1.959
RevenueILS M
17.07
18.78
20.07
21.79
23.67
25.92
27.88
29.86
32.73
34.79
2.084
8.01%
8.14%
20
4.14
Revenue growth%
3.59
2.95
3.66
3.52
1.42
0.40
0.40
0.40
0.58
0.40
10.71
0.40
1.00
24
3.44
Gross margin%
11.07
10.62
8.90
7.14
6.90
6.47
6.31
5.03
4.65
4.04
4.22
5.03
6.69
88
5.61
Operating margin%
19.88
19.95
20.01
21.11
19.95
22.33
20.63
21.77
21.53
22.33
9.86
21.77
20.87
9
22.37
Net margin%
14.28
11.64
11.00
10.87
10.18
12.00
12.84
10.17
11.42
13.79
28.39
12.00
11.53
57
23.15
P/E ratio (avg)x
55.42
60.02
70.12
77.13
84.90
97.75
108.9
125.5
137.1
150.5
24.51
125.5
91.33
20
21.03
EV/EBITx
20.49
23.50
23.73
25.44
27.91
30.73
31.18
31.85
36.66
36.94
11.47
31.85
29.32
29
15.74
FCF yield (avg)%
24.62
24.61
24.89
23.16
24.52
23.68
23.02
21.74
24.63
23.07
27.98
23.07
24.10
33
13.32
FCF margin%
0.40
1.56
3.94
3.88
5.68
3.15
0.40
1.95
0.40
0.40
9.92
0.40
1.76
67
0.443
FCF / Net incomex
0.399
0.379
0.380
0.377
0.366
0.392
0.363
0.343
0.322
0.330
0.258
0.343
0.372
91
22.82
ROIC%
18.93
20.40
20.41
22.82
22.86
21.98
21.23
20.29
18.33
16.66
29.12
20.29
20.41
37
15.32
Return on equity%
20.38
19.84
18.80
19.10
20.96
23.21
25.89
26.40
23.93
24.80
23.10
24.80
22.09
33
13.33
Return on assets%
23.32
26.26
27.85
28.29
31.14
33.52
34.70
37.44
36.10
37.95
29.99
36.10
32.33
94
0.85
EPSILS
0.71
0.70
0.78
0.88
0.84
0.97
1.00
1.16
1.24
1.22
0.89
7.69%
4.86%
—
23.66
EPS growth%
21.12
18.98
16.45
18.44
15.79
18.27
16.42
14.08
12.64
10.77
28.85
14.08
16.44
18
0.68
Bookvalue per shILS
1.75
1.65
1.58
1.64
1.90
2.02
1.99
2.18
2.07
2.40
0.88
4.83%
4.84%
—
0.76
FCF per shareILS
0.86
0.93
0.85
0.91
0.85
0.78
0.87
0.90
0.91
0.88
0.35
0.72%
1.21%
—
1.27
Dividend per shILS
0.60
0.62
0.58
0.60
0.57
0.55
0.47
0.40
0.39
0.33
0.41
(10.42%)
(6.71%)
—
18.17
Div yield (avg)%
4.75
4.09
4.63
4.37
5.07
5.20
3.94
1.95
3.40
3.84
21.01
3.84
4.23
74
18.37
Payout ratio%
8.23
11.09
13.46
14.42
15.51
14.82
17.62
18.84
18.97
21.57
28.53
18.84
15.17
94
20.58
Shares (diluted)M
22.48
22.52
23.65
24.56
24.47
22.54
22.61
25.45
25.76
23.87
20.44
(0.50%)
0.99%
26
7.29
Buyback yield%
5.90
8.37
5.78
6.82
5.01
7.68
5.52
4.86
3.98
6.45
25.84
5.52
5.84
80
0.784
D/E ratiox
0.891
0.869
0.903
1.011
1.099
1.120
1.101
1.235
1.214
1.226
0.447
1.214
1.100
83
2.270
Enterprise valueILS M
4.705
4.904
4.904
4.929
5.120
5.605
6.208
5.772
5.831
5.903
25.95
2.88%
3.33%
14
17.88
LT debtILS M
3.437
3.375
3.697
4.278
4.852
5.022
5.210
5.284
5.592
5.362
16.83
2.02%
5.31%
24
Revenue
ILS 34.79M
8.14%
1.00×
Cost of revenue
ILS 21.35M
8.23%
1.01×
Operating expenses
ILS 4.208M
7.72%
0.96×
Cash and investments
15.76%
Property and equipment
15.40%