25.18
RevenueILS M
55.84
57.96
59.24
60.59
63.43
65.85
66.98
68.19
68.79
69.92
26.76
1.97%
2.50%
7
25.61
Revenue growth%
17.58
15.37
12.56
14.27
14.38
17.24
19.07
20.07
17.25
17.07
19.24
17.25
17.16
61
10.92
Gross margin%
21.74
18.80
16.15
19.04
18.86
21.01
18.03
17.24
16.98
14.38
11.77
17.24
18.42
65
20.49
Operating margin%
17.95
20.83
23.49
26.19
25.05
22.98
23.17
21.44
20.78
20.69
26.16
21.44
22.21
59
3.64
Net margin%
0.47
3.16
4.12
3.70
5.68
4.07
2.27
0.57
0.40
0.40
8.91
0.57
2.72
11
6.786
P/E ratio (avg)x
13.44
14.62
14.83
16.38
17.98
18.23
19.94
22.81
27.00
30.89
11.96
22.81
18.10
16
18.60
EV/EBITx
5.203
5.561
5.768
5.792
5.271
4.667
5.108
4.454
4.429
4.860
25.20
4.667
5.156
66
13.01
FCF yield (avg)%
18.07
19.05
18.80
18.82
21.41
22.60
19.82
20.06
20.39
17.56
9.73
20.06
19.44
52
18.95
FCF margin%
24.93
24.87
26.24
28.03
29.40
29.67
32.38
31.51
33.88
32.06
11.77
32.06
29.54
9
1.302
FCF / Net incomex
0.255
0.269
0.247
0.233
0.250
0.238
0.222
0.233
0.218
0.227
1.143
0.227
0.236
52
7.50
ROIC%
28.69
30.53
31.49
33.95
31.02
29.57
28.18
25.98
25.03
27.50
3.71
27.50
29.13
66
2.42
Return on equity%
19.61
16.73
16.49
14.49
16.07
15.99
16.20
16.78
15.36
14.56
22.56
15.99
16.14
72
4.64
Return on assets%
19.28
18.33
15.79
16.40
16.28
14.93
17.52
18.96
16.79
17.60
23.53
17.52
17.16
9
0.61
EPSILS
0.64
0.78
0.88
0.97
1.00
1.15
1.28
1.31
1.58
1.57
0.66
9.60%
10.56%
—
12.32
EPS growth%
24.83
27.38
29.87
27.87
25.41
25.75
27.23
28.87
31.74
31.92
20.29
28.87
27.62
42
0.16
Bookvalue per shILS
0.26
0.26
0.28
0.31
0.28
0.31
0.32
0.33
0.36
0.35
0.51
4.58%
3.44%
—
0.36
FCF per shareILS
0.39
0.46
0.46
0.50
0.48
0.49
0.58
0.55
0.60
0.70
0.60
8.05%
6.02%
—
0.54
Dividend per shILS
0.34
0.35
0.37
0.36
0.36
0.33
0.31
0.32
0.35
0.36
0.32
(0.43%)
0.11%
—
10.41
Div yield (avg)%
17.08
19.38
19.54
20.57
23.29
25.60
23.00
25.04
24.72
27.12
4.29
25.04
23.15
66
26.87
Payout ratio%
13.55
15.67
16.66
15.80
13.32
14.20
13.48
11.71
12.05
9.68
4.97
12.05
13.51
43
28.03
Shares (diluted)M
29.59
30.26
31.58
33.02
35.27
33.22
36.73
40.19
42.48
41.75
27.49
3.43%
3.81%
67
26.32
Buyback yield%
24.76
23.91
23.93
23.24
21.18
23.58
23.77
26.64
26.64
25.88
28.67
25.88
23.92
16
0.582
D/E ratiox
0.312
0.302
0.327
0.312
0.331
0.349
0.341
0.361
0.406
0.409
1.198
0.361
0.336
64
13.48
Enterprise valueILS M
78.19
82.09
77.36
84.69
86.81
86.97
92.17
84.71
90.44
85.08
9.343
(0.40%)
2.00%
86
4.756
LT debtILS M
31.26
28.83
32.84
33.39
34.66
31.83
30.02
32.12
32.54
31.61
52.72
(1.83%)
1.18%
37
Revenue
ILS 69.92M
2.50%
1.00×
Cost of revenue
ILS 39.00M
2.32%
0.98×
Operating expenses
ILS 15.10M
3.11%
1.06×
Goodwill & intangibles
19.76%
Spread over hurdle
(5.85%)