2.243
RevenueILS M
15.58
16.88
17.83
19.56
20.97
22.57
24.01
26.36
27.65
30.10
2.433
7.50%
7.68%
37
20.41
Revenue growth%
23.86
23.35
20.81
18.16
16.26
14.16
13.67
13.97
15.37
14.88
23.23
14.16
15.81
15
24.15
Gross margin%
15.76
15.02
13.96
16.96
17.38
18.98
16.37
18.39
17.97
16.69
11.71
17.97
16.83
57
11.75
Operating margin%
8.69
9.26
9.69
10.71
9.50
12.45
14.34
16.48
13.60
12.67
11.44
13.60
11.58
65
22.01
Net margin%
20.18
20.90
21.32
18.43
16.73
18.60
20.59
22.08
24.15
23.85
18.82
22.08
20.75
61
36.57
P/E ratio (avg)x
5.783
5.897
6.065
6.120
6.640
6.202
5.525
6.003
6.020
5.430
14.91
6.003
6.012
23
19.69
EV/EBITx
10.43
10.37
10.58
10.20
10.91
11.70
11.00
12.19
11.64
11.47
34.98
11.64
10.95
29
5.73
FCF yield (avg)%
3.26
1.15
2.56
3.06
5.57
5.37
7.57
7.00
6.75
8.71
6.46
7.00
5.47
28
5.66
FCF margin%
4.28
2.69
0.40
3.08
2.39
0.40
0.40
1.09
2.27
3.66
20.05
1.09
2.33
30
1.200
FCF / Net incomex
1.168
1.362
1.512
1.588
1.636
1.788
1.830
1.826
2.139
2.227
1.063
1.830
1.712
13
4.85
ROIC%
14.01
14.53
13.18
11.61
11.24
11.22
13.23
12.05
13.93
15.40
17.38
13.23
13.21
60
6.85
Return on equity%
6.91
6.14
8.80
11.04
8.56
6.23
6.56
3.92
3.08
3.22
4.24
3.92
6.39
29
27.06
Return on assets%
30.34
30.91
32.20
34.05
35.07
33.85
36.49
34.85
32.87
34.96
17.00
34.85
33.95
28
1.77
EPSILS
1.17
1.14
1.07
1.17
1.30
1.30
1.36
1.47
1.55
1.62
1.83
4.55%
4.56%
—
20.73
EPS growth%
5.14
6.30
7.52
5.30
3.52
5.95
7.33
10.01
11.07
13.24
3.43
10.01
6.81
42
2.33
Bookvalue per shILS
2.65
2.89
3.10
2.97
3.34
3.51
3.81
4.02
4.12
4.34
2.65
5.33%
6.09%
—
1.02
FCF per shareILS
2.72
3.14
3.18
3.55
3.70
3.89
3.75
4.17
4.79
5.06
1.77
6.46%
8.09%
—
2.61
Dividend per shILS
1.04
1.02
1.07
1.02
0.92
0.89
0.80
0.69
0.72
0.70
0.73
(5.43%)
(2.94%)
—
3.93
Div yield (avg)%
7.76
8.41
6.91
4.45
5.99
6.62
4.45
6.47
5.67
8.65
13.70
6.47
6.55
49
27.53
Payout ratio%
25.50
23.44
23.34
21.87
19.01
18.39
16.15
18.80
16.29
15.80
9.66
16.29
18.90
62
5.677
Shares (diluted)M
6.161
6.357
5.786
6.142
5.515
4.771
4.583
4.347
3.998
3.827
5.463
(7.05%)
(3.85%)
34
9.00
Buyback yield%
7.41
4.63
3.27
3.08
0.71
0.40
0.40
2.85
1.84
3.60
16.40
1.84
2.97
87
1.739
D/E ratiox
0.733
0.835
0.955
1.066
1.058
1.097
1.147
1.259
1.284
1.371
1.489
1.259
1.082
28
2.800
Enterprise valueILS M
15.64
14.10
13.18
12.99
13.06
12.52
11.13
10.14
10.08
10.76
7.118
(3.79%)
(3.39%)
91
22.76
LT debtILS M
3.800
3.512
3.183
3.337
3.218
3.317
3.597
3.416
3.256
3.303
15.01
0.52%
(1.04%)
46
Revenue
ILS 30.10M
7.68%
1.00×
Cost of revenue
ILS 21.07M
7.68%
1.00×
Operating expenses
ILS 3.573M
8.69%
1.10×
Goodwill & intangibles
14.63%
Spread over hurdle
(0.57%)