59.51
RevenueILS M
48.46
49.65
52.58
55.45
58.31
61.32
64.98
66.84
69.51
72.65
62.25
4.50%
4.59%
45
6.60
Revenue growth%
12.24
10.25
10.74
12.18
11.71
9.51
12.13
13.54
10.79
11.64
8.13
11.64
11.68
44
24.26
Gross margin%
10.18
7.39
9.46
8.72
7.49
5.43
5.32
2.49
4.24
5.29
22.38
5.29
6.41
87
29.85
Operating margin%
29.69
32.30
31.82
34.71
35.28
37.95
38.43
37.59
38.41
38.23
21.39
38.23
36.43
77
4.85
Net margin%
11.88
12.18
9.41
7.81
6.85
4.15
6.13
5.88
8.66
11.05
23.32
6.13
8.24
87
33.63
P/E ratio (avg)x
13.37
12.57
13.00
12.37
11.64
11.31
11.48
10.89
10.32
8.836
28.52
10.89
11.56
49
18.33
EV/EBITx
27.23
29.08
27.17
23.89
21.70
23.52
22.56
22.68
24.23
25.56
19.91
23.52
24.06
44
22.67
FCF yield (avg)%
29.52
28.11
29.68
27.12
29.20
26.35
25.42
22.52
22.06
19.26
12.92
22.52
26.73
22
9.84
FCF margin%
8.48
10.94
13.30
11.51
11.86
10.08
10.10
9.53
10.08
7.78
27.81
10.08
10.09
47
1.657
FCF / Net incomex
0.766
0.735
0.842
0.956
1.017
1.084
1.074
1.203
1.212
1.373
1.164
1.203
1.045
24
8.40
ROIC%
22.50
22.61
25.29
28.19
28.61
31.12
30.57
32.93
35.61
36.46
24.55
32.93
29.59
10
19.99
Return on equity%
26.05
23.91
22.35
21.95
23.70
26.39
24.12
23.64
25.75
27.00
8.60
25.75
24.02
28
25.16
Return on assets%
24.63
24.34
24.28
24.66
22.02
24.22
27.00
29.48
27.23
25.86
29.48
27.00
24.65
38
0.46
EPSILS
0.27
0.30
0.31
0.35
0.33
0.38
0.39
0.38
0.39
0.44
0.47
5.86%
5.21%
—
5.90
EPS growth%
27.48
30.06
27.80
30.45
28.70
31.55
30.53
28.31
29.93
29.52
12.53
29.93
29.72
58
1.05
Bookvalue per shILS
0.25
0.24
0.21
0.20
0.21
0.18
0.16
0.15
0.15
0.14
0.51
(7.68%)
(6.20%)
—
0.60
FCF per shareILS
0.83
0.81
0.83
0.87
0.85
0.86
0.80
0.77
0.70
0.64
0.62
(5.55%)
(1.66%)
—
0.78
Dividend per shILS
0.62
0.69
0.68
0.66
0.77
0.88
0.86
1.01
1.04
1.03
0.31
6.05%
6.19%
—
6.53
Div yield (avg)%
10.18
12.80
13.80
12.08
11.56
11.13
13.14
10.73
10.22
9.42
14.55
10.73
11.34
91
16.84
Payout ratio%
11.15
13.89
12.44
14.26
14.57
12.25
14.66
15.73
18.40
19.10
26.27
15.73
14.42
47
31.65
Shares (diluted)M
49.36
53.46
60.45
63.25
64.35
65.20
74.90
75.59
75.72
88.47
32.86
6.58%
7.43%
91
23.45
Buyback yield%
20.79
21.92
24.63
21.66
23.54
24.62
26.80
24.65
26.68
28.26
11.65
26.68
24.63
52
0.594
D/E ratiox
0.167
0.169
0.177
0.194
0.221
0.241
0.249
0.255
0.259
0.304
0.857
0.255
0.231
67
21.77
Enterprise valueILS M
41.28
42.76
44.15
47.93
51.66
54.83
49.54
51.42
55.73
49.99
20.06
(0.66%)
2.29%
55
72.98
LT debtILS M
43.22
39.20
39.49
37.38
40.63
35.93
32.55
31.46
31.75
27.66
53.45
(7.40%)
(5.43%)
41
Revenue
ILS 72.65M
4.59%
1.00×
Cost of revenue
ILS 50.86M
4.59%
1.00×
Operating expenses
ILS 12.49M
4.62%
1.00×
Property and equipment
16.05%
Spread over hurdle
40.81%