80.23
RevenueILS M
100.1
102.9
104.2
107.1
109.5
113.3
117.8
122.2
126.4
127.7
88.21
3.13%
2.97%
66
19.35
Revenue growth%
20.26
18.31
19.79
20.09
18.29
15.29
15.06
13.57
13.67
15.23
12.45
15.06
16.79
75
2.49
Gross margin%
4.78
2.96
2.01
4.47
5.38
5.28
7.59
5.41
2.95
2.25
13.57
5.28
4.62
32
2.57
Operating margin%
25.59
22.69
23.48
22.71
20.41
21.25
20.64
22.62
22.42
21.17
10.78
21.25
22.52
8
17.06
Net margin%
10.50
11.38
8.61
6.90
5.30
3.09
4.86
6.24
6.54
6.52
13.67
6.24
6.53
23
13.13
P/E ratio (avg)x
40.19
46.08
51.86
51.07
57.72
60.51
62.51
67.23
75.75
83.92
9.485
67.23
59.11
80
32.85
EV/EBITx
15.94
14.68
13.30
12.09
10.44
8.967
8.316
8.980
9.729
9.561
21.52
8.980
10.09
26
6.43
FCF yield (avg)%
8.18
5.91
3.97
6.30
9.21
10.88
9.57
7.38
5.67
6.16
11.20
7.38
6.84
60
4.93
FCF margin%
20.65
19.36
16.93
18.77
17.58
18.30
17.41
15.96
14.60
11.90
28.53
15.96
17.49
70
1.074
FCF / Net incomex
0.472
0.480
0.446
0.418
0.381
0.392
0.387
0.344
0.361
0.354
0.986
0.361
0.390
22
27.79
ROIC%
8.64
9.53
9.38
7.78
6.81
7.77
10.70
9.17
8.96
7.58
4.33
8.96
8.80
38
9.24
Return on equity%
3.26
2.91
0.40
0.40
0.94
0.40
1.88
0.40
1.66
3.64
7.42
1.66
1.30
17
15.04
Return on assets%
6.24
5.31
3.37
5.59
6.55
3.92
4.19
1.40
0.40
2.08
23.65
2.08
4.06
20
1.00
EPSILS
5.66
5.52
5.28
5.43
6.19
5.92
6.71
6.31
6.06
6.31
1.04
0.41%
1.39%
—
27.76
EPS growth%
0.40
0.40
2.06
4.76
7.05
9.02
9.46
11.74
14.06
14.37
6.63
11.74
8.04
37
4.95
Bookvalue per shILS
3.30
3.21
3.00
3.46
3.41
3.96
3.75
4.03
3.96
4.62
2.18
6.26%
4.70%
—
3.36
FCF per shareILS
2.73
2.75
3.12
3.06
3.29
3.46
3.56
4.02
3.95
4.33
7.04
5.66%
4.57%
—
6.60
Dividend per shILS
2.96
2.68
2.92
2.89
3.25
2.95
3.23
3.39
3.17
2.99
1.27
(1.65%)
(0.43%)
—
28.40
Div yield (avg)%
4.42
1.80
1.14
1.13
0.40
0.40
0.40
0.90
0.40
0.40
9.18
0.40
0.65
80
13.17
Payout ratio%
23.30
23.85
21.15
22.35
20.35
17.73
19.17
21.67
24.24
26.30
27.38
21.67
22.01
63
13.44
Shares (diluted)M
10.69
10.71
11.53
12.11
11.80
10.70
11.42
10.82
10.72
9.949
13.48
(3.36%)
(1.87%)
43
8.83
Buyback yield%
26.14
24.08
25.34
25.93
23.52
21.29
19.20
16.35
17.08
18.93
20.02
18.93
22.40
57
1.740
D/E ratiox
0.809
0.856
0.925
0.800
0.787
0.781
0.738
0.708
0.722
0.635
1.172
0.722
0.784
7
19.56
Enterprise valueILS M
69.46
81.35
87.69
103.7
121.0
120.8
132.2
132.6
134.8
130.5
49.06
1.53%
7.43%
36
117.9
LT debtILS M
95.56
88.95
97.69
97.12
101.5
105.6
104.5
100.8
108.8
105.4
121.2
0.75%
1.96%
59
Revenue
ILS 127.7M
2.97%
1.00×
Cost of revenue
ILS 89.36M
2.97%
1.00×
Operating expenses
ILS 19.40M
2.65%
0.97×
Property and equipment
16.72%