123.2
RevenueILS M
159.1
177.1
197.1
211.2
230.5
249.2
276.5
296.7
327.7
349.8
133.0
8.69%
9.30%
21
14.81
Revenue growth%
15.39
17.48
19.88
22.43
20.63
21.30
19.09
18.05
16.24
14.07
20.96
18.05
18.57
59
17.01
Gross margin%
30.00
30.77
32.29
32.23
31.00
29.91
30.07
32.37
35.06
35.56
9.89
32.37
31.61
36
15.15
Operating margin%
16.01
18.51
20.49
21.20
23.67
21.50
21.90
21.90
22.44
22.37
2.78
21.90
21.70
43
25.20
Net margin%
30.36
30.50
27.99
27.35
24.94
27.14
26.88
25.37
27.97
26.09
6.68
26.88
27.25
49
25.48
P/E ratio (avg)x
16.07
14.77
15.25
13.70
12.47
11.67
11.41
10.93
9.314
8.586
21.15
10.93
12.07
58
16.41
EV/EBITx
11.11
11.84
12.20
10.86
10.16
10.01
9.180
8.885
7.615
7.165
6.307
8.885
10.08
84
3.93
FCF yield (avg)%
6.68
8.09
6.51
8.45
7.87
5.61
6.42
9.26
8.81
7.91
5.93
7.91
7.89
86
15.40
FCF margin%
3.02
5.99
6.19
3.68
0.84
0.40
0.40
0.40
0.40
0.40
16.01
0.40
0.62
83
1.015
FCF / Net incomex
0.600
0.563
0.526
0.539
0.587
0.570
0.517
0.552
0.593
0.545
1.558
0.552
0.557
83
27.68
ROIC%
17.85
17.09
19.48
17.90
19.97
17.50
19.06
16.08
14.56
15.29
10.67
16.08
17.68
63
9.78
Return on equity%
0.40
0.40
0.40
0.40
1.42
1.97
0.79
0.40
1.95
3.81
21.85
1.95
0.60
38
3.64
Return on assets%
21.90
23.49
24.48
24.60
26.72
24.86
22.56
19.84
17.25
20.07
6.92
20.07
23.03
75
0.66
EPSILS
1.30
1.45
1.55
1.80
1.94
2.29
2.42
2.66
2.79
3.25
0.72
10.93%
9.71%
—
12.28
EPS growth%
5.31
5.19
6.98
5.15
2.34
2.61
3.83
6.71
9.34
8.20
16.07
6.71
5.25
56
1.35
Bookvalue per shILS
0.54
0.60
0.64
0.74
0.73
0.76
0.82
0.91
1.02
1.21
1.33
10.72%
9.81%
—
0.82
FCF per shareILS
1.00
1.01
0.92
0.97
1.06
1.17
1.06
0.96
1.01
1.11
0.69
0.99%
0.72%
—
1.00
Dividend per shILS
0.66
0.63
0.55
0.49
0.43
0.42
0.44
0.40
0.41
0.36
1.03
(3.24%)
(5.45%)
—
14.75
Div yield (avg)%
22.56
21.67
19.13
18.94
18.86
19.25
21.34
24.02
21.26
23.83
8.35
21.34
21.30
22
8.02
Payout ratio%
3.03
5.67
3.19
4.95
7.00
9.88
7.79
6.36
7.98
6.02
13.71
7.79
6.19
35
103.9
Shares (diluted)M
88.21
78.56
84.05
88.82
99.40
98.28
107.4
101.2
102.0
107.2
103.4
1.53%
1.70%
26
24.81
Buyback yield%
6.57
9.04
10.22
13.07
11.89
10.47
12.59
11.43
10.04
11.60
25.26
11.43
10.95
55
0.857
D/E ratiox
0.766
0.759
0.753
0.723
0.815
0.806
0.846
0.865
0.975
1.055
0.455
0.865
0.810
83
232.7
Enterprise valueILS M
85.84
92.07
90.76
108.4
107.8
108.6
120.1
118.3
138.9
166.1
251.3
9.02%
8.79%
39
274.9
LT debtILS M
88.18
90.75
96.05
90.79
90.32
86.92
88.08
82.35
74.73
70.54
260.1
(4.82%)
(1.65%)
50
Revenue
ILS 349.8M
9.30%
1.00×
Cost of revenue
ILS 244.0M
9.33%
1.00×
Operating expenses
ILS 59.41M
9.19%
0.99×