73.77
RevenueILS M
45.21
48.48
51.47
56.35
59.71
65.18
69.89
76.90
82.14
87.35
79.51
7.91%
7.59%
82
26.01
Revenue growth%
15.26
14.57
17.14
18.54
17.95
20.13
17.35
19.86
17.63
15.83
4.92
17.63
17.49
62
6.64
Gross margin%
8.94
7.13
9.00
11.55
10.81
12.75
11.60
11.64
9.46
7.07
9.66
11.60
10.14
78
25.71
Operating margin%
4.19
6.90
4.26
3.43
4.44
3.40
4.77
5.02
3.75
5.58
29.50
4.77
4.35
22
25.38
Net margin%
11.91
12.85
12.25
10.80
10.18
11.82
9.68
7.68
7.89
7.81
20.25
7.89
10.49
24
22.12
P/E ratio (avg)x
22.98
22.31
21.70
22.91
23.31
25.39
22.53
23.52
24.48
25.13
13.92
24.48
23.14
32
37.59
EV/EBITx
17.77
19.74
18.01
16.37
15.68
15.86
16.50
15.04
15.64
17.41
18.71
15.86
16.44
67
7.93
FCF yield (avg)%
7.97
8.00
9.29
11.06
10.56
9.82
12.29
9.51
8.65
7.52
10.33
9.51
9.40
25
12.77
FCF margin%
13.84
11.43
11.62
11.15
11.10
11.77
13.37
15.41
18.35
15.78
19.16
15.41
12.57
24
1.710
FCF / Net incomex
2.006
2.307
2.566
2.873
3.060
2.824
2.932
3.137
2.907
2.775
0.849
2.907
2.848
75
8.70
ROIC%
7.96
7.56
5.56
3.73
0.77
2.43
2.40
0.40
0.40
0.58
26.85
0.58
2.41
42
3.93
Return on equity%
31.19
31.84
34.10
31.69
31.96
34.65
37.31
34.81
36.13
35.53
13.75
35.53
34.37
20
3.47
Return on assets%
15.37
13.30
15.01
15.22
12.37
9.76
12.43
13.52
12.33
14.72
17.66
12.43
13.41
12
25.96
EPSILS
26.48
27.16
29.47
33.89
40.48
39.28
43.11
43.26
51.49
53.48
27.97
5.73%
8.70%
—
29.94
EPS growth%
9.97
9.62
7.34
7.91
5.31
3.70
6.02
8.37
10.88
10.41
5.04
8.37
8.14
22
30.91
Bookvalue per shILS
34.21
31.06
30.74
32.22
28.45
29.62
31.34
31.27
33.48
29.01
22.34
0.39%
(2.55%)
—
35.13
FCF per shareILS
28.74
31.41
36.15
35.49
34.32
38.28
40.09
37.42
35.43
34.36
22.01
0.03%
2.65%
—
20.90
Dividend per shILS
6.55
6.83
7.26
6.36
6.00
6.47
6.25
6.62
7.24
6.88
17.90
2.79%
0.76%
—
18.51
Div yield (avg)%
16.44
18.49
18.62
15.63
13.91
16.78
16.44
14.27
11.99
11.68
29.71
14.27
16.03
92
18.50
Payout ratio%
9.03
9.22
7.78
5.80
7.77
10.53
11.88
14.83
17.36
15.18
17.56
14.83
9.88
37
1.675
Shares (diluted)M
2.018
2.275
2.321
2.123
2.221
2.139
2.426
2.347
2.521
2.295
1.641
0.65%
0.75%
78
4.62
Buyback yield%
4.67
2.74
3.40
2.46
0.40
0.40
0.68
1.14
2.22
2.02
11.11
1.14
2.12
35
1.556
D/E ratiox
1.162
1.077
1.079
1.083
1.228
1.366
1.509
1.492
1.591
1.616
1.351
1.509
1.297
27
66.81
Enterprise valueILS M
72.87
70.23
61.65
64.53
61.63
54.59
52.10
54.43
50.28
48.57
4.325
(4.65%)
(3.92%)
17
70.85
LT debtILS M
52.53
58.61
58.32
57.38
59.80
65.49
59.51
62.30
56.37
62.15
85.64
0.77%
1.48%
80
Revenue
ILS 87.35M
7.59%
1.00×
Cost of revenue
ILS 56.17M
7.81%
1.02×
Operating expenses
ILS 19.24M
7.05%
0.95×
Spread over hurdle
(3.07%)