67.58
RevenueILS M
293.4
306.9
327.0
336.3
356.1
375.1
383.2
405.8
414.5
433.0
70.16
3.99%
4.48%
24
27.69
Revenue growth%
21.87
19.31
16.77
14.65
16.34
18.20
20.42
20.60
22.67
25.30
18.10
20.60
19.87
44
24.94
Gross margin%
21.30
24.00
23.74
25.01
25.43
22.45
23.76
23.38
20.63
21.33
14.31
22.45
23.56
45
21.75
Operating margin%
6.96
6.59
3.73
5.56
6.68
8.47
7.96
10.45
12.18
9.85
22.18
9.85
7.46
35
8.12
Net margin%
10.66
8.44
6.86
7.13
7.16
9.36
8.55
7.32
9.87
9.78
13.53
9.36
8.49
6
34.51
P/E ratio (avg)x
19.87
21.66
23.55
24.30
27.68
31.02
33.48
33.57
38.06
40.40
12.43
33.57
29.35
69
32.14
EV/EBITx
15.61
14.03
12.56
13.57
11.96
11.52
10.70
10.40
11.32
10.31
26.80
10.70
11.74
49
14.03
FCF yield (avg)%
25.91
28.61
26.61
24.96
24.55
25.15
23.59
23.98
26.32
27.27
22.54
25.15
25.53
39
18.59
FCF margin%
18.27
20.82
18.90
17.91
17.99
20.23
20.77
19.11
21.09
23.65
5.09
20.77
19.67
81
0.363
FCF / Net incomex
1.313
1.413
1.247
1.175
1.093
0.967
1.029
1.143
1.269
1.268
0.840
1.143
1.211
10
28.73
ROIC%
12.56
10.31
12.07
9.67
9.86
8.50
8.65
9.90
8.68
9.00
18.06
8.68
9.76
71
20.12
Return on equity%
25.91
23.51
25.72
27.66
25.93
25.89
28.60
30.13
28.44
25.77
24.30
28.44
25.92
29
19.92
Return on assets%
26.16
28.00
30.60
31.41
31.40
30.68
31.22
33.86
31.53
31.41
20.50
31.41
31.31
89
108.97
EPSILS
127.29
126.97
130.00
129.95
122.73
128.57
132.15
127.34
129.88
119.18
114.81
(0.58%)
(0.95%)
—
28.40
EPS growth%
8.76
9.18
8.66
8.25
10.32
9.43
10.19
12.05
13.43
11.49
4.15
11.49
9.81
30
181.61
Bookvalue per shILS
109.94
114.79
118.65
135.80
143.78
151.82
159.60
174.67
173.95
207.51
65.76
7.61%
6.84%
—
207.80
FCF per shareILS
144.44
161.95
161.10
176.78
191.05
198.05
196.42
189.88
215.43
250.06
249.21
5.53%
5.21%
—
222.28
Dividend per shILS
85.19
82.53
83.73
91.28
98.84
107.07
100.13
88.94
94.50
85.81
40.89
(2.79%)
(1.18%)
—
22.90
Div yield (avg)%
22.14
23.76
23.33
21.13
22.10
21.08
23.95
21.38
21.48
23.82
13.94
21.48
22.12
47
16.13
Payout ratio%
20.33
22.56
23.64
20.93
18.30
17.10
15.95
13.78
16.37
14.56
27.26
15.95
17.70
66
0.459
Shares (diluted)M
0.659
0.657
0.713
0.866
1.026
1.170
1.358
1.589
1.826
2.195
0.460
16.44%
13.29%
86
9.37
Buyback yield%
25.37
24.45
22.33
20.73
19.79
21.82
22.80
22.17
24.39
26.96
24.94
22.80
22.57
62
1.584
D/E ratiox
0.641
0.671
0.605
0.522
0.507
0.436
0.382
0.381
0.348
0.355
0.701
0.381
0.472
8
99.51
Enterprise valueILS M
67.21
59.66
53.25
54.93
46.57
47.71
43.17
43.79
37.15
32.85
332.9
(6.74%)
(6.93%)
77
66.52
LT debtILS M
24.37
23.97
22.06
21.45
21.80
19.07
19.29
18.90
19.42
21.18
313.8
(0.57%)
(2.41%)
9
Revenue
ILS 433.0M
4.48%
1.00×
Cost of revenue
ILS 187.2M
3.84%
0.94×
Operating expenses
ILS 97.62M
4.88%
1.04×
Goodwill & intangibles
17.35%
Cash and investments
16.99%
Spread over hurdle
18.24%