28.14
RevenueILS M
112.8
118.4
124.0
131.2
137.6
147.0
156.7
168.3
180.1
196.3
29.43
7.37%
6.46%
91
27.21
Revenue growth%
20.39
19.49
20.87
21.19
20.27
18.12
20.35
17.71
19.44
20.61
18.15
19.44
20.31
35
2.50
Gross margin%
10.01
9.41
8.58
9.46
8.47
10.46
9.53
7.04
9.43
8.70
11.37
9.43
9.42
83
2.44
Operating margin%
33.90
36.34
33.81
32.41
32.30
30.14
29.01
26.66
26.13
23.95
6.78
26.66
31.22
76
25.38
Net margin%
0.40
0.40
0.40
0.40
1.68
2.57
3.76
4.89
4.26
4.52
13.47
4.26
2.13
88
29.54
P/E ratio (avg)x
36.06
35.64
33.41
36.57
33.78
36.71
37.94
36.39
37.53
36.51
34.91
36.71
36.45
84
36.69
EV/EBITx
24.88
26.98
28.32
30.45
29.35
28.20
28.13
26.92
30.78
32.87
34.71
28.20
28.26
11
16.52
FCF yield (avg)%
3.56
1.76
2.03
0.76
2.70
0.40
0.40
0.55
1.03
0.40
25.34
0.40
0.90
7
14.79
FCF margin%
7.84
9.35
10.19
9.77
8.73
8.57
6.45
3.83
2.28
0.46
23.61
3.83
8.20
62
1.117
FCF / Net incomex
1.202
1.338
1.301
1.315
1.523
1.607
1.493
1.418
1.344
1.487
1.043
1.487
1.381
90
17.88
ROIC%
15.78
15.52
13.23
15.60
17.64
15.05
17.01
15.11
12.83
9.99
6.59
15.05
15.31
6
17.48
Return on equity%
30.28
31.22
34.16
35.54
37.03
36.04
35.17
38.08
35.19
34.43
18.53
35.19
35.18
24
12.39
Return on assets%
24.74
22.50
22.01
23.25
24.70
22.90
24.15
22.25
21.60
19.68
26.58
22.25
22.70
32
12.22
EPSILS
6.06
5.85
6.60
7.25
8.16
7.84
7.76
8.44
9.58
8.99
13.53
1.95%
4.08%
—
3.11
EPS growth%
13.55
15.43
14.69
13.40
15.08
15.28
12.34
11.23
11.44
11.65
10.36
11.65
13.48
71
5.73
Bookvalue per shILS
10.34
11.17
11.27
11.99
11.29
11.02
10.95
10.74
11.14
12.54
13.45
2.13%
1.75%
—
14.65
FCF per shareILS
8.45
9.12
7.90
7.47
7.28
7.40
7.16
6.42
6.39
6.10
7.80
(3.48%)
(3.73%)
—
15.67
Dividend per shILS
14.68
15.77
16.12
18.52
20.26
19.05
21.61
24.97
23.39
25.50
2.90
4.71%
5.37%
—
8.88
Div yield (avg)%
14.34
17.01
15.92
16.02
17.70
20.19
21.23
23.74
25.05
23.24
28.12
23.24
18.95
59
29.96
Payout ratio%
12.67
9.70
8.99
7.38
7.22
9.22
8.19
6.58
8.97
6.44
25.29
8.19
8.58
19
12.53
Shares (diluted)M
23.53
24.41
28.97
29.28
32.29
33.13
32.71
33.60
33.41
38.72
12.38
3.70%
6.73%
89
18.68
Buyback yield%
21.82
20.33
22.21
21.93
19.23
21.19
22.96
25.26
25.67
24.33
29.05
24.33
22.07
93
0.399
D/E ratiox
1.291
1.381
1.368
1.329
1.476
1.391
1.301
1.332
1.472
1.573
0.412
1.391
1.375
45
13.95
Enterprise valueILS M
147.7
165.3
152.5
155.4
170.3
162.3
179.7
190.3
169.4
163.5
128.5
(0.81%)
1.37%
50
102.0
LT debtILS M
157.0
159.3
166.3
166.8
158.5
156.6
163.5
171.6
185.3
186.5
81.52
3.30%
1.30%
82
Revenue
ILS 196.3M
6.46%
1.00×
Cost of revenue
ILS 98.58M
6.56%
1.01×
Operating expenses
ILS 38.04M
6.54%
1.01×
Property and equipment
17.96%
Spread over hurdle
34.33%