58.19
RevenueILS M
50.18
51.75
52.46
55.07
57.85
59.37
60.06
63.00
64.79
66.69
59.63
2.88%
3.34%
79
3.95
Revenue growth%
9.31
11.92
14.21
13.25
10.89
13.10
15.36
13.30
15.93
17.75
2.96
15.36
13.27
89
4.65
Gross margin%
32.49
33.29
35.63
35.38
35.09
33.68
34.01
35.39
33.32
32.42
20.06
33.68
33.84
47
11.98
Operating margin%
18.88
16.81
15.83
16.80
18.92
16.56
14.64
13.16
15.63
13.13
14.15
14.64
16.19
46
19.86
Net margin%
3.35
4.45
6.05
8.94
9.38
10.27
8.64
8.38
9.11
6.71
15.95
8.64
8.51
28
18.80
P/E ratio (avg)x
25.47
26.67
27.64
25.68
26.59
28.11
28.72
24.93
26.72
23.90
10.82
26.72
26.63
67
30.47
EV/EBITx
39.69
40.57
41.07
40.81
43.03
44.75
50.11
48.41
53.69
51.18
28.63
50.11
43.89
68
10.45
FCF yield (avg)%
13.84
15.01
17.28
15.28
12.83
10.81
8.07
10.10
11.64
14.26
12.40
10.81
13.33
93
8.84
FCF margin%
14.74
11.86
11.46
11.60
9.99
11.13
13.54
10.56
13.38
13.54
14.79
13.38
11.73
41
0.690
FCF / Net incomex
1.152
1.153
1.301
1.399
1.338
1.358
1.336
1.550
1.700
1.640
0.271
1.550
1.348
36
24.39
ROIC%
22.31
21.88
24.44
22.02
23.14
24.35
26.72
24.17
22.47
19.85
13.28
24.17
22.80
68
29.33
Return on equity%
8.07
5.97
5.48
3.37
0.81
1.51
2.15
3.57
1.63
3.47
28.24
2.15
3.42
53
25.23
Return on assets%
25.80
25.84
23.32
23.40
23.38
22.00
22.13
19.33
19.15
16.20
25.78
19.33
22.73
50
10.12
EPSILS
8.42
8.05
9.05
8.52
8.70
8.22
8.35
8.35
7.66
7.71
10.37
(2.39%)
(1.29%)
—
5.79
EPS growth%
28.66
31.28
32.76
30.08
29.67
30.42
30.21
29.17
28.59
27.18
17.95
29.17
29.87
12
6.34
Bookvalue per shILS
9.61
10.95
10.90
11.91
13.54
12.53
13.60
13.31
13.03
14.50
5.40
1.39%
4.47%
—
11.05
FCF per shareILS
6.55
6.02
6.04
6.50
6.15
5.32
4.84
4.69
4.91
4.57
4.04
(5.79%)
(4.16%)
—
8.69
Dividend per shILS
5.30
5.45
5.78
5.38
6.12
6.27
7.21
7.80
7.68
8.86
9.10
7.69%
6.23%
—
6.87
Div yield (avg)%
12.00
12.38
14.38
13.87
16.28
18.71
18.47
17.99
15.17
14.53
13.93
17.99
14.85
71
8.20
Payout ratio%
12.86
14.01
12.58
14.59
15.28
13.29
12.91
12.63
11.17
8.96
4.42
12.63
12.89
35
3.122
Shares (diluted)M
2.919
3.107
2.956
2.623
2.579
2.271
2.355
2.403
2.390
2.313
3.009
(2.15%)
(1.61%)
13
14.30
Buyback yield%
6.52
9.37
11.67
10.25
10.15
7.68
10.59
8.56
8.10
10.43
17.84
8.56
9.76
6
0.103
D/E ratiox
1.076
1.070
1.039
1.074
1.016
0.974
0.927
0.921
0.894
0.991
1.314
0.927
1.003
13
77.68
Enterprise valueILS M
29.75
29.56
30.22
29.99
31.54
33.95
33.31
33.44
30.10
26.77
64.30
(3.22%)
(0.06%)
31
62.48
LT debtILS M
32.61
33.25
29.93
30.24
28.01
25.95
24.49
24.78
24.78
22.94
12.86
(3.91%)
(2.73%)
18
Revenue
ILS 66.69M
3.34%
1.00×
Cost of revenue
ILS 40.70M
3.46%
1.01×
Operating expenses
ILS 7.515M
3.07%
0.97×
Property and equipment
16.22%