52.86
RevenueILS M
52.56
52.69
54.48
55.78
56.03
56.59
57.79
57.66
57.73
57.62
56.15
0.56%
1.12%
36
10.86
Revenue growth%
21.77
19.54
17.55
20.11
17.68
19.48
17.62
16.20
14.74
12.77
7.49
16.20
17.65
78
14.10
Gross margin%
9.14
10.46
12.98
13.38
12.33
12.22
10.28
12.06
11.64
13.33
23.29
12.06
12.14
80
21.93
Operating margin%
18.48
15.51
17.49
19.81
21.96
22.58
24.34
23.96
26.50
24.49
3.80
24.34
22.27
54
19.06
Net margin%
18.14
17.24
19.63
20.72
19.42
17.32
15.17
15.40
14.82
17.75
24.92
15.40
17.53
66
11.61
P/E ratio (avg)x
33.90
37.13
37.26
38.02
37.99
41.24
42.29
41.36
45.07
46.97
36.03
42.29
39.63
35
23.92
EV/EBITx
26.60
30.14
30.32
31.50
29.61
32.04
33.32
34.85
38.25
41.99
34.82
34.85
31.77
37
8.77
FCF yield (avg)%
6.06
4.05
3.92
2.80
4.23
1.82
1.93
0.40
3.10
4.75
22.91
1.93
3.51
90
8.02
FCF margin%
30.45
31.29
31.56
30.21
27.86
27.33
30.25
30.62
30.41
32.70
19.14
30.41
30.43
95
1.367
FCF / Net incomex
2.138
2.430
2.719
2.923
3.047
3.441
3.955
4.141
5.002
5.313
0.192
4.141
3.244
26
6.65
ROIC%
10.51
9.37
11.53
10.14
12.90
10.51
10.52
10.77
12.14
14.42
2.54
10.77
10.64
82
12.85
Return on equity%
10.88
9.55
12.11
13.97
14.06
11.30
9.50
7.88
10.46
9.19
4.63
9.50
10.67
66
3.37
Return on assets%
18.17
19.87
17.41
17.22
17.18
19.37
18.95
18.55
16.18
14.79
23.50
18.55
17.79
19
0.28
EPSILS
0.61
0.71
0.76
0.75
0.89
0.86
0.97
0.93
0.90
0.95
0.30
1.31%
5.46%
—
6.08
EPS growth%
13.13
13.00
13.46
14.96
12.60
9.94
11.66
9.54
8.86
8.16
11.20
9.54
12.13
34
0.39
Bookvalue per shILS
0.18
0.18
0.17
0.17
0.16
0.15
0.14
0.13
0.11
0.10
0.19
(8.62%)
(6.88%)
—
0.46
FCF per shareILS
0.41
0.37
0.41
0.43
0.47
0.44
0.45
0.48
0.49
0.50
0.27
1.25%
1.38%
—
0.45
Dividend per shILS
0.45
0.40
0.36
0.32
0.35
0.39
0.40
0.36
0.34
0.33
0.07
(1.22%)
(2.40%)
—
8.91
Div yield (avg)%
26.26
23.98
24.85
22.21
19.98
18.34
19.73
18.39
15.92
14.32
25.11
18.34
19.86
80
12.70
Payout ratio%
25.12
27.01
26.12
28.06
27.44
26.29
25.95
24.79
25.63
24.45
29.66
25.63
26.04
32
109.2
Shares (diluted)M
167.3
185.4
206.8
229.2
226.6
250.9
273.3
308.4
362.8
388.8
105.8
11.40%
10.03%
84
28.64
Buyback yield%
20.48
20.04
18.48
16.48
17.01
18.21
18.54
18.69
18.93
17.95
23.24
18.54
18.51
13
1.728
D/E ratiox
1.183
1.135
1.089
1.264
1.380
1.290
1.472
1.383
1.452
1.441
1.508
1.441
1.335
43
9.726
Enterprise valueILS M
85.35
97.41
99.99
100.4
118.0
131.7
124.9
117.4
121.1
118.9
51.00
0.15%
4.26%
85
12.72
LT debtILS M
36.22
43.99
48.71
58.74
65.97
70.85
69.79
77.60
80.20
96.75
58.12
7.96%
10.77%
22
Revenue
ILS 57.62M
1.12%
1.00×
Cost of revenue
ILS 33.46M
1.01%
0.99×
Operating expenses
ILS 12.43M
1.73%
1.06×
Spread over hurdle
21.25%