21.44
RevenueILS M
58.76
60.50
63.77
65.76
67.08
69.36
71.10
75.63
80.51
81.97
22.19
4.09%
3.71%
50
26.10
Revenue growth%
4.39
5.86
6.76
8.48
7.52
5.14
6.74
5.40
5.90
8.61
27.69
5.90
6.32
40
25.72
Gross margin%
7.20
4.43
6.00
6.11
5.66
4.52
1.58
3.04
3.57
1.55
6.10
3.04
4.48
50
17.68
Operating margin%
10.52
11.14
13.16
10.78
11.16
8.44
10.56
10.90
13.84
15.48
16.35
10.90
11.02
76
13.45
Net margin%
12.70
15.41
13.22
11.30
13.34
13.76
13.92
12.91
15.28
17.99
20.83
13.92
13.55
6
15.86
P/E ratio (avg)x
33.87
34.33
32.61
32.40
29.30
25.77
27.53
24.42
21.65
22.86
20.88
24.42
28.42
79
10.55
EV/EBITx
38.10
45.71
52.09
51.79
50.44
52.77
52.98
59.50
59.40
70.13
11.56
59.40
52.43
15
3.10
FCF yield (avg)%
22.57
20.04
21.56
22.81
24.86
27.60
28.17
26.46
26.86
24.02
27.92
26.86
24.44
55
5.93
FCF margin%
8.59
8.35
9.75
10.43
8.69
10.22
12.18
10.88
11.63
14.62
3.27
11.63
10.32
35
0.399
FCF / Net incomex
1.927
2.004
1.966
2.176
2.490
2.684
3.174
3.457
4.094
4.286
0.788
3.457
2.587
62
18.17
ROIC%
22.82
20.17
18.27
16.06
17.97
17.44
20.00
19.38
19.45
17.46
14.92
19.38
18.82
88
19.14
Return on equity%
20.09
19.19
17.01
16.81
16.38
17.15
18.73
16.61
19.51
17.23
4.59
17.23
17.19
20
10.52
Return on assets%
5.95
5.42
5.38
7.71
8.01
7.30
9.11
9.37
8.42
10.39
16.39
9.11
7.86
90
0.38
EPSILS
0.48
0.51
0.57
0.57
0.56
0.58
0.58
0.71
0.80
0.94
0.40
10.77%
7.51%
—
18.85
EPS growth%
5.33
8.02
9.97
11.06
10.13
12.64
14.81
16.74
19.32
19.02
28.04
16.74
11.85
16
0.30
Bookvalue per shILS
0.89
0.87
0.83
0.92
0.87
0.90
0.89
1.02
1.00
0.99
0.31
2.63%
2.63%
—
0.58
FCF per shareILS
0.39
0.39
0.35
0.32
0.34
0.34
0.33
0.35
0.34
0.34
0.36
0.03%
(1.93%)
—
0.30
Dividend per shILS
0.88
1.02
1.20
1.18
1.17
1.15
1.29
1.28
1.26
1.46
0.22
4.51%
5.82%
—
11.08
Div yield (avg)%
21.81
20.36
22.50
23.49
24.81
24.29
22.50
22.33
22.25
21.06
13.73
22.33
22.41
74
25.56
Payout ratio%
9.06
10.73
8.14
5.19
3.54
4.03
3.82
6.63
7.74
4.89
6.65
4.89
5.91
72
99.15
Shares (diluted)M
127.9
127.8
150.1
150.7
171.5
173.9
202.8
211.7
201.2
205.0
101.7
3.63%
4.89%
40
11.41
Buyback yield%
6.13
8.53
9.15
7.40
5.74
3.54
2.51
3.69
1.03
0.40
3.97
2.51
4.71
89
0.955
D/E ratiox
0.513
0.504
0.435
0.458
0.414
0.397
0.414
0.383
0.410
0.405
0.778
0.405
0.414
21
38.87
Enterprise valueILS M
57.20
54.51
54.40
60.18
54.13
58.27
59.48
55.15
56.25
54.28
29.34
0.06%
(1.81%)
24
63.38
LT debtILS M
126.9
139.6
138.0
138.4
145.6
145.4
165.0
174.3
170.4
169.2
49.35
3.06%
3.74%
36
Revenue
ILS 81.97M
3.71%
1.00×
Cost of revenue
ILS 51.51M
3.68%
1.00×
Operating expenses
ILS 12.32M
4.43%
1.07×
Goodwill & intangibles
19.47%
Spread over hurdle
23.36%