14.56
RevenueILS M
71.41
70.76
71.05
71.31
74.08
75.68
76.50
77.56
78.66
81.80
15.86
2.00%
1.49%
59
13.51
Revenue growth%
7.98
7.40
7.59
8.60
7.66
10.38
10.64
8.01
8.62
8.12
14.96
8.62
8.06
8
23.95
Gross margin%
12.79
12.88
15.79
14.67
13.99
15.43
18.40
17.12
15.39
13.15
9.88
15.43
15.03
60
23.90
Operating margin%
11.84
14.57
15.24
12.92
15.87
18.69
20.15
17.85
17.94
16.95
16.71
17.94
16.41
6
26.24
Net margin%
5.64
3.40
1.51
1.04
3.16
3.86
5.61
8.40
10.01
7.74
17.83
7.74
4.74
80
24.55
P/E ratio (avg)x
29.35
29.78
32.94
30.56
27.91
28.44
30.89
33.95
34.70
33.62
23.46
33.62
30.72
69
27.33
EV/EBITx
40.17
42.79
41.00
37.57
36.22
37.22
41.30
42.14
47.58
46.03
29.73
42.14
41.15
87
12.09
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.27
3.36
3.05
4.94
5.51
3.45
3.98
3.45
2.66
71
28.59
FCF margin%
8.23
10.85
10.19
9.35
7.37
8.80
6.31
8.99
6.13
3.50
16.05
6.31
8.52
19
1.659
FCF / Net incomex
0.745
0.777
0.728
0.696
0.691
0.651
0.743
0.696
0.802
0.809
0.356
0.743
0.735
90
19.30
ROIC%
24.77
25.20
24.65
22.35
21.16
19.28
19.82
18.94
19.98
19.99
9.75
19.82
20.57
67
25.85
Return on equity%
5.65
3.35
0.83
1.28
1.39
2.12
0.57
1.16
2.87
5.62
28.18
2.12
1.75
61
10.13
Return on assets%
26.04
25.80
24.72
24.06
22.40
23.76
23.85
21.48
23.55
24.32
12.26
23.76
23.95
7
1.38
EPSILS
2.12
2.18
2.46
2.53
2.80
2.91
3.05
3.05
2.88
2.74
1.47
(0.41%)
2.03%
—
25.86
EPS growth%
16.45
19.31
17.95
17.57
18.96
17.20
19.51
20.55
19.11
20.31
25.96
19.51
19.04
46
1.16
Bookvalue per shILS
0.93
0.97
1.06
0.94
1.05
1.18
1.33
1.18
1.07
1.04
1.39
(0.15%)
1.26%
—
2.10
FCF per shareILS
1.30
1.27
1.37
1.22
1.36
1.35
1.49
1.63
1.79
1.72
1.56
4.78%
2.06%
—
1.58
Dividend per shILS
1.18
1.13
1.19
1.18
1.26
1.34
1.47
1.58
1.65
1.52
1.94
3.80%
3.62%
—
2.12
Div yield (avg)%
20.28
17.84
17.10
14.60
13.81
10.96
11.90
14.35
12.18
9.43
17.22
11.90
14.08
33
26.12
Payout ratio%
16.88
14.59
15.59
17.56
15.63
14.09
11.50
14.11
12.81
14.23
25.67
14.09
14.41
21
26.61
Shares (diluted)M
25.37
26.64
24.09
24.50
23.80
23.88
24.17
24.86
24.47
22.10
26.48
(1.48%)
(2.07%)
82
2.75
Buyback yield%
7.62
9.27
9.15
11.80
10.48
12.83
12.24
15.20
13.86
13.18
11.53
13.18
12.02
39
1.584
D/E ratiox
1.149
1.310
1.449
1.585
1.764
1.957
1.824
1.978
2.077
2.066
0.873
1.978
1.794
90
90.33
Enterprise valueILS M
46.23
52.60
60.74
63.09
67.78
75.43
88.97
100.6
108.7
110.4
34.20
10.25%
11.02%
12
92.06
LT debtILS M
27.30
28.80
34.31
33.38
38.48
45.03
46.16
47.71
52.46
58.81
62.57
8.85%
8.51%
41
Revenue
ILS 81.80M
1.49%
1.00×
Cost of revenue
ILS 57.26M
1.49%
1.00×
Operating expenses
ILS 15.35M
1.28%
0.98×
Property and equipment
18.53%
Cash and investments
15.42%