50.70
RevenueILS M
42.44
45.51
49.42
53.79
59.22
63.21
66.68
72.97
78.14
83.84
56.46
7.20%
7.65%
36
18.78
Revenue growth%
25.88
27.43
29.03
29.09
30.81
29.61
28.05
28.36
28.88
30.14
7.51
28.88
28.95
41
22.46
Gross margin%
25.66
27.08
25.88
27.35
27.02
25.50
27.94
30.45
30.75
30.33
4.00
30.33
27.22
60
20.04
Operating margin%
12.40
13.04
11.16
11.62
9.75
11.46
13.35
11.09
14.03
11.99
15.34
11.99
11.80
78
2.67
Net margin%
11.06
9.07
7.33
9.95
11.37
11.30
8.96
11.47
9.89
7.63
2.99
9.89
9.92
49
37.21
P/E ratio (avg)x
37.02
41.31
40.01
44.32
50.40
47.96
50.59
59.08
69.19
81.31
24.11
59.08
49.18
33
20.32
EV/EBITx
17.49
18.64
20.73
21.64
20.63
20.37
22.31
21.18
20.84
20.79
36.37
20.84
20.76
48
21.29
FCF yield (avg)%
25.62
26.16
23.92
21.06
19.57
18.35
17.70
17.27
18.36
19.24
6.32
18.35
19.41
32
27.71
FCF margin%
4.56
4.22
1.49
0.40
1.28
0.40
0.40
0.40
0.40
0.40
21.84
0.40
0.40
51
1.606
FCF / Net incomex
1.731
1.869
1.978
1.968
1.862
1.944
1.785
1.594
1.453
1.380
1.483
1.594
1.823
26
12.08
ROIC%
13.62
16.37
15.20
12.35
9.68
11.91
12.05
12.53
10.27
7.41
6.73
11.91
12.20
17
20.92
Return on equity%
8.56
6.77
5.09
5.29
6.90
6.29
6.17
4.48
2.58
0.82
6.33
4.48
5.73
43
24.52
Return on assets%
9.84
10.90
13.48
14.56
16.95
15.36
13.41
13.89
15.29
13.26
6.10
13.89
13.69
20
0.57
EPSILS
3.38
3.33
3.25
3.35
3.31
3.61
3.90
4.31
4.93
5.02
0.63
8.66%
5.64%
—
6.20
EPS growth%
16.43
17.01
14.95
16.01
15.68
15.74
15.68
18.18
21.13
20.52
14.11
18.18
16.22
83
0.63
Bookvalue per shILS
1.91
2.16
2.22
2.59
3.13
3.78
3.81
4.20
4.31
4.27
0.80
6.43%
8.56%
—
1.97
FCF per shareILS
1.32
1.20
1.09
0.99
0.95
0.92
0.89
0.96
1.03
1.14
1.89
3.67%
(1.24%)
—
1.52
Dividend per shILS
1.82
1.91
2.00
2.12
1.95
1.82
1.81
1.72
1.58
1.61
1.15
(3.77%)
(1.63%)
—
14.43
Div yield (avg)%
30.47
27.68
26.57
28.93
27.94
28.99
27.83
26.50
25.06
23.89
21.52
26.50
27.76
33
7.17
Payout ratio%
20.92
21.51
21.16
21.54
24.23
21.32
18.32
18.30
15.98
14.28
14.59
18.30
21.04
24
20.52
Shares (diluted)M
24.05
25.51
25.27
26.91
23.77
25.27
22.37
19.88
19.58
20.58
20.45
(2.84%)
(2.29%)
36
7.65
Buyback yield%
14.20
11.46
14.34
14.79
12.82
14.62
17.60
19.93
18.27
16.91
11.54
17.60
14.70
92
0.135
D/E ratiox
1.277
1.162
1.259
1.369
1.293
1.330
1.252
1.274
1.180
1.321
1.760
1.274
1.275
18
80.02
Enterprise valueILS M
135.1
149.3
169.3
180.2
207.5
202.4
201.6
191.6
206.9
197.2
63.13
(1.01%)
4.94%
36
44.55
LT debtILS M
89.65
99.43
114.8
135.5
141.2
150.1
155.5
154.9
185.0
217.2
78.11
8.98%
9.22%
77
Revenue
ILS 83.84M
7.65%
1.00×
Cost of revenue
ILS 58.69M
7.65%
1.00×
Operating expenses
ILS 16.08M
6.65%
0.91×
Spread over hurdle
(7.32%)