31.46
RevenueILS M
19.54
21.02
22.67
24.92
27.23
29.12
31.09
34.25
37.95
40.34
33.07
8.18%
8.31%
61
14.34
Revenue growth%
7.72
7.47
9.59
12.47
15.28
12.81
11.91
9.50
9.59
10.02
15.26
10.02
9.81
11
14.14
Gross margin%
22.50
25.06
25.49
25.18
26.31
24.05
22.71
23.25
24.10
22.69
5.95
23.25
24.08
92
4.82
Operating margin%
16.26
13.48
11.43
9.76
12.59
13.70
14.34
14.69
16.65
15.93
18.02
14.69
14.02
33
14.19
Net margin%
35.26
37.40
37.94
40.19
41.85
39.62
41.68
40.37
38.32
38.56
16.39
39.62
39.09
47
34.27
P/E ratio (avg)x
21.65
23.05
22.18
21.62
21.98
21.59
19.85
19.12
18.79
20.21
35.71
19.85
21.60
28
18.00
EV/EBITx
15.55
14.13
15.57
14.20
15.83
14.88
14.10
15.38
14.76
13.59
28.26
14.76
14.82
65
4.32
FCF yield (avg)%
0.40
1.17
0.40
0.40
0.40
0.97
2.81
2.74
0.98
0.40
11.02
0.98
0.69
83
11.20
FCF margin%
16.73
16.82
15.70
16.48
18.54
15.55
16.42
13.44
15.58
15.32
15.12
15.55
16.06
26
1.052
FCF / Net incomex
0.366
0.343
0.324
0.359
0.336
0.357
0.364
0.363
0.368
0.409
0.493
0.364
0.361
63
13.08
ROIC%
0.40
0.48
2.97
0.40
0.40
0.40
2.30
2.99
4.73
4.95
20.80
2.99
1.39
88
16.79
Return on equity%
7.42
4.50
2.95
2.45
1.98
1.80
2.79
0.63
0.40
0.40
25.23
0.63
2.21
67
20.82
Return on assets%
25.17
26.82
29.47
26.78
28.28
29.55
28.54
26.34
23.48
22.27
18.55
26.34
26.80
69
0.93
EPSILS
4.35
4.53
4.89
5.40
5.98
6.96
7.97
8.91
10.60
11.15
1.01
13.26%
9.90%
—
28.84
EPS growth%
12.63
13.43
14.22
15.70
17.27
14.29
12.31
9.45
11.98
12.22
18.21
12.22
13.03
9
0.55
Bookvalue per shILS
0.56
0.55
0.55
0.56
0.57
0.54
0.49
0.52
0.55
0.52
3.09
(2.12%)
(0.91%)
—
1.23
FCF per shareILS
2.35
2.47
2.60
2.60
2.42
2.33
2.43
2.14
2.08
2.16
2.09
(2.29%)
(1.67%)
—
0.80
Dividend per shILS
4.90
5.59
5.92
6.22
6.47
6.31
7.13
7.85
8.93
8.85
1.91
6.46%
6.87%
—
10.21
Div yield (avg)%
4.01
6.84
7.23
9.02
10.05
11.23
9.24
7.12
8.38
10.68
8.81
9.24
8.70
90
20.02
Payout ratio%
0.40
0.40
0.51
0.40
1.10
0.40
3.37
2.05
1.48
0.40
12.59
1.48
0.45
31
9.690
Shares (diluted)M
12.51
13.97
13.75
13.78
13.39
14.05
16.29
15.14
17.38
17.68
9.538
5.71%
4.42%
24
10.43
Buyback yield%
6.59
6.38
6.30
8.90
10.32
10.84
12.77
15.41
17.56
17.06
27.29
15.41
10.58
28
0.753
D/E ratiox
0.909
1.008
1.203
1.368
1.383
1.467
1.453
1.586
1.900
2.141
0.922
1.586
1.418
22
12.78
Enterprise valueILS M
11.15
10.86
10.93
11.13
10.23
9.500
8.771
8.971
9.447
9.681
12.78
(1.10%)
(2.73%)
72
13.14
LT debtILS M
30.22
29.94
33.04
29.88
32.09
30.00
33.47
34.53
33.50
34.38
6.221
1.39%
1.36%
94
Revenue
ILS 40.34M
8.31%
1.00×
Cost of revenue
ILS 22.99M
8.62%
1.03×
Operating expenses
ILS 8.297M
8.13%
0.98×
Goodwill & intangibles
18.09%
Spread over hurdle
16.64%