7.598
RevenueILS M
42.96
44.38
44.33
46.07
47.96
47.92
49.03
49.41
49.48
49.55
8.296
0.66%
1.63%
40
2.69
Revenue growth%
12.94
11.90
13.30
10.94
10.90
13.86
12.27
14.06
15.61
15.64
28.62
14.06
13.12
89
7.85
Gross margin%
1.12
0.40
0.40
0.40
0.40
2.44
1.31
1.99
1.91
1.83
12.49
1.91
1.21
90
21.54
Operating margin%
26.00
28.63
27.15
29.34
26.59
24.13
24.38
21.93
24.56
27.09
22.40
24.38
26.30
13
21.41
Net margin%
20.43
21.70
23.48
22.48
22.07
22.05
24.41
23.63
22.38
22.13
9.67
22.38
22.26
72
37.65
P/E ratio (avg)x
17.08
19.69
18.69
17.17
17.55
18.88
19.67
20.46
23.19
24.90
35.03
20.46
19.28
84
6.670
EV/EBITx
14.63
14.63
15.39
15.33
15.59
17.47
17.19
18.59
20.65
22.75
10.45
18.59
16.39
60
26.73
FCF yield (avg)%
18.29
17.12
15.45
15.28
15.48
14.12
12.96
15.30
15.93
16.13
29.22
15.30
15.47
26
19.34
FCF margin%
13.51
16.11
14.52
16.27
13.71
14.57
13.30
15.95
13.97
13.22
22.66
13.97
14.24
45
0.156
FCF / Net incomex
0.687
0.636
0.663
0.642
0.623
0.666
0.688
0.665
0.736
0.817
0.235
0.688
0.666
92
18.31
ROIC%
4.94
6.48
6.87
6.21
7.51
6.13
6.31
6.67
8.01
7.19
9.64
6.67
6.57
83
7.64
Return on equity%
16.63
18.06
18.92
19.40
20.24
22.49
21.44
21.88
19.25
18.27
21.59
21.44
19.32
40
10.17
Return on assets%
12.44
13.84
12.73
12.77
14.68
13.21
11.28
13.66
12.86
10.85
17.82
12.86
12.81
48
0.88
EPSILS
0.44
0.40
0.40
0.40
0.46
0.50
0.54
0.51
0.54
0.53
0.92
2.85%
2.13%
—
10.27
EPS growth%
1.54
2.74
5.23
4.17
6.68
5.12
7.41
7.33
5.74
8.63
18.16
7.33
5.49
95
0.53
Bookvalue per shILS
1.60
1.69
1.68
1.75
1.74
1.81
1.91
2.14
2.11
2.12
1.95
3.95%
3.04%
—
1.69
FCF per shareILS
2.20
2.49
2.90
3.06
3.07
3.56
3.49
3.52
3.43
3.43
1.74
2.27%
5.53%
—
1.53
Dividend per shILS
0.52
0.49
0.50
0.54
0.62
0.71
0.69
0.76
0.87
0.84
1.80
6.42%
5.29%
—
28.22
Div yield (avg)%
7.49
6.73
8.93
6.11
3.63
5.77
4.59
4.00
4.97
5.68
9.27
4.97
5.73
68
10.70
Payout ratio%
19.59
22.02
21.20
21.74
24.55
25.41
27.91
27.86
29.62
30.75
29.83
27.91
24.98
34
10.24
Shares (diluted)M
19.64
20.27
23.50
24.15
23.14
27.22
29.58
33.89
37.73
37.65
10.63
10.22%
8.12%
47
26.59
Buyback yield%
24.75
23.75
24.12
24.16
24.57
24.89
22.59
24.43
24.16
23.47
5.69
24.16
24.16
13
0.366
D/E ratiox
0.964
0.952
0.866
0.832
0.876
0.769
0.813
0.752
0.835
0.833
1.461
0.813
0.834
30
23.32
Enterprise valueILS M
46.40
50.38
59.40
60.37
72.38
72.10
80.22
85.69
102.5
113.2
27.03
9.37%
11.19%
78
33.08
LT debtILS M
40.30
41.43
44.73
44.94
44.31
44.60
43.14
46.34
53.82
63.53
12.53
7.47%
4.16%
95
Revenue
ILS 49.55M
1.63%
1.00×
Cost of revenue
ILS 27.18M
1.51%
0.99×
Operating expenses
ILS 12.31M
1.66%
1.00×
Property and equipment
18.36%
Return on capital
106.08%
Spread over hurdle
99.82%