1.269
RevenueILS M
6.451
6.810
7.307
7.840
8.553
9.109
9.825
10.34
10.80
11.45
1.323
6.01%
6.64%
23
19.73
Revenue growth%
20.97
19.40
17.55
14.95
17.46
18.23
17.29
19.12
18.23
18.35
13.94
18.23
18.23
38
25.53
Gross margin%
18.35
19.48
16.95
17.02
14.51
14.08
16.03
18.39
20.61
19.82
21.42
18.39
17.69
13
5.98
Operating margin%
30.18
31.10
32.62
30.86
29.59
28.05
30.51
31.15
28.85
28.13
5.59
28.85
30.34
70
4.85
Net margin%
21.44
21.64
21.83
22.25
23.15
24.24
24.65
24.30
25.19
24.12
26.94
24.30
23.64
87
23.20
P/E ratio (avg)x
12.62
12.47
12.38
11.69
11.79
11.49
11.57
10.28
9.101
9.941
6.251
10.28
11.63
25
36.32
EV/EBITx
52.78
57.70
60.22
58.41
68.52
67.68
74.14
81.32
78.07
85.15
9.317
78.07
68.10
77
10.45
FCF yield (avg)%
7.28
6.03
7.14
5.81
5.59
2.92
3.73
1.57
2.16
4.84
5.64
2.92
5.22
25
14.50
FCF margin%
7.73
6.02
3.52
6.26
5.36
5.85
3.22
1.24
0.40
3.31
16.91
3.22
4.44
33
0.359
FCF / Net incomex
1.089
1.034
0.971
1.033
1.128
1.087
1.068
1.085
0.986
0.986
0.892
1.068
1.051
39
27.87
ROIC%
21.44
23.01
20.59
18.77
19.81
17.06
14.14
11.77
10.24
12.24
8.07
12.24
17.91
74
6.57
Return on equity%
21.19
19.21
18.32
15.46
17.86
16.51
18.56
16.13
13.91
15.19
3.13
16.13
17.18
67
18.98
Return on assets%
5.21
7.01
5.24
5.79
6.47
3.75
2.51
2.23
0.40
2.25
19.18
2.25
4.48
12
0.30
EPSILS
0.63
0.69
0.75
0.69
0.66
0.60
0.57
0.56
0.52
0.46
0.33
(7.10%)
(4.13%)
—
8.08
EPS growth%
17.48
20.07
22.55
20.36
17.53
15.72
14.41
11.65
12.51
12.67
23.74
12.67
16.60
16
1.08
Bookvalue per shILS
0.31
0.32
0.31
0.28
0.28
0.28
0.30
0.32
0.31
0.34
0.81
4.24%
0.90%
—
0.96
FCF per shareILS
0.36
0.30
0.28
0.27
0.28
0.24
0.25
0.27
0.29
0.31
0.79
2.36%
(2.50%)
—
0.78
Dividend per shILS
0.62
0.63
0.71
0.81
0.89
0.95
1.06
1.16
1.37
1.38
0.62
9.03%
8.49%
—
13.19
Div yield (avg)%
25.16
24.34
22.77
24.22
24.20
25.98
23.97
25.95
23.43
25.65
5.72
25.65
24.28
30
7.07
Payout ratio%
29.94
32.38
31.07
30.15
27.90
28.26
30.83
29.75
31.68
32.34
29.88
30.83
30.49
19
6.038
Shares (diluted)M
7.128
6.475
6.448
6.422
6.513
5.818
6.248
6.412
6.938
7.010
5.941
1.48%
0.67%
31
27.68
Buyback yield%
10.96
8.89
6.45
7.22
9.77
11.62
12.20
11.19
8.25
6.10
28.71
11.19
9.33
21
1.448
D/E ratiox
1.233
1.117
1.146
1.179
1.231
1.256
1.422
1.511
1.640
1.620
0.392
1.511
1.245
39
8.545
Enterprise valueILS M
0.544
0.477
0.512
0.476
0.440
0.439
0.401
0.365
0.309
0.268
10.22
(9.48%)
(8.05%)
63
7.013
LT debtILS M
18.16
20.34
21.75
24.62
28.72
28.07
30.29
30.85
32.25
38.73
13.12
6.16%
9.07%
52
Revenue
ILS 11.45M
6.64%
1.00×
Cost of revenue
ILS 5.769M
6.33%
0.97×
Operating expenses
ILS 2.891M
6.52%
0.99×
Goodwill & intangibles
15.85%
Spread over hurdle
19.49%