14.13
RevenueILS M
22.45
23.61
24.61
25.05
26.09
26.47
27.27
28.75
30.08
30.91
15.81
3.45%
3.40%
25
24.17
Revenue growth%
6.72
5.49
5.22
4.30
6.62
8.95
8.22
7.91
6.23
6.41
5.74
7.91
6.52
40
22.17
Gross margin%
15.91
17.95
15.74
15.58
16.56
16.92
15.37
15.53
17.80
15.98
14.87
15.98
15.95
78
2.60
Operating margin%
15.78
12.87
14.57
14.37
13.68
15.37
12.65
13.03
12.71
13.83
13.07
13.03
13.75
56
2.68
Net margin%
7.02
8.59
7.13
8.79
7.75
8.40
10.07
11.26
9.39
12.28
17.79
10.07
8.69
8
19.86
P/E ratio (avg)x
25.71
28.13
29.78
32.83
30.48
31.19
35.61
38.18
35.67
37.06
27.80
35.67
32.01
61
16.36
EV/EBITx
20.38
22.20
19.63
17.16
18.60
18.47
16.99
18.35
17.99
15.66
17.46
17.99
18.41
64
28.49
FCF yield (avg)%
21.34
22.72
21.31
24.00
22.18
20.02
17.52
16.56
14.71
13.28
22.22
16.56
20.67
73
4.80
FCF margin%
23.00
25.66
27.39
30.21
27.27
28.03
28.62
29.54
30.79
28.37
9.75
28.62
28.20
50
1.484
FCF / Net incomex
1.961
1.941
1.927
1.934
1.995
2.252
2.556
2.716
2.888
3.285
0.488
2.716
2.124
37
18.76
ROIC%
31.31
32.48
34.01
35.96
35.64
32.96
31.63
31.40
31.43
28.79
22.19
31.43
32.06
92
17.11
Return on equity%
10.45
12.35
11.68
10.37
9.09
8.50
7.43
7.44
4.88
7.01
16.05
7.43
8.80
50
7.25
Return on assets%
20.60
18.88
20.58
19.78
17.94
15.12
13.50
14.54
15.02
16.04
3.65
15.02
16.99
87
0.57
EPSILS
1.11
1.09
1.12
1.25
1.32
1.27
1.21
1.11
1.05
0.97
0.61
(6.05%)
(0.41%)
—
25.41
EPS growth%
7.91
6.94
7.51
8.91
5.92
7.46
8.51
11.39
13.06
12.88
19.01
11.39
8.21
43
1.28
Bookvalue per shILS
0.22
0.25
0.29
0.33
0.37
0.37
0.43
0.42
0.41
0.39
1.34
1.18%
5.85%
—
0.52
FCF per shareILS
1.13
1.34
1.37
1.33
1.39
1.64
1.91
1.99
2.21
2.29
0.53
10.43%
8.74%
—
0.89
Dividend per shILS
1.08
1.14
1.35
1.41
1.50
1.56
1.68
1.64
1.75
1.97
0.37
5.64%
7.58%
—
21.60
Div yield (avg)%
37.57
36.74
33.99
34.72
35.10
35.31
35.59
36.46
37.92
39.69
20.67
36.46
36.03
83
15.40
Payout ratio%
2.87
2.62
1.06
1.92
1.19
2.45
0.40
2.17
1.31
0.40
11.17
1.31
1.62
13
8.595
Shares (diluted)M
8.762
8.984
8.368
8.358
9.747
10.72
11.48
12.68
13.12
15.20
8.259
9.30%
7.09%
76
21.69
Buyback yield%
27.88
27.65
28.84
28.75
29.13
26.32
27.30
24.35
22.51
22.83
15.78
24.35
27.48
47
0.188
D/E ratiox
0.348
0.310
0.289
0.270
0.266
0.237
0.228
0.245
0.263
0.292
0.496
0.245
0.268
16
30.08
Enterprise valueILS M
1.399
1.360
1.406
1.518
1.535
1.374
1.338
1.231
1.375
1.368
19.05
(2.27%)
0.36%
10
14.87
LT debtILS M
31.55
30.75
32.21
35.79
34.80
35.42
36.60
34.72
33.17
36.31
10.08
0.86%
0.67%
54
Revenue
ILS 30.91M
3.40%
1.00×
Cost of revenue
ILS 18.83M
3.08%
0.97×
Operating expenses
ILS 4.605M
4.27%
1.09×
Property and equipment
17.65%
Cash and investments
16.72%