213.9
RevenueILS M
265.3
275.4
285.2
289.5
291.1
301.7
302.9
318.6
324.6
330.5
239.1
2.57%
2.57%
39
4.43
Revenue growth%
9.49
7.45
7.09
4.84
3.10
1.81
1.77
2.60
2.20
0.40
3.01
1.81
2.85
34
18.14
Gross margin%
8.50
6.24
6.62
7.06
4.39
7.26
7.37
4.86
6.38
7.07
17.46
7.07
6.84
84
4.25
Operating margin%
6.71
3.82
4.41
5.26
4.65
2.22
0.46
0.40
0.40
0.40
28.92
0.40
3.02
43
10.94
Net margin%
23.89
26.36
26.73
25.27
24.34
24.78
22.75
20.23
23.21
25.11
17.17
23.21
24.56
22
26.55
P/E ratio (avg)x
35.18
38.96
43.37
45.04
47.95
52.85
54.26
56.11
60.64
58.28
8.933
56.11
50.40
28
9.325
EV/EBITx
29.91
28.40
29.76
30.58
31.08
29.66
34.44
32.99
32.27
33.18
13.20
32.99
30.83
72
24.32
FCF yield (avg)%
23.85
22.60
22.44
24.72
22.62
24.88
24.63
24.20
25.66
24.37
4.69
24.63
24.29
84
10.45
FCF margin%
6.73
8.13
5.71
8.61
10.13
8.98
6.65
7.46
5.88
7.38
28.95
7.38
7.42
61
1.327
FCF / Net incomex
0.473
0.415
0.395
0.378
0.406
0.387
0.372
0.365
0.381
0.327
1.107
0.372
0.384
28
25.70
ROIC%
26.28
28.63
26.27
28.06
26.15
25.12
24.37
24.34
21.37
20.49
25.78
24.34
25.63
22
9.42
Return on equity%
16.25
17.98
15.33
15.61
14.94
14.86
13.86
16.02
16.96
16.15
18.51
16.02
15.82
31
16.73
Return on assets%
3.16
2.41
1.48
3.57
5.11
5.28
7.35
5.26
5.01
6.25
19.74
5.28
5.06
79
0.69
EPSILS
1.77
2.10
2.40
2.78
3.04
3.16
3.16
3.20
3.56
4.22
0.76
6.79%
10.65%
—
21.30
EPS growth%
10.06
10.57
10.89
10.21
12.60
15.47
13.45
12.51
10.59
10.03
10.41
12.51
10.74
25
1.31
Bookvalue per shILS
0.39
0.38
0.41
0.44
0.45
0.40
0.37
0.36
0.38
0.39
0.65
(2.82%)
0.35%
—
0.87
FCF per shareILS
1.84
2.02
1.75
1.58
1.50
1.63
1.67
1.70
1.71
1.62
1.58
1.54%
(0.46%)
—
1.17
Dividend per shILS
0.47
0.44
0.47
0.45
0.44
0.42
0.39
0.34
0.38
0.40
1.74
(1.81%)
(1.49%)
—
28.21
Div yield (avg)%
28.27
25.53
28.40
28.85
26.95
29.69
28.25
27.84
26.56
27.38
17.62
27.84
28.05
81
26.05
Payout ratio%
2.93
5.10
6.66
5.19
5.82
3.07
1.47
2.99
4.85
5.97
20.82
3.07
4.98
54
143.5
Shares (diluted)M
131.1
134.3
135.3
124.3
128.3
140.0
147.7
153.9
162.4
165.4
142.8
5.20%
2.61%
80
5.24
Buyback yield%
28.51
28.45
26.72
24.68
23.57
24.87
27.05
25.21
22.51
23.91
12.93
24.87
25.04
93
1.686
D/E ratiox
0.270
0.241
0.230
0.242
0.261
0.244
0.239
0.231
0.259
0.275
0.572
0.244
0.243
69
110.0
Enterprise valueILS M
433.9
398.3
424.8
461.5
476.4
483.9
524.4
513.3
544.4
546.4
56.73
2.78%
2.06%
60
195.9
LT debtILS M
115.7
137.0
142.8
139.5
141.2
133.7
150.5
161.0
170.3
167.6
412.7
3.48%
3.56%
64
Revenue
ILS 330.5M
2.57%
1.00×
Cost of revenue
ILS 231.4M
2.57%
1.00×
Operating expenses
ILS 54.33M
1.98%
0.94×
Goodwill & intangibles
16.33%
Spread over hurdle
(0.18%)