41.56
RevenueILS M
21.24
21.75
22.73
23.90
24.46
25.63
26.44
27.60
29.08
30.75
45.32
4.69%
4.05%
65
10.30
Revenue growth%
23.15
24.02
25.01
22.91
24.55
24.84
25.72
24.53
27.24
30.02
7.77
25.72
24.70
40
19.65
Gross margin%
9.71
9.94
9.05
8.71
9.41
9.22
11.06
11.14
12.75
13.67
29.19
11.14
9.82
14
17.55
Operating margin%
12.06
14.90
13.84
13.82
15.08
12.95
15.89
13.82
11.42
8.47
27.67
12.95
13.82
86
15.57
Net margin%
5.60
7.26
5.97
7.27
6.61
5.14
2.86
1.04
0.40
2.12
22.23
2.12
5.37
28
12.41
P/E ratio (avg)x
30.99
32.19
29.85
26.09
24.66
24.50
22.12
20.87
19.53
17.83
31.97
20.87
24.58
12
18.25
EV/EBITx
36.28
38.69
37.01
33.44
36.16
34.75
35.95
34.23
37.12
36.52
26.29
35.95
36.22
6
11.54
FCF yield (avg)%
22.41
25.32
22.33
24.38
25.57
25.91
24.26
22.49
23.46
23.87
19.16
23.87
24.07
55
27.94
FCF margin%
18.44
16.33
13.49
14.47
12.80
10.00
8.78
9.84
7.38
6.64
17.51
8.78
11.40
10
0.199
FCF / Net incomex
2.139
2.410
2.722
2.860
2.944
2.866
2.818
2.634
2.898
3.237
1.330
2.866
2.839
62
14.36
ROIC%
32.65
34.10
31.84
29.54
27.87
29.61
29.36
31.91
30.80
30.62
28.56
30.62
30.71
72
11.17
Return on equity%
9.74
9.59
12.18
10.01
8.41
7.39
7.84
8.34
6.24
8.33
9.68
7.84
8.38
48
26.44
Return on assets%
16.69
17.93
18.96
18.71
17.71
18.81
20.67
20.95
22.53
23.89
26.58
20.95
18.89
50
0.23
EPSILS
0.28
0.29
0.31
0.31
0.28
0.30
0.27
0.27
0.29
0.30
0.24
1.65%
0.94%
—
20.05
EPS growth%
23.89
21.33
19.20
20.12
19.49
17.81
14.86
12.99
10.41
11.08
23.41
12.99
18.51
27
0.27
Bookvalue per shILS
0.31
0.35
0.40
0.43
0.46
0.50
0.55
0.65
0.69
0.72
0.24
9.55%
8.66%
—
0.27
FCF per shareILS
0.32
0.35
0.34
0.34
0.37
0.34
0.36
0.37
0.38
0.36
0.32
(0.38%)
1.74%
—
0.32
Dividend per shILS
0.11
0.11
0.10
0.09
0.09
0.09
0.09
0.09
0.09
0.11
0.08
2.60%
(0.67%)
—
17.84
Div yield (avg)%
14.52
14.81
16.81
18.11
18.05
16.13
17.31
14.87
14.84
15.13
29.80
15.13
15.63
48
5.68
Payout ratio%
16.91
16.53
18.02
17.42
17.12
17.63
15.16
17.67
19.11
18.55
28.09
17.67
17.52
88
51.58
Shares (diluted)M
62.81
69.98
80.32
90.16
96.28
109.5
118.4
123.6
123.0
146.6
51.52
8.77%
8.70%
21
28.79
Buyback yield%
15.22
16.29
16.70
17.76
15.74
15.95
15.79
17.24
19.42
21.32
19.01
17.24
16.50
48
0.428
D/E ratiox
0.236
0.271
0.287
0.340
0.391
0.409
0.482
0.507
0.593
0.670
1.743
0.507
0.400
14
20.17
Enterprise valueILS M
43.64
41.34
43.88
47.69
44.73
50.02
51.18
50.05
46.72
51.07
40.06
2.69%
2.20%
94
28.89
LT debtILS M
17.49
19.36
20.20
21.35
24.39
24.25
26.48
24.96
26.79
26.06
39.29
1.33%
4.76%
90
Revenue
ILS 30.75M
4.05%
1.00×
Cost of revenue
ILS 21.53M
4.05%
1.00×
Operating expenses
ILS 6.383M
3.63%
0.96×
Property and equipment
17.28%
Spread over hurdle
(4.39%)