57.25
RevenueILS M
67.76
73.52
77.20
82.85
88.23
95.34
99.99
106.7
114.1
120.8
58.97
6.49%
6.47%
6
23.57
Revenue growth%
0.40
2.01
4.35
4.94
4.15
4.25
5.62
6.59
6.38
6.56
8.39
6.38
4.64
83
26.70
Gross margin%
17.37
19.97
22.87
24.03
25.37
26.40
29.34
31.21
31.97
34.18
25.37
31.21
25.88
43
2.34
Operating margin%
16.77
18.74
20.84
23.47
20.95
18.49
21.41
21.35
22.22
19.46
21.78
21.35
20.90
80
2.55
Net margin%
29.95
31.80
32.93
35.57
38.56
37.37
40.10
37.45
36.81
35.73
19.97
37.37
36.27
93
31.10
P/E ratio (avg)x
26.26
23.31
22.36
22.09
23.15
21.79
18.83
17.13
15.51
16.47
26.08
17.13
21.94
43
31.82
EV/EBITx
32.45
28.76
28.80
30.90
28.81
28.73
25.97
27.43
29.10
25.89
36.78
27.43
28.78
69
24.95
FCF yield (avg)%
18.49
18.89
18.95
19.60
18.86
18.28
18.54
20.45
19.49
20.53
26.82
19.49
18.92
25
21.17
FCF margin%
24.75
25.90
26.66
24.58
22.32
19.47
18.18
19.11
17.30
19.43
23.59
19.11
20.90
32
1.528
FCF / Net incomex
1.783
1.998
1.944
2.153
2.233
2.286
2.490
2.791
2.982
3.430
0.199
2.791
2.259
41
6.96
ROIC%
4.61
4.19
1.43
0.40
0.40
0.40
0.40
2.14
4.79
3.45
17.51
2.14
1.78
60
5.65
Return on equity%
27.76
26.96
29.15
28.77
29.83
28.45
31.38
31.00
33.03
32.53
12.59
31.38
29.49
8
8.22
Return on assets%
4.21
1.44
0.64
0.40
0.56
0.40
0.40
0.40
2.62
1.54
25.81
0.40
0.60
64
1.12
EPSILS
1.47
1.47
1.59
1.83
1.99
1.84
1.73
1.79
1.79
1.88
1.16
(1.18%)
2.73%
—
5.82
EPS growth%
17.58
19.00
21.63
20.69
20.22
17.32
14.64
16.70
15.86
18.58
20.85
16.70
18.08
6
2.89
Bookvalue per shILS
3.84
3.86
3.59
3.49
3.44
3.67
3.16
3.31
3.25
2.93
1.83
(3.20%)
(1.86%)
—
1.79
FCF per shareILS
2.18
2.10
1.89
1.97
2.15
1.97
1.97
2.11
2.02
1.80
1.68
(3.49%)
(1.92%)
—
4.01
Dividend per shILS
3.53
3.28
3.60
3.77
3.96
4.02
3.80
3.92
4.14
4.57
5.17
2.92%
2.67%
—
2.18
Div yield (avg)%
15.53
18.16
16.72
14.28
15.33
17.39
17.31
17.15
16.18
16.70
10.51
17.15
16.71
91
7.47
Payout ratio%
18.80
17.87
19.00
18.49
15.51
18.43
20.28
18.82
16.17
14.65
18.33
18.43
18.46
31
15.08
Shares (diluted)M
17.64
19.04
19.79
21.91
24.35
23.85
21.13
22.79
22.95
20.59
15.26
(3.30%)
1.79%
52
20.65
Buyback yield%
18.35
16.25
18.76
16.41
15.76
14.40
12.59
14.90
17.18
19.20
7.89
14.90
16.33
50
0.405
D/E ratiox
1.376
1.400
1.334
1.336
1.340
1.287
1.398
1.487
1.484
1.418
0.219
1.418
1.387
66
119.0
Enterprise valueILS M
122.2
130.7
157.2
176.2
186.6
213.4
255.5
252.1
256.6
273.7
102.9
7.97%
9.38%
38
87.61
LT debtILS M
45.32
47.02
51.18
51.75
51.21
58.54
65.11
76.49
78.98
80.94
112.3
9.59%
5.71%
87
Revenue
ILS 120.8M
6.47%
1.00×
Cost of revenue
ILS 80.61M
6.61%
1.01×
Operating expenses
ILS 13.73M
6.35%
0.99×
Spread over hurdle
(0.72%)