13.93
RevenueILS M
17.33
17.65
18.21
18.63
18.65
18.90
19.59
19.80
20.05
20.82
14.95
2.22%
2.05%
5
9.29
Revenue growth%
24.52
24.88
22.05
19.18
20.16
20.65
18.63
17.55
18.87
16.64
28.44
18.63
19.67
15
26.27
Gross margin%
12.36
13.48
11.80
13.68
15.49
13.68
14.03
11.92
9.43
9.39
28.97
11.92
12.92
79
13.46
Operating margin%
23.72
22.09
21.64
21.49
20.95
18.35
19.22
18.91
19.99
22.39
28.50
19.22
21.22
60
9.07
Net margin%
2.37
0.40
0.40
0.40
0.40
0.40
2.84
1.32
4.08
2.83
6.55
2.83
0.86
29
19.29
P/E ratio (avg)x
13.35
14.83
15.54
18.04
21.02
22.83
25.93
27.14
28.62
32.53
36.67
27.14
21.92
20
31.13
EV/EBITx
30.82
27.36
29.16
28.19
24.87
23.22
22.66
20.04
20.46
20.45
9.606
20.46
24.04
33
19.35
FCF yield (avg)%
11.46
10.53
9.48
8.76
9.03
8.77
7.25
7.24
7.02
6.15
5.77
7.24
8.76
89
5.18
FCF margin%
14.55
16.93
16.08
15.06
14.61
15.26
17.25
17.83
19.93
22.74
14.37
17.83
16.50
62
1.453
FCF / Net incomex
0.258
0.239
0.258
0.222
0.227
0.233
0.228
0.234
0.225
0.227
1.529
0.228
0.231
69
28.90
ROIC%
23.08
23.24
26.19
28.81
27.74
27.09
25.32
25.45
26.48
24.56
12.98
25.45
25.82
26
19.87
Return on equity%
20.91
23.01
24.00
21.41
24.03
25.95
23.65
22.76
22.41
22.89
26.83
22.89
22.95
93
20.94
Return on assets%
24.40
22.95
24.05
24.37
25.81
25.00
22.85
25.62
23.11
20.62
17.71
23.11
24.21
24
1.08
EPSILS
0.81
0.93
0.94
1.02
1.18
1.19
1.22
1.39
1.52
1.70
1.18
7.55%
8.68%
—
19.12
EPS growth%
6.82
7.37
7.79
9.06
11.31
11.98
10.04
9.94
11.42
13.78
5.48
11.42
9.99
38
0.52
Bookvalue per shILS
1.17
1.13
1.26
1.34
1.35
1.51
1.43
1.59
1.60
1.73
1.69
5.06%
4.76%
—
0.34
FCF per shareILS
1.90
1.96
2.23
2.22
2.28
2.67
2.75
2.76
2.97
3.47
0.42
8.81%
7.68%
—
0.47
Dividend per shILS
1.59
1.67
1.49
1.50
1.45
1.41
1.47
1.65
1.79
1.73
0.70
3.56%
0.43%
—
4.41
Div yield (avg)%
13.17
15.34
14.27
12.95
15.89
16.39
18.37
20.74
22.63
21.65
6.89
20.74
16.14
60
9.75
Payout ratio%
24.50
27.18
29.75
27.77
28.74
29.69
28.19
27.06
25.04
22.33
6.19
27.06
27.48
52
4.277
Shares (diluted)M
5.185
5.750
5.413
5.394
5.759
6.204
6.836
7.626
7.005
7.425
4.337
5.21%
4.85%
25
12.70
Buyback yield%
14.75
15.49
12.52
13.37
16.06
18.21
16.47
16.97
15.38
13.47
15.23
16.47
15.44
35
0.844
D/E ratiox
1.759
2.018
2.009
2.138
2.158
2.220
2.611
2.730
2.946
2.906
1.171
2.730
2.189
45
25.44
Enterprise valueILS M
27.07
25.47
24.78
26.87
26.93
28.43
27.01
28.81
26.54
23.69
18.11
(2.53%)
(0.81%)
41
7.560
LT debtILS M
12.46
11.81
13.10
14.28
14.72
16.09
17.78
18.79
20.95
23.96
23.94
10.24%
6.63%
71
Revenue
ILS 20.82M
2.05%
1.00×
Cost of revenue
ILS 12.51M
2.31%
1.03×
Operating expenses
ILS 4.951M
2.03%
1.00×
Goodwill & intangibles
17.62%
Spread over hurdle
66.77%