12.89
RevenueILS M
38.71
39.33
40.47
39.74
39.68
39.69
40.43
40.54
41.01
41.60
14.43
0.95%
0.93%
75
9.45
Revenue growth%
13.90
16.89
19.85
19.24
21.51
18.58
20.99
23.12
22.72
23.37
12.34
22.72
20.42
16
2.57
Gross margin%
14.33
15.40
18.28
20.56
22.66
23.14
20.54
21.42
23.98
25.34
10.99
23.14
20.99
79
17.00
Operating margin%
2.35
3.13
5.06
2.40
1.84
2.62
4.36
2.11
0.92
0.96
12.82
2.11
2.38
11
10.34
Net margin%
19.34
17.32
15.55
15.20
13.61
15.76
15.90
18.86
18.57
18.40
30.00
18.40
16.61
13
7.951
P/E ratio (avg)x
16.79
16.01
15.92
15.72
14.82
14.01
14.56
14.31
12.90
14.54
28.30
14.31
14.69
72
18.76
EV/EBITx
31.39
36.06
41.26
41.44
45.03
53.19
57.06
66.85
70.54
80.83
6.969
66.85
49.11
10
29.11
FCF yield (avg)%
15.76
15.83
13.96
13.89
15.20
17.34
19.01
16.31
15.51
17.90
26.78
17.34
15.80
90
17.48
FCF margin%
3.29
5.58
6.07
4.65
3.35
2.59
0.40
0.40
1.55
2.45
15.99
1.55
2.94
62
0.568
FCF / Net incomex
0.723
0.781
0.784
0.805
0.851
0.833
0.895
0.894
0.989
1.148
0.485
0.895
0.842
77
7.42
ROIC%
7.18
5.76
3.49
3.63
2.05
4.63
1.66
4.17
6.62
5.92
12.88
4.63
4.40
67
10.30
Return on equity%
28.49
29.69
27.68
26.01
27.23
24.96
25.73
24.19
23.99
25.60
16.87
24.96
25.87
43
15.42
Return on assets%
17.80
19.20
21.47
23.68
25.90
25.95
22.97
23.96
21.51
23.81
22.86
23.81
23.32
49
0.84
EPSILS
1.19
1.10
1.20
1.12
1.20
1.31
1.40
1.55
1.68
1.58
0.88
5.65%
4.23%
—
13.29
EPS growth%
8.01
7.77
6.90
9.58
9.84
9.76
11.49
9.15
7.08
8.43
25.61
9.15
8.79
66
0.55
Bookvalue per shILS
1.22
1.22
1.28
1.36
1.35
1.41
1.51
1.52
1.65
1.71
0.73
4.86%
5.00%
—
0.82
FCF per shareILS
1.40
1.38
1.59
1.83
1.91
2.14
2.43
2.81
2.86
3.08
0.19
10.01%
8.80%
—
0.64
Dividend per shILS
0.91
0.87
0.86
0.83
0.92
0.92
0.88
0.89
0.90
0.88
0.43
(1.06%)
0.01%
—
27.54
Div yield (avg)%
3.21
3.88
1.35
3.48
5.43
7.39
8.03
9.56
6.71
6.53
23.06
7.39
5.98
27
20.77
Payout ratio%
8.00
6.24
5.93
7.83
6.56
5.23
4.24
4.43
1.65
4.02
22.95
4.24
5.58
79
10.73
Shares (diluted)M
19.41
21.01
23.62
28.37
29.73
31.66
33.40
40.27
43.68
53.03
10.72
12.27%
11.07%
87
10.20
Buyback yield%
16.36
14.06
16.70
14.24
15.71
16.73
15.76
15.97
14.04
16.50
15.91
15.97
15.86
55
0.209
D/E ratiox
1.944
2.127
2.250
2.348
2.749
2.662
2.770
3.064
3.149
3.276
0.424
3.064
2.705
81
11.85
Enterprise valueILS M
21.29
23.46
23.76
27.58
27.88
30.38
34.25
35.10
39.00
44.36
17.95
9.73%
9.28%
24
1.950
LT debtILS M
23.93
22.15
22.17
24.36
21.94
24.23
25.86
24.47
25.72
22.43
21.58
0.44%
(0.86%)
51
Revenue
ILS 41.60M
0.93%
1.00×
Cost of revenue
ILS 24.15M
0.97%
1.00×
Operating expenses
ILS 5.004M
1.06%
1.01×
Goodwill & intangibles
17.39%
Spread over hurdle
10.32%