49.97
RevenueILS M
48.87
53.22
57.23
62.16
64.98
69.58
74.49
77.53
81.40
88.60
55.57
6.40%
6.93%
9
15.32
Revenue growth%
3.75
5.27
5.72
7.54
8.09
5.45
7.34
7.36
9.98
9.18
29.66
7.36
7.35
11
8.20
Gross margin%
15.41
13.58
11.97
13.02
12.33
10.39
7.79
7.59
9.22
11.12
2.64
9.22
11.54
20
11.17
Operating margin%
8.65
9.26
10.06
12.74
11.36
8.70
10.77
9.38
8.41
9.63
28.28
9.38
9.50
27
21.54
Net margin%
17.06
15.60
13.78
15.23
17.00
16.05
15.76
17.96
19.62
20.67
24.40
17.96
16.52
35
19.19
P/E ratio (avg)x
16.60
16.51
16.49
16.27
16.96
18.74
18.34
19.85
22.40
26.23
22.80
19.85
17.65
35
26.07
EV/EBITx
22.46
23.72
27.59
27.99
28.58
29.90
28.30
26.46
27.45
26.04
10.67
27.45
27.52
36
28.54
FCF yield (avg)%
10.80
13.64
14.00
11.18
10.84
13.05
11.82
12.53
13.35
12.36
10.27
12.53
12.45
75
3.35
FCF margin%
12.64
11.72
11.29
11.35
13.65
16.04
16.92
15.59
16.63
14.37
28.08
16.04
14.01
93
0.750
FCF / Net incomex
0.927
0.963
1.023
0.935
0.948
1.036
1.156
1.256
1.271
1.327
1.256
1.256
1.030
31
5.99
ROIC%
10.62
13.36
12.01
14.48
14.84
13.05
10.46
12.17
11.65
11.17
8.64
11.65
12.09
73
6.85
Return on equity%
6.89
8.50
11.45
10.36
10.50
12.79
15.11
14.35
11.84
12.81
2.39
12.81
11.65
48
12.86
Return on assets%
12.98
11.07
8.50
10.06
11.89
13.92
14.11
16.59
17.06
19.19
15.62
16.59
13.45
18
3.48
EPSILS
1.76
1.83
1.93
1.92
1.82
2.03
2.23
2.22
2.18
2.18
3.86
3.65%
2.68%
—
6.60
EPS growth%
30.09
31.14
30.72
32.11
34.41
36.55
34.63
31.79
33.24
35.10
27.11
34.63
32.67
90
2.77
Bookvalue per shILS
1.90
2.08
2.46
2.61
2.96
3.29
3.51
3.47
3.81
4.45
3.09
8.47%
8.51%
—
1.37
FCF per shareILS
1.64
1.63
1.82
1.99
2.12
2.29
2.38
2.77
2.99
2.87
3.21
6.29%
5.22%
—
2.02
Dividend per shILS
0.76
0.75
0.80
0.94
1.00
1.19
1.40
1.58
1.85
1.97
1.19
14.52%
10.07%
—
20.15
Div yield (avg)%
15.05
16.16
18.24
15.32
14.71
14.97
14.27
15.36
16.18
18.65
9.15
15.36
15.34
11
24.67
Payout ratio%
26.79
24.91
23.80
26.68
28.65
27.40
24.66
26.17
25.42
26.85
3.44
26.17
26.43
14
15.25
Shares (diluted)M
12.14
13.52
13.15
13.48
14.68
14.10
14.38
16.02
15.66
14.37
15.44
(0.43%)
2.81%
38
28.22
Buyback yield%
4.14
3.98
6.98
6.84
7.84
10.46
11.06
12.84
15.78
13.58
11.87
12.84
9.15
93
0.132
D/E ratiox
0.459
0.494
0.478
0.500
0.562
0.521
0.540
0.515
0.569
0.620
0.593
0.540
0.518
92
50.47
Enterprise valueILS M
33.62
35.43
32.49
35.61
34.56
31.38
29.70
29.26
26.46
28.47
89.13
(3.80%)
(1.01%)
77
74.84
LT debtILS M
75.37
69.32
76.47
82.01
82.88
90.52
87.62
88.77
90.34
94.37
73.45
2.63%
1.62%
88
Revenue
ILS 88.60M
6.93%
1.00×
Cost of revenue
ILS 54.81M
6.86%
0.99×
Operating expenses
ILS 15.68M
7.58%
1.06×
Goodwill & intangibles
17.95%
Spread over hurdle
(1.28%)