24.05
RevenueILS M
41.78
44.88
47.46
50.97
54.60
58.69
63.25
65.95
69.85
73.05
26.14
5.99%
6.12%
19
27.33
Revenue growth%
7.62
7.52
7.47
8.86
8.99
9.15
7.90
6.53
8.52
9.62
23.02
8.52
8.21
30
8.34
Gross margin%
3.82
1.00
3.17
1.77
2.60
3.59
2.51
1.12
0.40
1.97
8.56
1.97
2.24
35
10.54
Operating margin%
25.64
26.22
28.55
30.74
31.40
31.96
32.08
29.70
29.24
26.49
16.32
29.70
29.47
83
25.49
Net margin%
24.82
24.35
22.12
19.15
19.39
16.76
15.05
12.59
12.04
10.08
27.53
12.59
17.96
91
16.77
P/E ratio (avg)x
33.63
32.04
32.46
30.53
34.07
35.83
40.12
37.50
35.81
35.18
30.70
35.83
34.62
34
28.16
EV/EBITx
13.23
12.16
12.57
10.96
11.40
10.96
9.552
9.519
10.10
9.152
16.03
9.552
10.96
43
12.77
FCF yield (avg)%
13.50
11.11
13.04
14.79
16.42
16.25
16.24
15.03
14.16
13.90
16.29
15.03
14.47
93
10.82
FCF margin%
18.93
18.58
17.57
19.12
17.45
19.52
22.49
20.79
19.07
20.94
28.66
20.79
19.10
43
1.742
FCF / Net incomex
2.138
2.057
2.241
2.494
2.775
3.123
3.533
3.761
4.083
3.993
1.008
3.761
2.949
40
10.51
ROIC%
22.32
20.73
20.97
18.95
21.56
20.22
20.46
19.09
16.38
14.93
20.99
19.09
20.34
87
17.66
Return on equity%
16.89
14.98
15.48
16.65
18.28
19.22
21.63
23.20
22.99
20.68
5.26
21.63
18.75
6
14.67
Return on assets%
30.34
29.47
31.63
32.32
34.65
34.58
32.22
32.36
29.39
26.73
21.53
32.22
31.93
11
0.61
EPSILS
0.16
0.15
0.16
0.16
0.15
0.14
0.14
0.15
0.14
0.14
0.63
(0.40%)
(2.55%)
—
24.76
EPS growth%
19.84
18.12
21.03
18.34
16.60
16.24
15.64
17.39
19.53
21.45
15.04
17.39
18.23
8
0.90
Bookvalue per shILS
1.18
1.14
1.16
1.23
1.35
1.55
1.65
1.83
1.81
1.77
0.37
5.53%
5.17%
—
0.80
FCF per shareILS
0.87
0.85
0.80
0.76
0.83
0.96
1.07
1.08
1.13
1.06
0.58
4.90%
1.33%
—
0.61
Dividend per shILS
0.51
0.49
0.44
0.39
0.40
0.41
0.37
0.39
0.40
0.43
0.60
1.23%
(2.78%)
—
4.15
Div yield (avg)%
22.11
20.76
21.21
23.76
22.93
23.73
20.80
21.99
23.82
26.80
20.55
23.73
22.52
38
26.83
Payout ratio%
0.40
1.38
3.56
6.02
3.96
2.98
4.04
6.03
8.24
6.63
22.57
6.03
4.00
78
99.11
Shares (diluted)M
147.7
139.9
135.0
150.9
160.1
152.2
143.5
144.2
141.9
137.7
104.3
(2.97%)
(0.11%)
76
22.50
Buyback yield%
25.16
24.57
21.85
19.41
19.49
18.80
19.25
21.81
20.49
17.50
20.99
19.25
19.99
47
1.539
D/E ratiox
1.513
1.710
1.726
1.921
1.997
2.207
2.339
2.631
3.049
3.021
0.788
2.631
2.102
23
89.61
Enterprise valueILS M
111.2
118.3
119.5
115.8
118.7
140.2
148.8
167.3
160.9
170.9
13.93
7.55%
4.28%
62
6.204
LT debtILS M
49.24
54.05
53.04
51.15
55.67
58.06
62.16
64.96
61.78
66.02
34.04
3.47%
4.52%
68
Revenue
ILS 73.05M
6.12%
1.00×
Cost of revenue
ILS 49.03M
6.10%
1.00×
Operating expenses
ILS 15.90M
6.00%
0.99×
Property and equipment
15.76%
Cash and investments
14.72%
Spread over hurdle
(3.94%)