5.068
RevenueILS M
15.16
16.05
16.68
17.84
18.26
18.88
19.39
19.81
20.61
21.85
5.438
3.65%
4.39%
24
10.64
Revenue growth%
13.64
15.65
15.98
16.42
16.53
16.86
17.92
16.85
17.56
16.77
12.24
16.86
16.65
24
23.25
Gross margin%
30.32
32.70
30.73
28.79
25.94
25.77
25.08
25.83
26.02
23.96
21.71
25.77
25.98
51
14.43
Operating margin%
5.53
7.21
5.20
2.88
3.73
5.15
3.96
3.86
3.11
1.58
9.57
3.86
3.91
89
23.62
Net margin%
13.57
13.71
16.03
15.16
14.48
12.19
14.01
15.94
17.21
14.50
22.07
14.50
14.49
75
12.49
P/E ratio (avg)x
29.10
26.96
26.67
24.08
24.96
23.87
23.80
25.50
22.55
24.49
37.28
23.87
24.72
45
24.79
EV/EBITx
17.59
17.15
18.37
17.74
15.36
14.59
14.57
14.86
15.11
16.32
23.40
14.86
15.84
47
18.36
FCF yield (avg)%
28.44
30.35
30.41
33.08
30.09
28.71
26.95
27.13
27.78
26.93
5.29
27.13
28.57
54
21.27
FCF margin%
8.05
5.33
7.73
8.63
8.49
10.53
8.99
11.36
13.28
10.98
10.97
10.98
8.81
30
1.713
FCF / Net incomex
0.683
0.724
0.678
0.675
0.669
0.656
0.677
0.729
0.664
0.590
0.614
0.664
0.676
23
28.87
ROIC%
15.39
15.42
15.09
15.06
17.44
14.83
14.22
16.95
17.53
19.11
29.71
16.95
15.40
75
13.19
Return on equity%
26.30
27.71
25.11
27.01
24.62
24.83
26.37
26.28
28.81
27.26
25.56
26.37
26.33
88
20.72
Return on assets%
2.42
4.29
6.54
8.01
8.68
6.39
4.76
6.84
4.02
5.35
18.70
5.35
5.87
46
0.25
EPSILS
0.46
0.43
0.39
0.35
0.38
0.41
0.39
0.34
0.33
0.31
0.26
(3.97%)
(4.51%)
—
23.60
EPS growth%
12.92
12.42
13.67
15.76
13.78
10.91
8.62
11.34
8.92
7.93
18.17
8.92
11.88
37
0.22
Bookvalue per shILS
0.66
0.69
0.67
0.78
0.93
1.01
1.11
1.09
1.24
1.32
0.35
7.17%
6.95%
—
0.43
FCF per shareILS
0.25
0.22
0.23
0.26
0.24
0.25
0.26
0.27
0.25
0.25
0.24
1.18%
(0.83%)
—
0.12
Dividend per shILS
0.58
0.59
0.62
0.64
0.66
0.62
0.56
0.58
0.60
0.58
0.12
(2.48%)
0.12%
—
26.41
Div yield (avg)%
13.06
13.48
13.39
13.60
12.24
11.43
10.85
9.59
11.00
9.76
6.46
10.85
11.83
67
26.09
Payout ratio%
19.63
18.97
20.00
21.11
19.75
16.87
18.61
17.63
16.68
17.77
10.64
17.63
18.79
59
14.28
Shares (diluted)M
20.19
22.59
21.77
23.95
26.44
27.62
28.19
26.31
27.35
25.66
14.40
(0.60%)
2.54%
89
16.86
Buyback yield%
28.08
27.82
27.27
29.92
29.62
31.36
29.00
29.85
30.34
30.21
16.22
30.21
29.74
74
0.639
D/E ratiox
1.430
1.477
1.570
1.637
1.785
1.842
2.077
2.154
2.301
2.474
1.580
2.154
1.814
77
8.079
Enterprise valueILS M
12.77
12.82
14.62
15.31
18.09
20.33
22.33
23.83
24.42
24.38
19.34
6.15%
7.61%
43
18.12
LT debtILS M
25.77
28.08
29.78
31.78
37.22
39.50
45.02
42.37
41.74
48.49
6.229
5.43%
7.31%
81
Revenue
ILS 21.85M
4.39%
1.00×
Cost of revenue
ILS 15.29M
4.39%
1.00×
Operating expenses
ILS 4.145M
4.05%
0.97×
Property and equipment
15.47%