59.20
RevenueILS M
34.23
35.82
38.26
41.14
43.55
46.22
49.82
52.73
56.45
61.06
64.49
6.99%
6.59%
86
13.79
Revenue growth%
9.12
10.66
11.34
13.23
11.00
12.94
14.93
15.19
15.64
13.79
9.75
14.93
13.09
53
3.37
Gross margin%
19.02
17.44
15.22
14.80
12.04
13.26
13.03
13.33
12.86
10.60
25.56
13.03
13.30
65
19.62
Operating margin%
0.40
0.40
0.40
1.37
4.03
2.67
5.31
7.78
8.43
7.35
18.16
7.35
3.35
81
17.85
Net margin%
23.32
25.03
22.81
25.59
26.41
24.05
21.20
19.56
16.79
18.18
15.35
19.56
23.06
9
11.78
P/E ratio (avg)x
39.31
38.87
37.80
39.84
38.02
41.72
40.60
40.25
39.97
41.53
16.81
40.60
39.90
10
7.234
EV/EBITx
55.11
64.72
75.66
82.01
96.83
112.3
112.2
132.7
159.0
192.5
14.33
132.7
104.5
83
10.10
FCF yield (avg)%
9.76
10.13
10.14
8.49
11.01
8.14
8.46
8.45
8.92
11.64
5.38
8.46
9.34
86
18.02
FCF margin%
11.64
9.47
9.91
10.92
12.85
10.03
12.02
14.95
12.66
11.10
16.00
12.02
11.37
60
1.583
FCF / Net incomex
1.334
1.268
1.231
1.404
1.631
1.706
1.856
1.874
2.111
2.382
1.303
1.874
1.669
36
17.76
ROIC%
27.12
26.66
28.23
27.00
27.08
26.84
26.45
27.47
29.14
31.70
19.02
27.47
27.10
58
7.16
Return on equity%
4.88
2.48
0.90
0.40
2.91
2.76
3.02
3.50
2.42
1.59
12.62
2.76
2.62
79
5.84
Return on assets%
25.15
24.07
24.34
26.13
29.03
27.13
25.43
26.96
26.95
26.91
23.88
26.95
26.52
77
1.81
EPSILS
0.34
0.35
0.33
0.34
0.36
0.36
0.35
0.38
0.39
0.35
1.95
(0.40%)
(1.15%)
—
13.99
EPS growth%
25.36
22.84
21.05
19.62
20.15
19.32
22.15
21.37
19.33
21.61
14.38
21.37
21.21
31
0.55
Bookvalue per shILS
1.85
2.12
2.33
2.28
2.36
2.21
2.12
2.35
2.50
2.80
0.47
3.49%
4.68%
—
0.99
FCF per shareILS
1.14
1.04
0.93
0.89
0.83
0.88
0.94
0.95
1.04
1.08
1.21
5.32%
(0.64%)
—
0.53
Dividend per shILS
1.35
1.32
1.49
1.38
1.26
1.36
1.33
1.34
1.34
1.38
0.47
1.76%
(0.64%)
—
16.28
Div yield (avg)%
14.99
12.17
11.66
9.58
7.60
6.05
3.20
6.09
5.37
4.10
22.47
5.37
6.84
79
12.54
Payout ratio%
2.06
4.95
2.44
0.40
0.40
3.38
4.35
6.33
5.43
3.31
13.93
4.35
3.34
72
17.17
Shares (diluted)M
13.88
12.89
13.04
13.07
11.80
11.04
11.39
10.18
8.815
8.731
16.94
(5.84%)
(5.42%)
88
16.20
Buyback yield%
7.75
9.65
11.83
9.15
11.98
11.67
11.57
9.69
9.27
9.57
2.06
9.69
9.67
95
1.042
D/E ratiox
0.101
0.094
0.098
0.094
0.089
0.078
0.076
0.079
0.077
0.068
1.671
0.077
0.084
23
62.52
Enterprise valueILS M
17.68
19.38
23.37
24.90
27.01
30.73
35.09
39.82
46.03
53.05
36.35
14.45%
11.52%
25
6.920
LT debtILS M
42.13
44.47
50.65
53.29
58.25
62.88
62.96
74.48
83.20
95.05
4.267
10.29%
10.34%
26
Revenue
ILS 61.06M
6.59%
1.00×
Cost of revenue
ILS 41.30M
6.60%
1.00×
Operating expenses
ILS 10.02M
6.72%
1.01×
Cash and investments
15.94%
Spread over hurdle
(0.85%)