14.87
RevenueILS M
18.35
19.65
21.49
23.54
25.11
26.75
28.10
29.95
31.91
34.07
16.65
6.30%
7.15%
52
6.42
Revenue growth%
21.65
24.24
25.03
27.66
25.20
25.68
24.40
23.51
21.63
19.73
3.70
23.51
24.32
75
15.22
Gross margin%
10.67
11.07
13.69
13.94
14.31
11.75
11.88
9.78
11.97
14.89
17.13
11.88
11.92
18
9.10
Operating margin%
8.18
9.89
12.19
9.80
10.49
8.25
7.23
5.83
4.36
4.74
8.78
5.83
8.21
68
11.95
Net margin%
17.33
14.85
17.57
17.50
20.40
17.82
16.34
14.80
13.04
12.91
26.59
14.80
16.83
37
14.95
P/E ratio (avg)x
47.88
48.47
52.62
52.81
53.94
52.21
59.63
61.87
61.50
69.97
7.314
61.50
53.37
8
6.975
EV/EBITx
29.31
30.53
30.48
33.95
33.70
36.74
36.97
42.38
47.02
48.63
30.90
42.38
35.34
14
23.87
FCF yield (avg)%
24.89
26.66
29.44
31.13
33.85
33.82
31.48
33.77
35.89
36.98
20.53
33.82
32.63
68
9.01
FCF margin%
14.85
15.51
12.93
13.76
15.37
15.01
14.63
11.74
13.15
12.65
28.93
13.15
14.19
70
0.823
FCF / Net incomex
1.122
1.127
1.005
0.918
0.842
0.866
0.925
0.884
0.879
0.930
0.132
0.884
0.921
15
27.28
ROIC%
28.41
26.21
28.99
28.90
29.31
28.20
29.84
31.17
32.27
32.99
29.42
31.17
29.15
25
7.33
Return on equity%
19.14
19.03
17.49
19.95
20.57
19.71
17.25
19.91
17.17
16.27
4.71
17.25
19.08
80
5.99
Return on assets%
11.46
12.22
11.89
13.09
11.41
14.22
11.24
10.07
12.57
13.90
7.60
12.57
12.05
57
0.62
EPSILS
0.95
0.95
0.98
1.11
1.02
1.07
1.16
1.09
1.12
1.27
0.68
4.42%
2.82%
—
15.63
EPS growth%
30.17
31.70
32.44
31.04
28.84
28.41
26.64
26.45
27.38
29.39
20.74
27.38
29.12
16
0.35
Bookvalue per shILS
1.01
0.97
0.95
1.07
1.11
1.29
1.33
1.43
1.46
1.51
0.44
6.41%
5.34%
—
0.75
FCF per shareILS
0.43
0.47
0.49
0.49
0.56
0.57
0.68
0.68
0.76
0.73
0.30
5.38%
7.36%
—
0.96
Dividend per shILS
0.22
0.22
0.21
0.24
0.26
0.26
0.29
0.31
0.35
0.38
0.38
8.04%
5.73%
—
4.04
Div yield (avg)%
9.05
8.51
10.78
8.29
8.81
10.24
8.38
9.99
10.12
7.85
22.87
9.99
8.93
44
14.57
Payout ratio%
27.78
30.70
30.52
29.31
29.35
27.65
25.52
26.64
23.93
23.26
8.96
25.52
27.71
29
11.68
Shares (diluted)M
8.631
8.327
9.110
8.739
9.678
10.69
9.755
9.187
10.23
11.25
11.57
3.05%
1.92%
89
24.06
Buyback yield%
19.94
17.20
19.45
17.24
18.13
19.05
17.02
16.13
18.74
18.84
14.48
18.74
18.44
39
0.737
D/E ratiox
1.212
1.257
1.126
0.995
0.933
0.986
0.846
0.843
0.839
0.874
0.322
0.846
0.959
70
2.721
Enterprise valueILS M
32.16
30.11
32.50
33.97
36.85
35.26
36.22
38.81
38.92
37.92
17.30
0.57%
2.72%
72
2.167
LT debtILS M
23.59
23.24
22.81
23.69
22.16
25.44
26.80
27.55
25.47
27.86
26.63
4.69%
2.43%
53
Revenue
ILS 34.07M
7.15%
1.00×
Cost of revenue
ILS 18.80M
6.81%
0.97×
Operating expenses
ILS 7.550M
7.83%
1.07×
Property and equipment
15.57%