8.635
RevenueILS M
23.12
24.32
24.97
26.09
27.23
28.93
30.17
31.59
32.61
34.49
9.533
4.84%
4.33%
57
9.00
Revenue growth%
16.55
17.23
20.00
22.83
22.52
22.39
23.19
24.31
21.94
24.68
4.87
23.19
22.45
90
22.04
Gross margin%
6.51
6.07
6.42
4.69
3.23
2.27
2.59
5.35
4.05
4.75
10.82
4.05
4.72
9
13.99
Operating margin%
10.63
9.77
7.28
9.60
10.62
12.74
11.15
10.23
9.41
7.17
25.50
10.23
10.00
62
25.12
Net margin%
24.79
27.55
25.66
23.33
21.83
24.44
24.38
26.18
27.65
26.20
6.63
26.18
25.22
47
14.04
P/E ratio (avg)x
39.83
37.33
39.50
39.59
37.32
37.16
40.82
45.33
41.51
42.43
15.61
41.51
39.71
37
27.83
EV/EBITx
25.74
25.22
21.84
20.31
20.27
20.16
17.38
17.25
16.50
16.90
14.88
17.25
20.21
31
28.34
FCF yield (avg)%
27.42
27.23
28.46
31.41
33.71
34.50
35.40
38.02
35.19
34.90
14.92
35.19
34.10
77
21.86
FCF margin%
13.14
11.29
11.06
8.09
5.86
7.48
7.23
6.63
8.06
8.17
12.00
7.48
8.08
30
1.121
FCF / Net incomex
1.176
1.319
1.462
1.353
1.492
1.540
1.658
1.716
1.701
1.910
1.696
1.701
1.516
55
28.03
ROIC%
19.31
19.35
19.46
20.11
20.41
23.37
22.37
21.77
19.10
21.89
21.98
21.89
20.26
78
11.90
Return on equity%
18.47
20.93
18.08
18.44
19.77
18.79
18.31
20.26
19.28
20.58
3.87
19.28
19.03
62
11.10
Return on assets%
5.94
6.75
7.96
8.29
9.03
10.90
12.80
13.69
11.24
12.92
6.17
12.80
9.97
63
0.45
EPSILS
1.78
1.71
1.69
1.79
1.64
1.61
1.71
1.88
1.66
1.77
0.49
1.55%
0.12%
—
5.07
EPS growth%
4.07
5.94
4.82
5.41
8.24
10.16
8.80
5.94
3.49
0.92
22.20
5.94
5.68
82
1.12
Bookvalue per shILS
0.93
0.98
0.90
0.94
0.95
0.96
0.95
0.91
0.83
0.89
0.52
(1.40%)
(1.98%)
—
0.54
FCF per shareILS
1.04
1.20
1.29
1.46
1.49
1.74
2.03
2.31
2.67
3.05
1.94
15.38%
12.41%
—
1.74
Dividend per shILS
1.77
2.02
2.13
2.41
2.66
2.72
2.92
3.02
3.44
3.92
1.50
8.08%
8.08%
—
13.11
Div yield (avg)%
9.82
9.31
9.97
10.81
7.94
7.16
5.63
2.86
0.81
0.40
21.93
2.86
7.55
39
10.26
Payout ratio%
27.54
28.24
25.87
26.85
28.37
25.96
24.41
25.77
23.99
21.12
16.85
24.41
25.92
82
15.95
Shares (diluted)M
21.57
20.67
22.88
26.75
31.90
30.65
35.56
42.02
42.32
45.85
15.24
7.52%
7.72%
78
17.04
Buyback yield%
18.01
18.08
17.93
15.94
14.34
13.82
11.79
10.39
9.00
11.57
29.74
11.57
14.08
82
1.191
D/E ratiox
1.476
1.437
1.670
1.998
2.298
2.431
2.709
2.744
2.730
3.293
1.558
2.730
2.365
89
21.63
Enterprise valueILS M
11.28
11.22
11.55
11.27
12.15
13.25
15.06
14.38
15.39
16.64
21.14
6.49%
4.38%
65
23.87
LT debtILS M
3.883
4.487
4.580
5.128
5.077
5.609
5.618
5.719
5.679
6.154
5.021
3.92%
5.45%
85
Revenue
ILS 34.49M
4.33%
1.00×
Cost of revenue
ILS 17.72M
4.75%
1.04×
Operating expenses
ILS 8.423M
4.02%
0.97×
Cash and investments
16.71%