2.957
RevenueILS M
5.413
5.442
5.344
5.424
5.475
5.611
5.544
5.535
5.580
5.668
3.067
0.69%
0.37%
76
14.22
Revenue growth%
14.34
16.88
17.30
14.59
14.14
16.13
15.03
15.03
17.25
19.65
5.10
16.13
15.58
23
22.48
Gross margin%
20.48
21.12
19.60
22.47
19.88
18.95
21.78
24.68
24.11
24.63
22.69
24.11
21.45
41
18.88
Operating margin%
23.55
24.46
27.35
30.21
28.06
28.17
26.13
29.10
31.99
31.91
12.64
29.10
28.11
40
22.33
Net margin%
20.88
20.38
22.91
24.83
23.68
22.89
25.18
24.69
27.13
29.87
21.46
25.18
24.19
36
28.54
P/E ratio (avg)x
36.74
41.53
43.60
47.89
45.26
51.53
58.09
64.13
59.40
63.95
28.90
59.40
49.71
13
12.12
EV/EBITx
34.35
37.96
35.19
34.53
34.08
35.16
37.17
35.83
34.98
38.55
28.31
35.83
35.17
85
6.46
FCF yield (avg)%
24.82
22.63
24.29
22.30
22.34
24.81
25.46
27.26
26.03
24.98
13.25
25.46
24.82
60
20.52
FCF margin%
22.65
21.75
19.48
20.76
23.42
23.45
21.48
24.03
25.74
26.55
24.79
24.03
23.04
15
0.868
FCF / Net incomex
1.443
1.628
1.625
1.686
1.587
1.530
1.682
1.644
1.723
1.730
1.447
1.682
1.636
23
12.91
ROIC%
20.85
20.02
22.89
24.16
21.60
21.64
19.17
18.18
17.38
17.26
29.50
18.18
20.44
22
17.51
Return on equity%
9.22
9.27
8.66
6.58
8.38
9.03
6.52
5.62
4.19
2.13
15.17
5.62
7.48
27
9.55
Return on assets%
15.09
12.78
10.30
13.01
10.05
11.74
13.12
15.74
14.50
12.28
28.57
13.12
12.89
51
1.18
EPSILS
1.26
1.34
1.36
1.43
1.34
1.34
1.21
1.24
1.17
1.25
1.29
(1.52%)
0.05%
—
16.71
EPS growth%
2.87
2.32
0.40
0.40
1.83
3.62
5.91
8.67
11.10
9.18
10.84
8.67
3.24
49
1.07
Bookvalue per shILS
0.77
0.91
1.06
1.08
1.20
1.34
1.49
1.44
1.52
1.53
0.20
4.87%
7.10%
—
1.12
FCF per shareILS
0.36
0.39
0.44
0.52
0.58
0.62
0.62
0.75
0.85
0.95
0.76
10.18%
11.30%
—
1.05
Dividend per shILS
0.79
0.74
0.82
0.79
0.76
0.72
0.81
0.88
0.81
0.75
1.21
(0.25%)
(0.17%)
—
12.24
Div yield (avg)%
13.37
14.28
15.65
16.63
19.42
20.67
22.96
20.37
20.57
20.56
27.79
20.57
19.89
95
22.25
Payout ratio%
27.19
25.70
28.33
26.59
28.84
30.01
28.29
29.98
30.40
31.74
20.56
30.01
28.59
65
2.316
Shares (diluted)M
3.364
3.639
4.082
4.059
4.573
5.296
6.013
6.300
6.712
6.842
2.311
8.39%
8.32%
74
22.54
Buyback yield%
1.65
2.71
3.79
3.54
4.44
4.13
2.01
2.27
3.73
3.15
28.70
3.15
3.34
35
1.460
D/E ratiox
0.323
0.323
0.346
0.381
0.417
0.446
0.511
0.538
0.519
0.502
1.750
0.511
0.431
59
4.190
Enterprise valueILS M
1.949
1.846
1.892
1.699
1.846
1.763
1.873
2.000
1.782
1.814
4.253
(0.35%)
(1.77%)
87
4.164
LT debtILS M
0.652
0.631
0.580
0.545
0.563
0.542
0.604
0.543
0.518
0.504
2.767
(2.22%)
(1.61%)
11
Revenue
ILS 5.668M
0.37%
1.00×
Cost of revenue
ILS 3.967M
0.37%
1.00×
Operating expenses
ILS 1.081M
(0.13%)
0.95×