7.816
RevenueILS M
19.76
20.84
21.88
22.76
23.54
24.55
26.45
27.87
29.34
31.00
8.747
5.66%
5.19%
57
7.26
Revenue growth%
7.18
5.84
6.52
8.85
9.06
8.09
10.70
8.64
5.90
3.30
10.62
8.09
7.63
70
2.02
Gross margin%
21.68
19.05
16.11
19.03
18.26
17.47
19.56
17.65
15.99
15.80
4.80
17.47
17.96
31
17.87
Operating margin%
29.57
29.55
28.43
28.70
29.75
27.33
28.86
26.13
23.25
25.32
9.51
26.13
28.56
50
8.71
Net margin%
24.63
21.81
21.55
24.04
21.63
20.97
23.91
23.29
21.98
19.89
15.67
21.98
21.89
23
6.831
P/E ratio (avg)x
32.39
29.21
27.59
26.58
24.31
24.29
25.54
22.55
20.01
17.74
33.75
22.55
24.92
28
24.22
EV/EBITx
13.36
11.33
10.96
11.02
9.477
8.670
8.252
8.330
7.926
7.869
24.44
8.252
9.074
18
2.28
FCF yield (avg)%
17.58
19.09
21.70
22.32
19.63
20.94
20.96
20.46
19.48
17.96
4.71
20.46
20.04
55
9.33
FCF margin%
7.16
8.90
6.49
9.29
9.05
8.76
9.98
7.43
5.54
3.53
24.94
7.43
8.10
72
1.417
FCF / Net incomex
0.704
0.743
0.710
0.660
0.586
0.524
0.575
0.545
0.488
0.510
1.779
0.524
0.580
66
16.51
ROIC%
20.54
21.06
18.82
17.99
19.71
19.27
16.36
13.76
16.33
16.21
18.67
16.33
18.40
12
25.57
Return on equity%
13.01
14.85
16.74
18.45
21.20
23.93
21.12
19.52
18.29
16.87
20.35
19.52
18.37
95
10.67
Return on assets%
11.84
12.85
10.15
10.00
12.31
11.57
11.44
12.71
15.37
13.57
16.34
12.71
12.08
78
4.89
EPSILS
4.00
3.92
3.54
3.67
3.45
3.69
3.69
3.27
2.86
2.88
5.00
(3.55%)
(4.34%)
—
20.51
EPS growth%
7.64
9.67
9.86
11.75
11.51
14.12
14.11
15.55
12.93
14.46
2.68
14.12
12.34
14
4.42
Bookvalue per shILS
3.55
4.00
4.29
4.38
4.70
4.56
4.90
4.94
5.72
6.73
2.81
7.44%
7.25%
—
8.40
FCF per shareILS
6.97
6.79
6.60
7.14
7.29
8.42
9.78
11.43
11.17
12.50
1.64
11.38%
6.33%
—
7.76
Dividend per shILS
3.56
3.60
3.37
3.23
2.92
2.84
2.41
2.50
2.33
2.35
4.46
(4.26%)
(3.88%)
—
5.63
Div yield (avg)%
5.53
8.05
10.65
8.20
9.96
10.67
10.13
9.90
7.66
9.37
13.95
9.90
9.63
55
29.63
Payout ratio%
16.69
16.36
13.51
13.61
12.44
12.37
13.49
14.24
14.82
12.60
16.62
13.49
13.56
91
1.615
Shares (diluted)M
2.101
2.066
1.899
1.983
2.102
2.026
1.896
2.028
2.100
2.149
1.671
0.44%
0.65%
56
10.00
Buyback yield%
16.58
13.61
16.25
13.80
13.10
15.75
15.05
12.43
9.44
10.33
27.71
12.43
13.71
40
1.036
D/E ratiox
2.004
1.973
2.075
2.077
2.275
2.582
2.528
2.573
2.460
2.516
0.906
2.528
2.368
22
6.620
Enterprise valueILS M
12.76
12.12
13.48
12.77
14.18
15.78
14.69
13.49
12.33
10.91
10.21
(5.12%)
(2.26%)
80
29.00
LT debtILS M
29.51
31.86
31.87
31.81
37.73
40.81
40.70
42.77
41.36
48.33
1.736
5.08%
6.74%
91
Revenue
ILS 31.00M
5.19%
1.00×
Cost of revenue
ILS 20.35M
5.38%
1.02×
Operating expenses
ILS 6.454M
4.50%
0.94×
Goodwill & intangibles
15.94%