114.2
RevenueILS M
72.74
76.23
81.65
87.20
90.36
94.16
98.44
103.6
108.4
116.1
120.1
5.15%
5.28%
47
4.20
Revenue growth%
24.34
24.51
23.91
24.88
24.64
23.51
21.84
22.13
24.77
26.25
14.75
23.51
24.43
17
15.03
Gross margin%
5.64
2.90
5.32
6.81
5.55
8.25
6.86
6.42
7.98
5.69
20.60
6.86
6.05
15
6.19
Operating margin%
7.70
8.30
10.21
10.47
12.54
14.68
12.03
13.46
13.31
10.69
26.59
13.31
11.36
10
15.12
Net margin%
9.27
6.35
6.66
6.07
8.42
7.78
6.60
9.09
8.54
6.01
22.12
7.78
7.22
76
21.55
P/E ratio (avg)x
21.61
21.32
19.37
17.01
17.07
18.18
19.84
20.74
19.41
16.87
10.69
19.41
19.39
8
37.92
EV/EBITx
8.711
8.518
7.640
7.785
6.970
7.645
7.255
7.669
7.876
7.192
7.332
7.645
7.657
6
11.51
FCF yield (avg)%
19.28
18.53
19.34
17.34
19.35
20.60
19.66
17.25
15.24
13.69
9.24
17.25
18.91
41
16.10
FCF margin%
0.76
0.40
0.40
1.75
0.40
1.52
0.40
1.36
3.64
1.59
2.79
1.52
1.06
33
1.217
FCF / Net incomex
0.529
0.475
0.471
0.492
0.525
0.494
0.474
0.427
0.413
0.371
0.452
0.427
0.474
34
22.31
ROIC%
13.80
14.60
17.36
19.73
17.89
19.08
17.30
14.67
16.87
16.20
3.98
16.87
17.09
24
7.48
Return on equity%
32.68
31.55
33.48
31.21
29.45
27.83
28.10
27.35
27.89
26.53
27.31
27.83
28.78
17
24.67
Return on assets%
7.54
7.12
7.77
4.97
5.76
5.89
5.16
7.68
9.59
9.45
19.49
7.68
7.33
27
3.19
EPSILS
3.31
3.22
3.60
3.69
3.86
3.89
4.34
4.14
4.41
4.20
3.49
1.69%
3.31%
—
27.53
EPS growth%
7.82
6.07
5.71
4.44
6.90
9.63
11.27
13.83
16.59
19.13
16.24
13.83
8.72
36
3.63
Bookvalue per shILS
9.37
9.69
11.30
10.91
12.87
14.79
14.63
14.18
14.92
14.73
3.27
2.74%
5.85%
—
6.56
FCF per shareILS
9.39
9.79
9.21
9.13
8.57
9.29
8.71
8.24
7.53
7.81
2.13
(1.85%)
(0.83%)
—
2.51
Dividend per shILS
2.30
2.44
2.26
2.35
2.05
2.02
1.77
1.55
1.62
1.50
7.22
(5.98%)
(4.63%)
—
22.62
Div yield (avg)%
25.93
25.07
28.04
29.68
28.89
26.58
25.99
24.20
21.40
20.34
29.10
24.20
25.96
62
11.88
Payout ratio%
29.64
30.67
31.17
29.35
31.95
33.75
32.56
33.09
32.24
30.36
6.13
32.56
31.56
7
13.23
Shares (diluted)M
16.99
19.37
20.82
22.77
25.75
24.05
22.47
20.56
21.89
24.61
13.59
(0.90%)
3.82%
66
26.93
Buyback yield%
4.00
2.44
0.40
2.62
4.06
4.98
4.96
4.17
4.32
1.98
4.11
4.32
4.03
20
0.706
D/E ratiox
1.112
1.272
1.348
1.275
1.262
1.275
1.316
1.445
1.420
1.382
1.720
1.382
1.296
74
120.3
Enterprise valueILS M
29.14
33.04
30.23
30.15
28.19
27.81
27.45
26.46
29.47
32.30
74.73
2.76%
0.46%
75
76.78
LT debtILS M
38.90
38.81
39.22
38.47
41.69
47.29
49.03
44.99
45.41
51.48
46.33
4.31%
3.36%
9
Revenue
ILS 116.1M
5.28%
1.00×
Cost of revenue
ILS 81.30M
5.31%
1.00×
Operating expenses
ILS 18.67M
5.73%
1.04×
Goodwill & intangibles
17.20%