19.99
RevenueILS M
14.90
15.85
17.16
18.38
19.93
21.13
22.36
24.03
25.38
26.59
20.90
5.94%
6.77%
64
15.03
Revenue growth%
26.31
29.26
31.43
31.13
33.01
30.26
28.95
26.04
23.61
24.50
3.35
26.04
29.10
61
14.07
Gross margin%
17.95
19.63
22.23
22.05
19.51
19.86
19.80
18.64
16.85
14.01
8.07
18.64
19.57
18
12.15
Operating margin%
35.98
33.77
32.50
34.93
37.16
35.21
35.62
35.66
36.98
36.43
15.10
35.66
35.64
35
19.91
Net margin%
33.68
32.60
35.05
35.13
36.27
39.14
38.27
39.94
38.00
39.73
12.61
39.14
37.14
20
24.24
P/E ratio (avg)x
15.52
14.35
12.95
13.11
14.14
13.88
12.34
13.33
13.15
13.40
8.989
13.33
13.36
6
10.07
EV/EBITx
13.80
14.87
15.15
16.13
16.03
15.62
15.95
16.27
15.60
14.56
20.53
15.62
15.61
89
18.51
FCF yield (avg)%
11.49
11.50
8.83
10.47
8.35
7.00
9.23
9.82
7.59
5.95
18.14
7.59
9.03
52
17.33
FCF margin%
23.85
22.99
22.08
20.35
23.34
22.94
21.46
22.35
23.92
22.08
6.80
22.35
22.65
54
0.449
FCF / Net incomex
0.444
0.466
0.421
0.421
0.474
0.471
0.511
0.492
0.458
0.443
1.397
0.471
0.462
92
22.83
ROIC%
30.42
30.03
32.57
32.65
34.86
37.63
37.14
36.47
33.51
32.99
16.97
36.47
33.25
29
13.46
Return on equity%
11.97
13.39
13.09
13.99
15.17
12.91
12.52
10.50
9.84
11.52
22.73
11.52
12.71
87
23.10
Return on assets%
6.08
3.38
5.17
7.26
7.45
4.92
4.74
5.91
6.32
5.66
12.57
5.66
5.78
32
1.33
EPSILS
2.08
2.13
2.02
1.87
1.77
1.57
1.58
1.74
1.63
1.48
1.46
(3.55%)
(4.42%)
—
16.23
EPS growth%
29.11
26.13
24.46
22.17
19.70
18.76
18.79
21.27
22.42
25.23
24.53
21.27
22.30
26
3.21
Bookvalue per shILS
2.82
3.04
2.94
3.13
2.91
2.84
3.15
3.59
4.13
4.06
1.71
6.90%
4.20%
—
3.00
FCF per shareILS
0.69
0.62
0.64
0.69
0.60
0.58
0.60
0.51
0.46
0.48
3.40
(4.17%)
(4.84%)
—
4.00
Dividend per shILS
1.40
1.25
1.11
1.18
1.10
1.06
0.98
0.83
0.88
0.90
2.90
(3.96%)
(5.53%)
—
26.52
Div yield (avg)%
6.82
8.50
10.53
10.81
8.44
11.34
12.68
13.20
13.65
12.47
29.89
12.68
11.08
48
2.42
Payout ratio%
31.88
31.27
34.00
31.72
31.62
33.41
30.55
29.61
26.70
25.79
25.07
29.61
31.45
89
4.910
Shares (diluted)M
3.445
3.496
3.353
3.266
3.396
2.906
2.533
2.303
2.476
2.466
5.052
(6.20%)
(4.40%)
10
10.53
Buyback yield%
22.05
19.08
17.96
15.17
15.84
17.87
18.24
19.52
20.46
22.87
28.41
19.52
18.66
7
0.913
D/E ratiox
1.612
1.570
1.842
2.130
2.468
2.945
3.391
3.713
3.660
3.781
0.600
3.660
2.707
60
6.285
Enterprise valueILS M
29.85
31.98
34.98
38.14
42.22
50.47
58.71
65.46
65.44
65.17
11.43
9.07%
9.77%
41
18.68
LT debtILS M
50.62
57.31
59.16
63.76
67.37
77.45
78.54
86.46
96.95
112.4
13.87
10.77%
10.23%
60
Revenue
ILS 26.59M
6.77%
1.00×
Cost of revenue
ILS 16.12M
7.02%
1.02×
Operating expenses
ILS 3.313M
6.40%
0.97×
Property and equipment
14.13%
Spread over hurdle
(0.94%)