52.73
RevenueILS M
139.9
144.1
144.2
147.8
147.1
148.8
146.3
146.4
149.1
149.3
54.54
0.30%
0.54%
15
17.83
Revenue growth%
18.44
17.15
19.08
22.05
20.21
19.15
22.05
19.72
20.06
19.57
17.78
19.72
19.65
62
23.55
Gross margin%
18.52
20.34
18.90
21.61
21.48
20.44
22.53
22.19
23.97
23.11
11.26
22.53
21.55
13
17.25
Operating margin%
9.46
10.91
10.76
10.33
11.17
8.44
7.90
6.86
8.04
8.11
9.93
8.04
8.95
12
10.46
Net margin%
9.46
8.10
6.00
5.82
7.29
4.45
4.81
6.91
4.96
7.22
19.59
4.96
6.46
29
26.64
P/E ratio (avg)x
8.185
8.582
8.373
8.184
8.990
8.860
10.13
10.62
11.71
11.44
14.03
10.62
8.925
11
35.10
EV/EBITx
9.065
10.46
11.45
12.72
14.52
14.75
15.54
15.57
15.38
17.79
27.91
15.54
14.63
61
14.20
FCF yield (avg)%
17.65
18.12
17.75
16.96
18.80
16.20
13.68
13.57
16.23
16.07
21.12
16.07
16.59
81
7.55
FCF margin%
28.66
27.91
27.77
30.69
29.66
32.28
34.53
31.58
32.64
35.63
14.74
32.64
31.13
32
1.088
FCF / Net incomex
0.302
0.286
0.320
0.312
0.319
0.325
0.362
0.371
0.416
0.467
1.675
0.371
0.322
93
27.89
ROIC%
24.92
21.94
21.28
19.26
17.90
15.19
14.16
13.33
14.40
14.91
4.82
14.40
16.54
18
25.94
Return on equity%
28.23
25.27
23.79
24.59
25.90
23.20
25.73
25.42
26.61
23.98
28.97
25.42
25.34
13
29.79
Return on assets%
2.62
2.18
2.46
0.71
0.40
0.40
2.69
1.60
0.40
0.40
2.67
0.40
1.16
18
0.21
EPSILS
0.22
0.23
0.23
0.24
0.24
0.25
0.26
0.28
0.25
0.23
0.22
(0.34%)
(0.12%)
—
14.11
EPS growth%
22.30
21.49
20.32
22.59
20.76
18.03
17.05
14.83
14.64
16.33
19.56
16.33
19.17
65
0.30
Bookvalue per shILS
0.24
0.22
0.22
0.21
0.21
0.21
0.21
0.21
0.22
0.22
0.05
0.53%
(2.05%)
—
0.17
FCF per shareILS
0.40
0.44
0.41
0.47
0.45
0.46
0.46
0.44
0.44
0.49
0.21
1.60%
3.05%
—
0.05
Dividend per shILS
0.15
0.14
0.15
0.13
0.14
0.14
0.12
0.12
0.11
0.11
0.16
(4.65%)
(3.01%)
—
27.38
Div yield (avg)%
29.72
31.73
32.34
35.28
37.72
36.82
35.68
37.03
36.73
35.80
18.84
36.73
35.74
22
28.93
Payout ratio%
19.48
20.22
21.52
18.93
16.83
13.99
14.09
12.10
14.56
12.70
25.47
13.99
15.70
36
146.7
Shares (diluted)M
165.6
160.9
158.7
151.0
169.8
161.8
145.9
138.2
140.8
153.8
147.1
(1.96%)
(0.27%)
70
9.21
Buyback yield%
16.22
18.39
20.21
18.15
20.26
19.00
16.03
13.04
13.56
13.94
13.05
13.94
17.18
83
1.500
D/E ratiox
1.371
1.270
1.353
1.535
1.544
1.692
1.814
1.911
2.204
2.017
0.440
1.911
1.618
83
147.2
Enterprise valueILS M
102.6
102.4
105.1
111.4
131.6
145.0
153.6
172.3
178.3
182.7
65.43
6.78%
6.26%
11
25.22
LT debtILS M
114.7
103.7
106.9
102.0
89.32
84.95
87.94
93.41
102.7
103.9
12.20
3.07%
(0.92%)
72
Revenue
ILS 149.3M
0.54%
1.00×
Cost of revenue
ILS 93.68M
0.34%
0.98×
Operating expenses
ILS 24.38M
0.79%
1.02×
Cash and investments
15.35%