85.24
RevenueILS M
82.89
82.57
85.61
89.35
93.22
95.02
97.24
97.40
101.5
105.2
88.26
2.44%
2.54%
51
3.62
Revenue growth%
16.53
14.23
16.22
15.13
16.50
13.61
12.63
9.64
10.18
7.49
23.35
10.18
13.92
36
20.40
Gross margin%
7.86
7.44
5.08
5.69
4.38
5.33
4.84
7.33
5.08
7.17
13.58
5.33
5.51
88
10.12
Operating margin%
28.28
26.97
26.27
27.87
29.15
29.00
27.82
27.67
29.44
27.99
9.67
27.99
27.93
64
7.15
Net margin%
12.14
13.85
16.09
13.83
11.59
9.23
9.57
10.78
11.49
9.51
23.90
9.57
11.54
25
19.72
P/E ratio (avg)x
28.92
32.04
33.87
31.49
33.08
34.78
38.32
35.56
34.82
38.44
34.40
35.56
34.33
13
23.17
EV/EBITx
62.76
63.19
64.38
65.06
69.20
78.16
76.39
76.31
86.01
102.6
32.95
78.16
72.75
41
26.06
FCF yield (avg)%
3.28
2.48
0.40
0.40
3.02
5.92
3.46
5.76
8.11
10.15
17.46
5.92
3.37
6
8.64
FCF margin%
17.62
19.38
21.05
19.45
20.43
18.59
18.71
17.02
14.78
14.39
22.25
17.02
18.65
84
0.790
FCF / Net incomex
0.264
0.251
0.268
0.265
0.278
0.312
0.296
0.346
0.371
0.411
1.204
0.346
0.287
80
29.34
ROIC%
17.98
18.88
18.95
20.15
18.20
20.93
21.89
24.07
23.14
21.50
12.81
21.89
20.54
91
21.07
Return on equity%
11.80
9.90
9.91
10.17
11.34
13.10
15.51
15.59
17.09
15.41
6.90
15.51
12.45
58
16.88
Return on assets%
15.45
15.73
16.65
13.96
15.73
18.22
15.83
12.87
12.57
14.37
3.58
14.37
15.59
53
0.20
EPSILS
1.23
1.26
1.33
1.42
1.62
1.67
1.70
1.76
1.71
1.77
0.22
1.76%
5.22%
—
16.87
EPS growth%
14.10
12.83
12.07
9.86
10.25
11.45
10.13
10.62
10.59
9.76
20.78
10.59
10.60
67
0.38
Bookvalue per shILS
1.04
1.10
1.15
0.99
0.86
0.80
0.83
0.74
0.71
0.71
0.36
(3.70%)
(3.30%)
—
1.02
FCF per shareILS
0.90
0.84
0.85
0.81
0.72
0.80
0.86
0.91
0.96
0.87
0.55
3.87%
0.64%
—
0.95
Dividend per shILS
0.42
0.45
0.43
0.40
0.42
0.43
0.42
0.44
0.40
0.42
1.14
(0.09%)
(0.02%)
—
27.13
Div yield (avg)%
18.58
21.43
21.35
19.30
18.80
16.61
18.12
20.63
21.89
24.64
21.21
20.63
19.96
57
25.38
Payout ratio%
7.59
6.21
8.09
10.47
13.05
11.24
11.61
9.80
11.16
12.25
17.41
11.24
10.82
50
51.51
Shares (diluted)M
79.93
91.41
95.66
97.16
108.2
109.3
104.2
114.6
107.5
110.9
50.70
0.49%
4.91%
93
9.57
Buyback yield%
14.63
14.34
16.02
14.54
17.34
19.79
19.26
17.69
15.56
17.49
5.96
17.69
16.68
74
1.232
D/E ratiox
1.235
1.414
1.560
1.685
1.833
1.710
1.938
1.983
2.289
2.488
1.001
1.983
1.771
51
71.28
Enterprise valueILS M
85.64
93.83
81.37
75.24
80.91
85.63
92.06
80.15
79.32
78.93
85.60
(0.49%)
(1.63%)
59
96.40
LT debtILS M
139.7
145.4
163.3
182.0
197.0
232.9
242.2
251.2
252.0
253.0
101.0
5.13%
5.56%
73
Revenue
ILS 105.2M
2.54%
1.00×
Cost of revenue
ILS 54.71M
2.25%
0.97×
Operating expenses
ILS 24.79M
2.96%
1.04×
Goodwill & intangibles
16.02%