.645
0.652
0.751
0.758
0.857
0.908
1.002
1.053
1.149
1.186
0.465
1.053
0.882
71
61.87
Enterprise valueILS M
41.37
37.97
39.50
43.27
45.70
41.75
40.69
39.14
39.97
41.45
94.22
(1.93%)
1.22%
55
83.53
LT debtILS M
59.39
59.13
55.60
60.04
64.00
68.95
77.67
81.26
93.61
105.3
94.15
10.47%
6.54%
57
Revenue
ILS 120.9M
0.70%
1.00×
Cost of revenue
ILS 66.98M
0.66%
1.00×
Operating expenses
ILS 25.71M
0.54%
0.98×
Property and equipment
17.21%
Cash and investments
15.05%
Spread over hurdle
67.61%