75.51
RevenueILS M
213.4
221.1
222.6
232.4
241.9
242.8
242.3
244.8
245.2
248.0
80.78
0.50%
1.83%
54
8.51
Revenue growth%
11.46
14.32
12.02
9.06
10.46
12.47
10.50
9.70
11.94
12.41
29.66
11.94
11.70
44
13.59
Gross margin%
21.03
21.94
21.82
21.63
19.57
21.34
18.46
18.23
16.10
17.73
8.74
18.23
20.30
14
16.37
Operating margin%
18.26
18.71
16.02
18.71
19.24
17.79
16.00
15.71
18.13
15.75
8.51
16.00
17.96
62
23.65
Net margin%
24.51
26.82
28.69
28.22
29.51
30.66
33.56
31.64
30.06
29.46
9.54
30.66
29.49
93
17.90
P/E ratio (avg)x
34.37
33.07
37.08
41.45
43.07
49.60
55.76
66.55
77.84
77.19
28.01
66.55
46.34
72
28.86
EV/EBITx
42.42
44.49
49.31
44.12
48.59
50.54
48.78
51.48
54.24
51.83
20.50
51.48
49.05
5
14.59
FCF yield (avg)%
14.88
13.64
16.19
18.75
15.79
17.17
16.68
16.14
14.36
15.12
24.45
16.14
15.96
5
25.55
FCF margin%
16.78
18.85
19.22
19.76
22.69
23.39
22.55
21.49
18.65
19.91
6.40
21.49
19.83
83
0.789
FCF / Net incomex
0.784
0.842
0.927
1.005
1.015
1.039
1.067
1.200
1.214
1.245
1.396
1.200
1.027
84
25.82
ROIC%
35.45
34.00
35.80
35.24
35.46
34.38
33.66
34.71
31.86
29.66
7.86
33.66
34.55
36
15.09
Return on equity%
24.52
23.29
23.76
26.69
28.94
27.84
25.79
27.32
27.68
29.53
17.01
27.68
27.00
25
2.68
Return on assets%
10.46
11.02
9.26
10.53
10.31
8.50
9.16
8.60
9.17
7.54
19.10
8.60
9.22
38
0.18
EPSILS
1.31
1.36
1.50
1.63
1.76
1.97
2.34
2.63
2.83
2.99
0.18
11.13%
9.88%
—
8.27
EPS growth%
13.63
14.20
12.90
15.33
16.24
17.70
17.61
19.59
20.64
23.29
26.75
19.59
16.92
24
0.21
Bookvalue per shILS
0.60
0.59
0.53
0.53
0.53
0.49
0.49
0.46
0.43
0.39
0.83
(6.25%)
(4.90%)
—
0.45
FCF per shareILS
1.01
1.06
1.13
1.23
1.16
1.18
1.04
1.02
1.11
1.22
1.10
1.01%
2.44%
—
0.87
Dividend per shILS
0.49
0.57
0.61
0.71
0.79
0.83
0.84
0.92
0.98
1.06
0.25
6.12%
9.58%
—
10.16
Div yield (avg)%
7.87
8.66
6.19
7.93
5.66
3.86
0.98
0.40
0.40
0.53
27.08
0.53
4.76
65
6.67
Payout ratio%
12.17
13.38
11.53
13.50
16.09
18.75
18.49
18.16
19.69
17.34
20.85
18.49
16.72
25
182.0
Shares (diluted)M
180.8
165.1
169.5
161.5
159.7
154.0
161.6
158.8
167.9
174.8
182.8
1.82%
0.19%
34
5.75
Buyback yield%
21.53
19.13
20.25
18.79
19.32
18.93
19.53
19.56
19.52
20.83
23.92
19.53
19.53
75
1.488
D/E ratiox
0.408
0.428
0.477
0.463
0.513
0.571
0.572
0.676
0.652
0.672
1.366
0.652
0.542
49
63.57
Enterprise valueILS M
65.51
67.43
65.50
69.60
67.07
78.70
81.84
84.04
82.45
92.39
124.9
6.62%
4.85%
23
162.0
LT debtILS M
13.67
13.91
13.08
12.47
13.06
13.10
11.84
12.41
13.21
11.90
101.7
(1.85%)
(2.39%)
30
Revenue
ILS 248.0M
1.83%
1.00×
Cost of revenue
ILS 125.9M
2.23%
1.04×
Operating expenses
ILS 42.09M
1.43%
0.96×
Cash and investments
16.35%
Spread over hurdle
59.54%