26.29
RevenueILS M
113.4
114.0
112.2
111.0
108.5
109.2
108.5
108.8
110.1
112.9
27.79
0.80%
(0.03%)
57
23.54
Revenue growth%
14.04
11.99
10.70
12.32
10.45
9.18
8.88
7.38
7.71
6.85
29.45
7.71
9.81
63
17.35
Gross margin%
12.56
14.29
12.31
11.69
14.32
13.23
10.88
11.22
8.79
9.59
8.79
10.88
12.00
25
12.09
Operating margin%
24.28
26.25
27.46
25.15
23.95
23.32
24.15
24.38
24.10
22.54
29.54
24.10
24.21
71
12.08
Net margin%
9.92
10.69
11.28
11.69
9.64
11.84
12.14
12.74
11.53
13.44
6.83
12.14
11.61
89
27.33
P/E ratio (avg)x
22.55
23.11
24.04
22.46
20.99
19.04
20.45
21.45
19.86
19.97
29.77
19.97
21.22
89
18.96
EV/EBITx
25.13
24.44
26.79
29.46
28.07
31.11
34.96
36.32
36.96
42.48
15.99
36.32
30.29
89
25.38
FCF yield (avg)%
8.73
8.97
9.70
12.56
12.90
13.39
14.38
16.49
15.71
12.72
12.98
14.38
12.81
63
28.47
FCF margin%
9.18
7.70
10.62
9.55
11.84
10.12
10.22
7.25
10.16
11.15
8.40
10.16
10.14
14
0.387
FCF / Net incomex
1.749
1.740
1.896
2.065
2.273
2.222
2.459
2.499
2.593
2.539
1.379
2.499
2.247
74
5.21
ROIC%
17.46
15.49
14.58
16.68
15.98
14.93
15.77
13.61
13.21
12.03
18.15
13.61
15.21
59
14.50
Return on equity%
13.11
14.64
16.22
13.71
15.95
14.46
11.47
14.26
11.44
11.17
28.68
11.47
13.98
80
21.19
Return on assets%
15.17
15.43
15.25
17.36
18.73
18.28
16.07
18.38
18.40
19.86
18.54
18.38
17.82
5
1.31
EPSILS
3.14
3.10
3.18
3.01
2.83
2.81
2.73
2.85
2.92
3.22
1.45
2.60%
0.04%
—
7.40
EPS growth%
20.64
20.56
22.61
25.61
23.87
23.19
21.29
22.42
19.63
18.88
10.82
21.29
21.86
17
0.83
Bookvalue per shILS
1.36
1.58
1.53
1.79
2.06
2.08
2.09
2.36
2.75
2.96
1.14
7.48%
8.87%
—
2.96
FCF per shareILS
1.84
1.80
2.07
2.26
2.34
2.39
2.34
2.65
3.06
3.37
1.12
7.61%
6.34%
—
1.49
Dividend per shILS
3.52
3.92
4.05
4.13
4.49
5.00
5.99
6.15
6.28
6.69
1.81
8.30%
8.14%
—
9.71
Div yield (avg)%
7.85
8.10
6.30
8.15
7.25
5.38
6.36
4.39
7.11
6.55
8.26
6.36
6.83
40
26.55
Payout ratio%
29.36
27.58
29.86
26.99
26.89
24.81
23.36
24.31
24.29
25.16
3.41
24.31
26.03
57
28.84
Shares (diluted)M
29.74
33.40
31.99
30.47
29.89
27.00
25.59
24.68
23.48
25.78
28.00
(2.92%)
(1.17%)
28
21.71
Buyback yield%
20.02
20.14
19.42
18.11
19.45
17.72
20.67
20.54
20.73
21.39
15.26
20.67
20.08
90
1.215
D/E ratiox
1.598
1.616
1.802
1.804
2.103
2.369
2.595
2.957
3.501
3.858
0.468
2.957
2.236
68
34.43
Enterprise valueILS M
129.4
144.8
161.4
187.0
219.4
260.6
257.3
267.7
313.3
336.8
43.87
8.96%
11.49%
7
90.76
LT debtILS M
48.46
44.29
48.86
52.42
48.73
53.65
55.06
56.44
63.11
70.86
111.8
7.77%
4.09%
64
Revenue
ILS 112.9M
(0.03%)
1.00×
Cost of revenue
ILS 79.04M
(0.03%)
1.00×
Operating expenses
ILS 15.49M
0.13%
1.02×
Property and equipment
19.01%