19.42
RevenueILS M
48.46
49.43
48.79
49.03
48.22
48.13
47.97
47.81
48.21
48.44
19.87
0.09%
0.15%
24
23.13
Revenue growth%
31.37
32.71
35.27
33.48
33.07
30.76
30.30
33.20
33.24
32.13
18.40
32.13
32.89
82
3.08
Gross margin%
12.52
10.36
7.71
10.49
10.53
9.72
9.00
8.64
7.26
9.47
9.13
9.00
9.60
53
25.74
Operating margin%
25.41
27.59
26.12
27.12
27.09
25.00
27.22
29.59
30.65
32.70
18.93
29.59
27.17
58
6.03
Net margin%
25.97
26.17
25.97
26.41
26.98
26.84
26.23
25.91
28.38
25.84
24.44
26.23
26.20
21
12.90
P/E ratio (avg)x
41.35
46.96
54.52
53.40
62.64
62.82
67.16
73.83
83.04
87.07
10.08
73.83
62.73
93
29.27
EV/EBITx
14.25
13.20
14.94
16.88
18.71
20.71
23.06
24.17
26.06
25.76
16.59
24.17
19.71
51
13.55
FCF yield (avg)%
15.71
13.02
11.56
10.68
9.98
8.38
9.22
12.13
11.24
10.64
15.61
10.64
10.96
25
4.92
FCF margin%
11.54
10.42
7.95
8.77
6.27
5.80
3.55
0.55
2.18
0.40
15.70
2.18
6.04
42
1.420
FCF / Net incomex
2.525
2.819
3.207
3.632
4.076
4.466
4.847
5.471
5.352
5.470
0.585
5.352
4.271
74
13.76
ROIC%
31.86
30.15
29.64
30.05
30.48
32.29
31.06
31.92
31.75
32.73
23.71
31.92
31.41
75
21.85
Return on equity%
28.16
27.74
28.62
29.86
28.32
26.53
28.57
28.80
27.95
28.27
7.49
28.27
28.30
39
24.63
Return on assets%
25.74
23.37
24.40
24.86
26.16
27.21
25.57
28.40
26.28
27.67
13.23
27.21
25.95
9
1.25
EPSILS
1.67
1.53
1.59
1.75
1.87
1.84
1.86
1.82
1.75
1.95
1.28
0.85%
1.31%
—
8.52
EPS growth%
19.52
17.33
18.07
19.88
18.69
17.85
16.34
15.96
13.26
12.16
20.71
15.96
17.59
71
0.96
Bookvalue per shILS
1.02
1.06
0.97
0.84
0.82
0.85
0.91
0.86
0.75
0.81
0.97
(0.15%)
(2.66%)
—
0.35
FCF per shareILS
0.53
0.57
0.57
0.54
0.55
0.54
0.59
0.57
0.54
0.58
2.16
0.90%
0.16%
—
0.83
Dividend per shILS
1.22
1.12
0.99
0.99
0.94
0.97
0.99
0.86
0.74
0.67
1.33
(6.61%)
(4.93%)
—
25.97
Div yield (avg)%
28.11
26.04
24.99
27.88
26.78
29.31
30.69
30.01
30.89
28.91
11.18
30.01
28.51
36
26.24
Payout ratio%
15.62
14.92
13.33
13.26
14.04
14.72
14.32
11.64
9.33
8.58
7.00
11.64
13.68
51
5.299
Shares (diluted)M
6.004
5.698
5.508
5.453
6.011
6.710
6.832
7.112
7.753
7.283
5.276
3.91%
2.86%
38
20.00
Buyback yield%
23.27
20.65
20.70
20.45
23.35
22.31
22.15
22.17
23.55
23.45
2.09
22.31
22.24
90
1.045
D/E ratiox
1.092
1.081
1.114
1.018
1.096
1.052
1.001
0.953
1.001
0.901
0.738
1.001
1.035
54
20.43
Enterprise valueILS M
30.56
33.35
38.25
44.77
44.55
46.72
49.28
52.57
58.25
62.73
11.99
7.09%
7.51%
17
30.59
LT debtILS M
36.22
34.85
41.04
47.89
54.43
55.20
63.99
72.00
79.82
86.15
22.66
9.62%
9.54%
80
Revenue
ILS 48.44M
0.15%
1.00×
Cost of revenue
ILS 33.91M
0.15%
1.00×
Operating expenses
ILS 10.25M
(0.16%)
0.97×
Goodwill & intangibles
15.84%
Cash and investments
14.35%
Spread over hurdle
(4.05%)