49.54
RevenueILS M
57.61
60.08
62.90
66.82
71.55
75.24
79.55
84.42
89.96
97.76
55.44
6.44%
6.14%
9
20.91
Revenue growth%
32.63
30.28
30.82
32.33
33.61
34.27
33.54
32.38
29.86
27.58
4.88
32.38
32.35
86
23.48
Gross margin%
25.43
28.26
27.86
29.56
28.76
26.90
24.35
25.98
27.79
27.74
24.77
26.90
27.76
17
4.91
Operating margin%
14.29
14.74
15.76
14.57
15.79
18.53
15.75
17.48
18.51
18.09
6.59
18.09
15.78
53
2.99
Net margin%
0.94
3.83
2.36
5.00
6.90
5.05
7.14
8.82
7.86
8.68
15.68
7.86
5.97
48
14.88
P/E ratio (avg)x
40.42
40.97
39.35
41.66
42.78
43.81
47.32
46.05
48.76
51.30
25.09
47.32
43.30
25
31.48
EV/EBITx
19.79
18.90
16.87
16.66
16.28
17.25
15.82
16.38
17.64
18.20
11.16
17.25
17.06
84
3.07
FCF yield (avg)%
8.17
9.53
7.54
7.45
5.81
6.12
7.89
8.05
7.48
6.37
12.25
7.48
7.51
16
8.51
FCF margin%
20.19
17.89
19.87
20.26
21.25
20.28
22.18
23.22
21.67
19.49
2.83
21.67
20.27
37
1.436
FCF / Net incomex
1.666
1.901
2.094
2.037
2.214
2.571
2.867
2.691
3.140
3.515
1.435
2.867
2.392
39
23.89
ROIC%
9.20
9.15
6.38
7.02
5.30
3.76
4.60
2.09
0.40
2.32
28.25
2.32
4.95
72
13.89
Return on equity%
25.48
28.08
28.06
29.67
31.23
30.95
30.28
31.91
31.73
33.48
27.17
31.73
30.62
53
22.74
Return on assets%
12.95
14.65
16.67
19.65
17.83
17.88
16.45
15.96
15.86
18.12
17.17
16.45
16.56
29
0.77
EPSILS
0.51
0.57
0.56
0.63
0.59
0.61
0.57
0.54
0.53
0.49
0.83
(3.56%)
(1.25%)
—
8.16
EPS growth%
14.79
15.89
13.57
15.30
15.96
13.73
15.28
15.25
14.75
13.38
19.99
14.75
15.02
18
0.97
Bookvalue per shILS
1.32
1.31
1.34
1.44
1.43
1.46
1.61
1.61
1.74
2.00
1.58
6.84%
3.78%
—
1.60
FCF per shareILS
0.86
0.84
0.86
0.90
0.78
0.72
0.74
0.68
0.74
0.71
1.49
(1.77%)
(1.15%)
—
0.36
Dividend per shILS
2.33
2.45
2.79
2.85
3.10
2.98
3.46
3.23
3.46
3.98
1.12
5.17%
5.60%
—
9.64
Div yield (avg)%
17.68
15.72
13.85
15.59
15.54
17.05
15.41
16.97
19.07
21.53
11.58
17.05
16.34
6
19.34
Payout ratio%
35.99
35.68
37.40
37.99
35.43
33.65
32.58
34.88
35.35
36.64
24.32
34.88
35.56
59
13.04
Shares (diluted)M
21.49
21.30
22.44
24.45
23.44
26.66
26.19
26.31
28.28
26.98
12.98
2.85%
3.55%
90
12.46
Buyback yield%
25.82
24.53
23.03
23.77
25.99
25.82
27.15
26.54
28.01
27.26
16.41
27.15
25.90
20
0.707
D/E ratiox
1.627
1.778
1.889
1.909
2.083
2.297
2.316
2.279
2.603
2.837
0.182
2.316
2.181
90
74.53
Enterprise valueILS M
87.46
87.86
81.73
83.97
91.33
83.76
93.38
101.8
110.9
126.3
52.00
6.69%
4.70%
91
50.10
LT debtILS M
46.82
43.64
46.56
46.53
52.26
56.96
57.51
56.99
62.15
58.18
6.385
2.17%
2.75%
26
Revenue
ILS 97.76M
6.14%
1.00×
Cost of revenue
ILS 68.43M
6.14%
1.00×
Operating expenses
ILS 19.11M
6.63%
1.05×
Cash and investments
18.48%
Property and equipment
17.18%