153.0
RevenueILS M
494.7
508.0
513.5
512.2
521.4
516.0
522.5
527.6
519.0
516.0
157.0
(0.21%)
0.59%
37
17.34
Revenue growth%
30.68
31.79
28.84
26.02
24.55
24.45
25.39
25.20
22.75
23.60
21.59
24.45
25.30
35
12.49
Gross margin%
6.21
8.07
5.72
7.21
7.95
8.11
7.38
7.40
5.40
3.81
4.18
7.38
7.30
14
7.13
Operating margin%
6.63
6.09
4.14
5.92
6.98
4.18
3.57
4.79
5.88
6.48
12.32
4.79
5.90
90
8.87
Net margin%
8.26
10.46
10.84
11.69
14.06
14.66
12.76
11.78
13.57
12.25
21.61
12.76
12.02
9
23.51
P/E ratio (avg)x
5.789
5.318
5.849
5.729
6.108
6.068
6.347
7.020
7.615
7.012
24.43
7.012
6.088
22
16.57
EV/EBITx
30.81
31.46
31.21
28.41
25.37
27.71
29.60
27.51
28.98
25.33
7.510
27.71
28.69
16
13.12
FCF yield (avg)%
9.29
6.65
4.15
1.15
0.40
2.61
5.20
5.28
5.35
5.69
11.21
5.28
5.24
90
25.79
FCF margin%
24.28
24.16
22.92
21.16
19.37
19.06
19.57
18.66
18.39
19.89
14.16
19.06
19.73
18
1.103
FCF / Net incomex
0.253
0.250
0.251
0.251
0.254
0.224
0.196
0.178
0.162
0.157
1.411
0.178
0.237
90
11.69
ROIC%
7.00
5.64
8.32
7.25
7.65
10.34
10.52
9.75
12.56
13.04
17.58
10.52
9.04
19
5.66
Return on equity%
9.19
10.10
8.83
9.65
7.31
6.11
4.29
2.19
0.99
0.84
14.40
2.19
6.71
74
11.72
Return on assets%
7.77
9.38
7.55
4.59
2.88
4.02
2.63
5.08
2.89
1.80
26.10
2.89
4.30
27
3.45
EPSILS
1.20
1.14
1.14
1.04
1.11
1.24
1.27
1.15
1.30
1.45
3.62
5.43%
2.39%
—
10.03
EPS growth%
10.19
11.70
10.39
12.69
13.30
11.36
12.79
12.78
10.77
13.33
19.18
12.78
12.19
13
2.15
Bookvalue per shILS
1.99
1.82
1.76
1.53
1.41
1.43
1.44
1.38
1.31
1.30
2.61
(1.61%)
(3.43%)
—
1.56
FCF per shareILS
2.12
1.93
1.79
1.54
1.55
1.57
1.45
1.44
1.46
1.26
4.17
(4.14%)
(4.79%)
—
3.80
Dividend per shILS
2.72
2.76
2.93
3.36
3.71
3.58
3.56
3.97
3.94
3.75
2.70
0.20%
3.92%
—
7.46
Div yield (avg)%
2.36
5.02
3.73
6.29
9.23
9.58
10.84
13.62
15.60
16.84
11.18
13.62
9.41
70
25.86
Payout ratio%
1.47
1.39
3.63
3.99
4.13
1.96
1.95
2.64
4.10
4.06
8.28
2.64
3.13
28
38.57
Shares (diluted)M
50.35
52.75
57.20
63.09
61.01
59.77
59.78
62.87
73.32
81.19
39.78
5.88%
5.34%
33
15.55
Buyback yield%
12.20
10.79
12.90
10.23
11.13
8.13
10.42
9.99
7.39
5.21
15.22
8.13
10.32
26
1.003
D/E ratiox
1.613
1.851
1.823
1.999
1.943
1.933
1.930
2.073
1.982
1.994
0.198
1.982
1.938
27
435.6
Enterprise valueILS M
441.4
474.1
532.6
543.1
562.9
526.1
530.4
573.6
613.1
681.6
133.2
3.90%
5.72%
85
86.75
LT debtILS M
300.7
343.8
344.4
374.2
385.7
435.2
454.3
416.7
414.0
396.9
34.41
0.57%
3.74%
27
Revenue
ILS 516.0M
0.59%
1.00×
Cost of revenue
ILS 260.6M
0.44%
0.99×
Operating expenses
ILS 116.2M
0.52%
0.99×
Goodwill & intangibles
16.51%
Property and equipment
14.79%
Spread over hurdle
15.44%