163.0
RevenueILS M
117.7
121.5
128.7
136.3
144.3
150.6
156.6
162.2
164.8
167.4
170.9
3.02%
4.10%
84
4.35
Revenue growth%
8.45
11.38
13.11
10.59
10.22
9.69
8.47
7.07
5.75
4.87
25.46
7.07
9.08
7
27.69
Gross margin%
28.93
31.12
32.33
30.65
31.87
29.33
29.39
28.55
29.82
27.00
22.32
29.33
29.60
72
7.00
Operating margin%
24.31
25.36
27.66
27.23
27.67
27.10
27.50
28.59
27.49
30.06
24.55
27.50
27.50
30
25.73
Net margin%
3.79
4.51
1.83
1.49
0.40
2.49
0.40
0.40
3.22
1.84
5.67
1.84
1.83
82
15.03
P/E ratio (avg)x
21.25
21.43
24.91
24.09
25.51
29.44
33.20
32.04
32.02
33.28
34.33
32.04
27.48
16
16.62
EV/EBITx
38.05
41.41
48.94
51.64
53.31
61.36
74.13
85.90
90.99
103.0
6.737
85.90
57.34
84
20.72
FCF yield (avg)%
22.59
23.90
24.78
23.05
20.63
21.89
23.87
26.16
24.62
21.90
15.33
23.87
23.46
62
27.07
FCF margin%
16.93
16.43
16.42
14.83
14.38
12.66
15.19
12.20
11.12
11.66
9.63
12.20
14.60
60
1.426
FCF / Net incomex
1.844
1.895
2.120
2.440
2.619
2.481
2.542
2.572
2.810
3.298
1.442
2.572
2.511
38
12.37
ROIC%
30.95
31.87
30.04
29.29
26.74
25.69
23.44
24.84
25.91
24.74
14.34
24.84
26.32
56
26.79
Return on equity%
4.11
3.81
2.19
3.96
6.88
4.67
3.89
4.93
7.57
10.44
22.41
4.93
4.39
39
3.82
Return on assets%
3.97
6.18
4.73
2.33
0.40
1.30
0.44
1.80
3.69
4.20
19.25
1.80
3.01
51
0.49
EPSILS
0.30
0.31
0.32
0.34
0.32
0.28
0.26
0.24
0.25
0.26
0.54
(3.89%)
(0.70%)
—
15.84
EPS growth%
15.23
14.94
13.60
13.14
10.24
9.97
9.59
12.29
12.24
12.43
7.98
12.24
12.36
26
0.62
Bookvalue per shILS
0.47
0.44
0.50
0.56
0.63
0.66
0.62
0.70
0.75
0.86
0.45
6.40%
7.43%
—
0.86
FCF per shareILS
0.38
0.38
0.41
0.45
0.44
0.46
0.51
0.57
0.55
0.63
0.87
7.47%
4.78%
—
0.36
Dividend per shILS
0.76
0.83
0.76
0.83
0.82
0.76
0.71
0.70
0.71
0.74
0.71
(1.96%)
(0.17%)
—
7.16
Div yield (avg)%
12.80
15.59
14.93
16.05
18.45
18.39
16.72
19.26
17.21
19.65
13.48
18.39
16.96
79
4.73
Payout ratio%
17.53
19.60
21.60
21.82
23.84
23.39
24.57
26.25
26.56
26.45
11.12
26.25
23.61
8
126.6
Shares (diluted)M
228.3
254.2
307.3
331.0
381.5
438.7
439.1
486.5
538.0
559.8
126.9
7.97%
9.52%
58
12.56
Buyback yield%
35.51
35.79
38.01
37.27
37.18
36.87
38.04
40.44
41.54
39.42
7.41
39.42
37.64
86
0.891
D/E ratiox
0.832
0.887
0.811
0.849
0.824
0.748
0.785
0.818
0.912
0.935
1.333
0.818
0.828
51
32.05
Enterprise valueILS M
36.61
33.17
32.06
30.29
31.99
33.63
35.29
35.76
31.28
29.99
12.50
(1.28%)
(2.62%)
86
162.8
LT debtILS M
66.19
72.18
70.59
69.78
70.65
71.73
72.29
69.98
60.39
60.47
74.74
(3.06%)
(1.22%)
76
Revenue
ILS 167.4M
4.10%
1.00×
Cost of revenue
ILS 96.95M
4.44%
1.03×
Operating expenses
ILS 25.14M
3.56%
0.95×
Goodwill & intangibles
17.44%