19.38
RevenueILS M
49.33
51.43
54.25
57.08
58.98
61.63
66.50
69.17
73.47
78.10
20.76
5.78%
5.48%
30
11.54
Revenue growth%
0.40
2.53
5.50
3.30
0.75
1.54
3.71
5.07
4.81
3.99
2.77
3.99
3.51
17
25.66
Gross margin%
8.88
9.36
9.33
12.09
12.27
12.81
15.24
17.36
17.70
20.07
24.61
17.36
12.54
15
15.02
Operating margin%
11.74
13.73
10.80
11.81
13.06
12.87
14.08
11.59
14.10
15.01
25.47
14.08
12.97
56
2.26
Net margin%
38.26
39.02
40.34
40.00
39.49
36.73
39.53
41.62
42.13
44.87
29.54
41.62
39.77
33
14.01
P/E ratio (avg)x
18.03
18.09
18.52
19.76
21.63
23.60
23.31
23.84
24.11
26.56
31.34
23.84
22.47
8
36.12
EV/EBITx
18.05
16.22
17.54
16.35
15.90
14.43
15.26
15.80
17.68
15.87
37.02
15.80
16.06
88
11.41
FCF yield (avg)%
0.53
0.40
1.75
3.58
3.53
6.35
7.48
9.16
9.53
10.41
16.27
9.16
4.97
88
9.34
FCF margin%
25.76
26.92
26.78
28.79
27.40
27.75
28.59
26.64
29.00
27.95
27.63
27.95
27.58
11
1.211
FCF / Net incomex
1.154
1.373
1.456
1.754
1.785
2.153
2.375
2.753
3.165
3.470
1.588
2.753
1.969
94
21.29
ROIC%
19.28
18.14
18.26
18.74
17.09
19.52
19.96
17.90
18.80
19.57
3.86
19.52
18.77
52
27.47
Return on equity%
27.85
30.31
30.96
28.79
28.72
30.06
32.70
31.48
31.89
34.27
15.40
31.89
30.64
91
13.82
Return on assets%
5.84
7.25
5.59
3.66
6.17
8.76
9.59
8.35
8.00
6.57
26.65
8.35
6.91
32
0.23
EPSILS
0.62
0.61
0.65
0.64
0.69
0.68
0.73
0.79
0.74
0.70
0.24
0.44%
2.47%
—
10.52
EPS growth%
14.13
13.44
15.10
16.70
15.56
16.84
18.51
19.35
21.28
18.77
9.10
18.77
16.77
56
0.60
Bookvalue per shILS
0.71
0.70
0.70
0.74
0.80
0.84
0.92
0.91
1.02
0.99
0.46
4.45%
3.18%
—
0.37
FCF per shareILS
0.22
0.20
0.19
0.18
0.17
0.16
0.17
0.18
0.20
0.21
0.23
4.54%
(1.00%)
—
0.42
Dividend per shILS
0.80
0.73
0.73
0.66
0.62
0.59
0.65
0.66
0.66
0.60
0.17
(0.57%)
(1.70%)
—
28.09
Div yield (avg)%
10.19
9.77
8.07
10.55
12.73
10.96
10.49
12.10
10.73
10.27
20.52
10.73
10.52
87
10.74
Payout ratio%
22.04
23.71
22.07
24.12
24.73
26.10
26.93
26.38
23.44
25.45
3.33
26.10
24.42
39
55.57
Shares (diluted)M
47.96
45.10
48.48
49.33
49.60
47.56
43.48
41.59
44.18
43.30
56.82
(2.68%)
(1.80%)
30
16.83
Buyback yield%
26.20
24.18
21.71
21.71
20.21
19.33
19.40
20.92
17.97
20.59
3.95
19.40
20.76
35
1.456
D/E ratiox
1.357
1.388
1.458
1.678
1.910
1.923
2.033
2.042
2.141
2.268
0.432
2.042
1.917
7
29.32
Enterprise valueILS M
43.33
43.05
43.57
40.67
46.60
47.70
51.32
51.80
54.27
61.11
12.67
5.57%
3.33%
89
9.076
LT debtILS M
33.24
32.20
32.97
36.23
37.57
36.63
39.73
40.07
41.15
43.19
46.71
2.83%
1.26%
68
Revenue
ILS 78.10M
5.48%
1.00×
Cost of revenue
ILS 48.51M
5.44%
1.00×
Operating expenses
ILS 19.10M
5.39%
0.99×
Cash and investments
18.79%
Property and equipment
18.53%