37.41
RevenueILS M
29.73
30.55
31.68
32.18
32.10
33.37
33.49
33.59
34.62
35.09
39.59
1.80%
1.85%
25
25.53
Revenue growth%
16.58
13.92
14.90
14.46
11.55
10.31
8.16
8.25
7.74
9.46
4.82
8.25
10.93
37
25.93
Gross margin%
14.44
13.28
14.72
15.58
15.13
17.13
20.10
22.69
21.48
23.04
9.90
21.48
16.35
6
15.73
Operating margin%
19.48
18.83
16.62
16.67
16.42
15.21
18.11
16.11
16.64
16.64
24.76
16.64
16.64
37
17.38
Net margin%
21.00
21.02
20.72
19.05
16.20
17.92
20.38
21.52
23.23
20.90
28.17
20.90
20.81
71
29.47
P/E ratio (avg)x
53.30
60.64
63.70
65.64
65.20
68.84
67.33
69.26
69.39
70.74
19.43
69.26
66.48
65
26.82
EV/EBITx
13.50
14.21
15.65
17.74
19.93
22.71
25.72
26.81
27.53
29.18
9.744
26.81
21.32
65
18.46
FCF yield (avg)%
7.54
5.51
7.43
8.08
10.61
8.48
9.91
12.31
14.12
12.30
18.05
12.30
9.19
52
2.99
FCF margin%
25.40
22.41
22.71
21.67
21.47
20.31
20.46
17.65
17.57
19.05
6.45
19.05
20.97
49
1.058
FCF / Net incomex
0.809
0.778
0.815
0.773
0.848
0.921
1.000
0.933
0.986
0.982
1.522
0.982
0.885
78
6.87
ROIC%
6.34
4.32
4.18
2.07
2.74
1.97
2.72
0.40
0.40
0.40
12.63
0.40
2.39
82
17.14
Return on equity%
18.83
20.70
21.59
24.53
27.08
25.66
25.19
26.30
26.41
26.13
9.40
26.13
25.42
27
26.13
Return on assets%
21.37
23.08
21.66
23.68
25.41
24.54
26.88
26.98
28.43
28.95
29.59
26.98
24.97
57
4.74
EPSILS
7.89
7.78
8.42
7.80
7.17
7.18
6.46
6.54
6.65
6.07
4.86
(3.29%)
(3.05%)
—
17.58
EPS growth%
3.72
2.24
3.88
6.62
4.74
4.72
6.37
4.75
2.98
0.40
6.43
4.72
4.30
85
2.81
Bookvalue per shILS
7.01
7.20
7.83
9.01
9.72
10.09
11.62
13.40
15.62
16.23
7.73
10.80%
8.98%
—
2.86
FCF per shareILS
7.58
7.28
7.85
8.78
8.58
8.50
9.70
10.21
10.38
9.95
3.80
3.02%
2.24%
—
3.20
Dividend per shILS
8.34
8.68
8.43
8.75
10.26
11.75
12.28
12.39
13.53
14.05
6.13
6.50%
5.11%
—
19.89
Div yield (avg)%
25.80
26.36
24.26
25.53
23.16
21.19
23.74
21.16
21.22
19.03
16.19
21.19
23.45
60
21.27
Payout ratio%
15.46
14.87
17.66
16.46
17.97
18.52
16.13
16.86
16.45
17.10
5.33
16.86
16.66
53
4.492
Shares (diluted)M
4.517
4.928
5.540
5.851
6.378
5.875
5.917
6.671
6.392
7.258
4.480
2.62%
5.64%
80
20.64
Buyback yield%
29.19
27.50
25.52
25.19
26.63
24.71
24.53
25.91
28.73
27.86
12.82
25.91
26.27
77
0.579
D/E ratiox
0.514
0.562
0.568
0.600
0.692
0.657
0.671
0.761
0.710
0.723
1.283
0.710
0.664
6
22.80
Enterprise valueILS M
9.239
9.456
8.754
8.545
7.519
6.782
6.330
6.354
5.737
5.940
43.23
(4.60%)
(5.84%)
22
24.78
LT debtILS M
31.58
32.82
33.84
35.55
35.73
38.81
45.46
48.01
55.79
59.26
29.66
10.65%
6.93%
32
Revenue
ILS 35.09M
1.85%
1.00×
Cost of revenue
ILS 16.85M
1.91%
1.01×
Operating expenses
ILS 7.828M
1.58%
0.97×
Goodwill & intangibles
17.73%
Cash and investments
12.34%
Return on capital
184.53%
Spread over hurdle
176.15%