50.64
RevenueILS M
156.3
160.6
168.5
177.3
186.5
195.4
207.5
213.0
217.6
227.7
53.97
4.07%
4.15%
42
27.62
Revenue growth%
21.63
22.64
25.28
26.50
27.91
29.11
28.35
30.38
27.92
28.34
19.38
28.35
27.91
31
4.50
Gross margin%
19.69
17.49
16.43
16.53
15.93
14.26
14.77
14.74
13.21
13.99
26.83
14.26
15.35
11
3.21
Operating margin%
16.82
19.28
18.68
17.43
17.73
19.45
17.79
18.18
19.66
19.85
10.68
19.45
18.43
9
4.85
Net margin%
29.15
27.49
28.37
30.67
29.24
27.65
28.27
26.95
27.22
28.71
12.92
27.65
28.32
58
30.98
P/E ratio (avg)x
12.28
13.24
12.81
12.69
12.05
13.47
13.17
12.81
12.16
13.41
7.410
13.17
12.81
78
16.33
EV/EBITx
30.51
29.56
30.91
32.47
34.36
35.46
35.09
40.02
39.64
44.33
24.62
39.64
34.72
10
6.32
FCF yield (avg)%
14.81
14.98
14.54
17.47
18.74
20.60
17.64
16.52
16.70
14.23
18.73
16.70
16.61
40
5.47
FCF margin%
21.91
22.72
22.43
21.94
21.33
22.82
19.94
17.15
18.83
18.99
22.01
18.99
21.62
75
1.279
FCF / Net incomex
1.064
1.153
1.387
1.610
1.588
1.636
1.888
2.094
2.255
2.497
1.727
2.094
1.623
69
4.20
ROIC%
27.26
29.25
30.63
28.08
27.93
25.02
22.32
20.76
18.71
15.77
23.43
20.76
26.14
22
12.86
Return on equity%
15.30
15.07
15.02
16.23
18.44
20.24
21.03
21.13
22.34
23.46
23.29
21.13
19.34
13
15.09
Return on assets%
5.46
6.70
6.20
7.52
8.42
11.39
13.44
14.20
15.94
14.97
8.14
14.20
9.90
87
3.40
EPSILS
1.68
1.51
1.41
1.43
1.45
1.62
1.60
1.64
1.73
1.84
3.68
4.90%
1.08%
—
13.83
EPS growth%
13.25
10.67
8.57
6.95
7.14
5.51
8.49
5.51
5.28
2.73
13.77
5.51
7.05
56
2.75
Bookvalue per shILS
3.55
3.79
3.52
3.93
3.84
3.91
3.85
4.28
4.51
5.15
3.93
6.04%
4.32%
—
2.45
FCF per shareILS
11.50
12.40
13.46
15.67
15.32
16.34
16.29
17.58
19.30
20.03
3.42
5.50%
7.13%
—
4.87
Dividend per shILS
7.41
7.69
8.16
9.34
9.73
10.24
10.63
12.27
14.45
17.13
1.75
11.97%
10.45%
—
15.47
Div yield (avg)%
24.53
21.84
22.99
24.00
21.68
19.65
18.11
18.61
17.91
18.49
21.18
18.49
20.66
9
10.16
Payout ratio%
16.44
16.15
16.44
15.71
17.74
19.13
18.37
20.59
20.07
17.95
28.07
19.13
17.85
63
24.45
Shares (diluted)M
31.90
30.37
30.45
32.41
31.30
29.94
28.90
33.10
32.85
30.64
24.13
(0.43%)
0.33%
84
3.00
Buyback yield%
20.89
18.41
19.53
18.94
17.31
15.15
17.59
18.25
20.19
21.91
14.41
18.25
18.68
65
1.277
D/E ratiox
1.053
1.178
1.205
1.362
1.265
1.220
1.180
1.313
1.226
1.340
0.821
1.226
1.223
29
106.9
Enterprise valueILS M
31.89
28.87
27.78
30.67
28.32
30.05
26.98
28.94
27.00
27.05
40.25
(0.91%)
(0.67%)
37
155.2
LT debtILS M
253.7
292.4
336.5
319.3
314.5
347.3
397.4
386.9
445.0
452.8
32.01
7.56%
7.36%
18
Revenue
ILS 227.7M
4.15%
1.00×
Cost of revenue
ILS 133.7M
4.19%
1.00×
Operating expenses
ILS 24.10M
5.25%
1.11×
Goodwill & intangibles
15.09%