14.79
RevenueILS M
41.80
43.94
47.45
50.47
53.93
57.53
61.40
65.71
68.84
71.44
16.11
5.78%
6.10%
86
3.21
Revenue growth%
27.83
25.92
25.71
25.97
26.19
24.16
22.00
22.35
24.34
21.91
24.83
22.35
25.03
18
15.40
Gross margin%
27.49
25.23
24.83
25.04
24.68
24.24
22.75
23.93
26.56
23.75
10.59
23.93
24.76
19
15.54
Operating margin%
5.90
7.37
5.36
5.64
5.93
3.85
3.29
5.29
7.81
5.95
13.14
5.29
5.77
27
23.89
Net margin%
23.71
23.87
24.26
27.16
25.29
26.60
24.41
24.79
24.17
22.08
21.15
24.41
24.34
32
12.84
P/E ratio (avg)x
19.22
21.71
22.04
22.26
25.98
26.29
31.05
31.71
32.88
35.46
25.01
31.71
26.13
63
32.67
EV/EBITx
27.26
30.86
30.84
34.99
36.86
37.02
39.31
42.52
50.52
60.25
12.20
42.52
36.94
49
11.95
FCF yield (avg)%
13.39
15.11
14.08
14.42
17.24
16.34
14.53
16.41
18.85
17.08
29.81
16.41
15.73
5
9.16
FCF margin%
0.68
0.40
0.40
0.40
3.15
2.41
2.74
4.31
1.50
0.40
3.93
2.41
1.09
87
1.592
FCF / Net incomex
1.399
1.401
1.487
1.577
1.842
1.925
2.069
2.368
2.670
2.895
0.223
2.368
1.884
46
8.05
ROIC%
6.13
7.14
8.68
10.17
10.40
9.37
9.52
10.21
11.65
12.12
29.61
10.21
9.84
7
15.09
Return on equity%
0.43
0.71
0.40
1.37
0.40
1.29
0.40
2.61
0.57
2.83
24.13
1.29
0.64
27
21.48
Return on assets%
28.81
29.30
31.46
31.09
33.97
32.86
34.61
37.53
34.56
32.21
11.70
34.56
32.54
80
2.66
EPSILS
3.03
3.49
3.60
4.19
4.78
5.68
6.22
6.11
6.77
6.94
2.78
7.75%
8.36%
—
18.81
EPS growth%
20.92
20.32
20.75
18.26
21.22
23.80
25.62
23.10
24.98
27.80
27.90
24.98
22.16
89
1.05
Bookvalue per shILS
0.57
0.58
0.63
0.56
0.53
0.52
0.51
0.44
0.45
0.47
2.52
(2.24%)
(1.00%)
—
1.55
FCF per shareILS
0.66
0.62
0.66
0.73
0.76
0.69
0.64
0.57
0.60
0.68
1.76
(2.29%)
0.12%
—
0.49
Dividend per shILS
4.23
4.31
4.67
4.29
3.90
3.95
4.49
4.30
3.90
3.64
2.18
(1.34%)
(1.20%)
—
21.98
Div yield (avg)%
11.80
12.54
9.84
12.00
9.42
9.54
7.20
8.70
10.17
9.02
18.65
9.02
9.69
88
12.03
Payout ratio%
25.55
26.10
28.86
27.48
27.60
29.93
31.96
29.78
28.20
25.49
13.54
29.78
27.90
10
6.958
Shares (diluted)M
6.426
6.044
5.414
5.653
5.901
5.032
5.219
5.361
5.096
5.123
6.836
(2.79%)
(3.59%)
49
14.43
Buyback yield%
28.84
28.65
28.61
28.21
30.91
29.11
28.40
30.17
32.15
34.11
10.88
30.17
28.98
52
1.778
D/E ratiox
0.561
0.642
0.706
0.678
0.680
0.794
0.930
0.988
0.993
1.088
1.158
0.988
0.750
73
54.78
Enterprise valueILS M
67.56
72.18
63.67
69.64
71.20
73.04
79.71
87.56
75.51
69.76
38.32
(0.41%)
(0.88%)
71
31.21
LT debtILS M
65.16
74.28
88.88
88.28
96.30
112.4
116.1
119.7
115.7
123.0
64.23
5.02%
6.98%
75
Revenue
ILS 71.44M
6.10%
1.00×
Cost of revenue
ILS 42.71M
6.15%
1.01×
Operating expenses
ILS 16.81M
6.02%
0.99×
Cash and investments
18.80%