39.49
RevenueILS M
66.08
67.47
66.96
67.22
67.82
68.15
67.40
68.49
66.96
68.77
43.22
0.28%
0.54%
8
18.16
Revenue growth%
21.07
19.59
18.39
18.65
17.35
17.69
17.30
17.04
16.15
17.93
29.88
17.30
17.81
42
29.43
Gross margin%
29.23
28.17
30.98
30.09
31.80
34.11
36.02
35.16
36.32
33.56
21.50
35.16
32.68
67
27.97
Operating margin%
14.99
12.67
14.26
15.58
13.83
16.12
15.14
12.48
13.40
15.53
16.35
15.14
14.62
25
4.97
Net margin%
0.85
1.04
0.40
0.40
0.40
0.52
0.86
3.19
4.95
5.53
4.63
3.19
0.85
85
28.30
P/E ratio (avg)x
8.006
8.602
7.493
7.429
8.167
7.349
8.042
8.833
9.158
9.719
33.74
8.833
8.104
18
35.94
EV/EBITx
13.33
14.16
14.11
15.40
15.96
18.78
20.64
22.23
21.66
25.16
22.30
21.66
17.37
58
13.51
FCF yield (avg)%
8.95
8.67
8.09
6.72
8.27
6.51
6.95
6.43
7.25
9.82
6.01
6.95
7.67
10
24.04
FCF margin%
7.58
10.56
12.37
15.07
14.15
11.75
13.42
15.19
14.58
15.62
20.76
14.58
13.79
47
1.220
FCF / Net incomex
1.705
1.763
1.823
1.930
2.028
2.122
2.062
1.832
1.708
1.758
1.300
1.832
1.828
29
4.76
ROIC%
18.94
19.96
19.41
17.18
16.44
16.24
15.71
15.14
13.45
12.48
3.92
15.14
16.34
51
22.22
Return on equity%
16.70
19.20
19.98
19.04
20.50
22.12
23.03
21.93
21.18
22.69
5.43
22.12
20.84
59
27.66
Return on assets%
18.64
15.95
18.59
18.11
20.76
22.93
20.41
18.54
16.72
14.70
21.38
18.54
18.57
26
0.52
EPSILS
1.06
1.04
1.18
1.23
1.43
1.72
1.91
1.92
2.05
2.35
0.54
10.48%
8.48%
—
25.62
EPS growth%
30.96
32.75
35.05
32.05
30.70
30.05
32.18
32.95
35.37
34.48
16.86
32.95
32.46
61
0.27
Bookvalue per shILS
0.58
0.62
0.59
0.65
0.61
0.67
0.72
0.69
0.71
0.76
0.38
4.48%
1.87%
—
0.57
FCF per shareILS
0.29
0.28
0.25
0.23
0.21
0.18
0.19
0.19
0.18
0.17
0.14
(4.06%)
(4.58%)
—
0.26
Dividend per shILS
0.40
0.45
0.42
0.38
0.34
0.34
0.34
0.31
0.33
0.30
0.36
(2.80%)
(3.66%)
—
5.41
Div yield (avg)%
22.98
21.18
23.76
25.33
25.76
23.33
24.16
24.54
22.60
24.64
6.31
24.16
23.96
52
27.06
Payout ratio%
32.78
34.85
37.08
36.52
39.27
41.91
44.01
46.69
45.31
42.77
6.40
44.01
40.59
40
47.44
Shares (diluted)M
46.03
44.92
49.72
52.93
48.12
47.09
44.91
40.89
38.37
44.03
47.50
(1.76%)
(0.98%)
6
24.93
Buyback yield%
18.10
20.51
19.45
19.05
19.51
21.80
21.96
24.12
27.09
27.38
10.88
24.12
21.15
61
0.345
D/E ratiox
1.129
1.193
1.029
0.911
0.935
0.917
0.976
0.884
0.838
0.869
1.764
0.884
0.926
24
41.30
Enterprise valueILS M
51.21
46.91
47.96
49.82
52.73
56.31
52.95
60.26
54.35
58.22
37.85
2.00%
2.27%
43
32.05
LT debtILS M
34.58
37.25
36.02
37.19
33.48
32.66
30.15
32.54
30.16
28.48
16.27
(3.18%)
(3.11%)
65
Revenue
ILS 68.77M
0.54%
1.00×
Cost of revenue
ILS 48.14M
0.70%
1.02×
Operating expenses
ILS 11.32M
0.58%
1.00×
Property and equipment
15.44%
Spread over hurdle
(1.77%)