21.41
RevenueILS M
96.95
96.23
97.94
96.88
98.72
101.6
105.3
109.0
109.8
108.7
23.81
1.95%
1.51%
84
14.79
Revenue growth%
5.77
5.53
8.46
7.47
4.86
3.93
5.55
4.56
4.75
7.34
15.84
4.75
5.54
63
19.97
Gross margin%
9.81
6.87
9.71
7.60
9.72
11.70
9.58
9.66
8.82
8.49
13.90
9.58
9.62
45
15.00
Operating margin%
6.60
8.93
7.53
5.92
6.17
4.46
4.08
5.63
5.94
7.88
14.41
5.63
6.05
29
16.51
Net margin%
30.52
28.17
28.67
27.41
24.90
22.86
22.30
20.43
22.04
21.59
4.73
22.04
23.88
6
14.94
P/E ratio (avg)x
7.280
7.659
7.941
7.618
7.182
6.536
6.383
6.576
6.132
5.497
9.644
6.383
6.879
41
10.75
EV/EBITx
7.587
7.882
7.841
7.828
8.528
8.720
8.409
7.939
7.031
7.519
21.58
7.939
7.862
11
13.78
FCF yield (avg)%
32.36
33.46
31.63
32.54
33.98
35.52
36.48
38.96
38.58
37.23
19.15
37.23
34.75
82
10.05
FCF margin%
4.62
5.96
7.76
6.41
3.99
1.69
0.40
1.53
4.49
5.64
8.89
1.69
4.56
28
0.630
FCF / Net incomex
2.183
2.053
1.936
2.247
2.630
3.085
3.032
3.130
3.525
4.019
0.777
3.130
2.831
32
8.87
ROIC%
20.88
20.00
18.25
18.03
16.44
14.38
17.14
15.97
18.27
15.53
5.01
15.97
17.59
29
23.53
Return on equity%
5.53
3.69
2.92
5.32
6.90
3.91
6.64
7.92
8.12
9.99
12.52
7.92
6.08
35
27.96
Return on assets%
23.85
25.05
22.37
20.63
21.39
18.93
20.34
18.42
20.95
20.44
12.54
20.34
20.79
14
1.12
EPSILS
1.09
1.09
1.00
1.14
1.04
1.05
1.01
0.90
0.86
0.80
1.19
(5.17%)
(4.01%)
—
25.09
EPS growth%
12.69
10.49
9.13
9.97
12.64
12.03
14.23
15.73
16.70
15.14
21.80
15.14
12.67
34
2.84
Bookvalue per shILS
3.62
3.86
4.02
4.37
4.56
4.97
4.96
5.70
6.21
6.52
1.96
7.42%
6.82%
—
2.83
FCF per shareILS
2.57
2.56
2.82
2.75
3.06
3.09
2.93
2.95
2.80
3.16
2.06
0.59%
2.36%
—
2.34
Dividend per shILS
0.69
0.74
0.81
0.87
0.90
1.04
1.15
1.31
1.55
1.67
0.60
13.18%
10.51%
—
2.84
Div yield (avg)%
0.84
0.40
2.69
2.54
0.52
3.27
1.78
4.01
2.88
1.70
29.87
2.88
2.16
21
23.61
Payout ratio%
9.76
8.17
10.22
12.19
12.66
11.49
10.72
7.95
10.64
8.99
11.65
10.64
10.43
60
22.15
Shares (diluted)M
34.77
39.97
40.04
41.52
40.66
42.52
50.78
52.66
60.28
57.98
22.21
7.35%
6.95%
23
29.41
Buyback yield%
11.78
14.61
14.02
14.12
15.97
16.77
17.41
17.42
17.44
16.23
28.70
17.41
16.10
63
0.324
D/E ratiox
0.961
1.028
1.005
1.059
1.125
1.126
1.084
1.020
0.919
0.945
0.879
1.020
1.024
51
93.47
Enterprise valueILS M
50.91
48.61
50.21
45.47
48.20
49.32
49.73
45.61
43.48
48.23
91.59
0.01%
0.18%
20
32.89
LT debtILS M
45.42
43.66
46.84
51.93
47.68
49.88
44.53
47.73
48.56
54.08
16.96
2.55%
1.04%
94
Revenue
ILS 108.7M
1.51%
1.00×
Cost of revenue
ILS 54.78M
1.31%
0.98×
Operating expenses
ILS 16.58M
1.97%
1.05×
Property and equipment
18.92%
Cash and investments
14.05%