215.8
RevenueILS M
162.2
167.6
174.5
177.1
180.0
187.8
188.9
192.9
200.8
202.4
240.2
2.37%
2.57%
44
7.39
Revenue growth%
21.79
19.98
20.96
21.40
19.67
20.80
18.91
18.07
15.23
14.85
22.74
18.07
19.82
18
29.72
Gross margin%
5.67
4.20
5.88
4.14
2.73
4.20
2.49
3.07
5.53
7.13
29.92
4.20
4.20
73
4.67
Operating margin%
11.80
10.45
12.78
12.62
9.99
11.54
12.92
15.02
17.53
17.97
7.76
15.02
12.70
23
24.84
Net margin%
20.41
21.26
23.41
21.95
21.64
21.33
18.49
20.25
20.57
21.90
27.33
20.57
21.30
48
23.13
P/E ratio (avg)x
22.52
23.04
22.75
24.80
23.34
22.27
23.74
22.75
19.95
18.43
13.31
22.27
22.75
72
7.101
EV/EBITx
31.61
31.97
32.98
30.66
31.18
26.43
25.65
22.15
21.49
20.01
37.75
22.15
28.54
62
15.11
FCF yield (avg)%
13.02
12.52
10.36
11.81
12.75
13.77
13.58
12.07
11.21
11.37
15.22
12.07
12.29
41
23.98
FCF margin%
5.24
4.69
6.07
4.47
6.44
6.42
8.31
8.35
8.42
9.71
14.98
8.35
6.43
39
1.168
FCF / Net incomex
0.758
0.660
0.579
0.507
0.518
0.512
0.481
0.497
0.542
0.478
0.381
0.497
0.515
70
12.33
ROIC%
0.40
0.40
2.92
5.65
3.74
5.85
2.92
0.85
1.37
2.52
14.64
2.52
2.72
53
15.33
Return on equity%
12.46
10.01
9.05
8.08
9.49
9.77
10.25
9.88
12.44
14.64
3.43
10.25
9.95
70
23.35
Return on assets%
12.01
9.95
11.27
11.57
8.96
8.45
6.57
8.16
5.64
2.78
23.06
6.57
8.71
44
0.49
EPSILS
0.32
0.34
0.41
0.43
0.43
0.46
0.48
0.51
0.61
0.72
0.50
10.51%
10.33%
—
15.59
EPS growth%
25.59
28.03
25.86
25.37
24.29
26.97
27.60
27.78
25.03
24.31
13.57
26.97
25.72
64
0.37
Bookvalue per shILS
0.76
0.78
0.80
0.78
0.85
0.87
0.96
0.91
0.90
0.83
0.88
(0.46%)
1.98%
—
0.24
FCF per shareILS
0.41
0.43
0.43
0.51
0.61
0.59
0.60
0.64
0.61
0.66
0.43
1.68%
5.65%
—
0.37
Dividend per shILS
0.76
0.75
0.82
0.74
0.72
0.72
0.78
0.70
0.71
0.66
1.06
(1.83%)
(1.07%)
—
20.83
Div yield (avg)%
19.62
18.89
18.30
15.64
13.89
15.90
17.53
15.81
14.93
14.46
8.47
15.81
15.86
31
15.04
Payout ratio%
3.63
3.69
6.61
7.74
9.71
9.42
7.71
8.34
11.18
10.77
14.75
9.42
8.04
40
49.82
Shares (diluted)M
72.60
82.43
90.18
84.68
89.55
88.12
101.6
96.30
95.59
89.95
48.40
0.09%
2.79%
71
8.66
Buyback yield%
8.72
8.11
10.14
11.43
14.20
13.23
11.81
11.11
13.16
14.44
13.05
13.16
11.62
34
1.737
D/E ratiox
1.511
1.503
1.546
1.361
1.257
1.358
1.215
1.062
1.056
1.142
1.282
1.142
1.307
61
17.89
Enterprise valueILS M
57.68
67.01
72.94
83.83
95.68
106.8
121.2
118.3
115.2
119.5
139.0
4.54%
7.61%
19
85.34
LT debtILS M
141.0
131.9
129.4
134.8
125.6
133.3
127.1
130.8
142.1
133.1
207.1
1.17%
(0.78%)
44
Revenue
ILS 202.4M
2.57%
1.00×
Cost of revenue
ILS 110.3M
2.85%
1.03×
Operating expenses
ILS 42.67M
2.27%
0.97×