3.840
RevenueILS M
22.90
24.87
26.18
27.50
28.83
31.21
33.29
35.11
37.04
39.88
4.266
6.70%
6.64%
86
3.56
Revenue growth%
17.80
19.38
20.79
22.92
23.47
24.69
23.44
25.48
24.94
26.11
22.06
24.94
23.46
41
5.55
Gross margin%
3.21
2.32
0.69
0.40
1.42
0.40
2.30
3.89
5.42
6.25
28.50
3.89
2.31
46
9.91
Operating margin%
12.71
10.29
11.41
11.37
12.21
15.19
13.57
11.09
13.17
15.58
18.64
13.57
12.46
13
8.60
Net margin%
7.83
10.07
8.39
10.84
11.61
13.92
11.40
12.44
13.37
10.66
15.00
12.44
11.12
75
26.29
P/E ratio (avg)x
31.10
29.16
28.47
31.18
33.68
32.77
33.70
31.64
30.15
31.33
14.70
31.64
31.26
93
19.69
EV/EBITx
9.696
9.662
10.14
9.953
9.815
9.519
10.32
10.73
12.34
12.91
13.89
10.73
10.05
14
7.91
FCF yield (avg)%
24.62
26.35
26.33
24.33
26.81
29.48
28.68
28.69
30.04
29.48
12.51
29.48
27.75
65
3.19
FCF margin%
26.12
27.01
25.40
24.27
23.77
23.07
25.63
26.61
24.08
23.34
17.79
24.08
24.84
31
0.579
FCF / Net incomex
1.465
1.486
1.632
1.586
1.829
1.971
2.207
2.254
2.281
2.407
0.795
2.254
1.900
14
23.43
ROIC%
19.45
16.59
18.83
16.40
15.02
16.77
17.75
16.26
13.45
14.30
11.79
16.26
16.49
27
28.11
Return on equity%
18.74
21.50
22.41
19.98
19.37
18.63
17.35
20.29
17.75
19.21
14.58
18.63
19.29
39
9.72
Return on assets%
22.23
22.36
21.32
21.85
24.25
22.93
25.70
26.00
27.60
30.48
20.77
26.00
23.59
39
0.27
EPSILS
0.20
0.20
0.23
0.25
0.28
0.27
0.27
0.25
0.25
0.26
0.28
(1.21%)
3.13%
—
8.53
EPS growth%
12.30
13.35
14.10
12.25
12.78
13.35
11.65
13.08
11.36
12.59
28.64
12.59
12.69
12
0.20
Bookvalue per shILS
0.10
0.10
0.12
0.11
0.12
0.12
0.13
0.13
0.15
0.15
0.17
4.57%
4.65%
—
0.26
FCF per shareILS
0.34
0.33
0.30
0.33
0.35
0.37
0.34
0.37
0.40
0.39
0.16
2.33%
1.11%
—
0.25
Dividend per shILS
0.17
0.17
0.18
0.17
0.19
0.18
0.16
0.16
0.18
0.19
0.21
(0.56%)
(0.36%)
—
28.37
Div yield (avg)%
13.05
10.42
9.99
12.64
10.05
12.59
13.51
10.96
11.42
10.19
23.28
11.42
11.19
12
3.06
Payout ratio%
6.68
9.54
9.65
11.75
9.65
7.49
9.24
9.46
6.98
6.07
20.48
7.49
9.35
48
61.51
Shares (diluted)M
60.16
57.05
56.96
58.48
52.56
57.39
52.61
58.07
52.17
51.10
58.94
(0.56%)
(2.14%)
71
18.15
Buyback yield%
24.33
25.39
27.35
25.99
24.12
21.57
21.37
21.70
22.66
22.41
21.94
21.70
23.39
12
1.358
D/E ratiox
1.214
1.192
1.298
1.153
1.124
0.994
0.887
0.899
0.961
0.891
0.657
0.899
1.059
57
24.36
Enterprise valueILS M
14.42
13.75
14.09
12.89
12.98
13.79
14.15
12.91
12.31
13.97
30.27
1.47%
(1.22%)
61
5.970
LT debtILS M
6.939
6.410
5.627
4.933
4.548
4.062
3.898
3.610
3.912
3.762
9.946
(3.72%)
(5.28%)
68
Revenue
ILS 39.88M
6.64%
1.00×
Cost of revenue
ILS 23.75M
6.34%
0.97×
Operating expenses
ILS 5.770M
7.48%
1.08×
Goodwill & intangibles
16.38%
Spread over hurdle
62.46%