58.47
RevenueILS M
39.82
42.94
46.33
50.13
53.35
55.97
61.30
65.73
69.04
75.33
60.02
7.15%
7.41%
75
3.77
Revenue growth%
7.48
7.96
6.29
9.21
7.76
7.88
6.76
7.08
5.97
3.70
19.84
6.76
7.28
36
21.81
Gross margin%
6.18
8.61
10.55
11.42
9.78
7.62
8.81
5.91
4.29
6.50
4.45
6.50
8.12
19
13.37
Operating margin%
8.30
8.39
5.94
4.03
2.98
0.61
1.04
2.69
5.29
5.07
8.19
2.69
4.55
41
29.43
Net margin%
24.92
23.19
24.83
27.32
26.44
27.72
25.08
24.66
22.13
24.79
24.23
24.79
24.87
19
33.01
P/E ratio (avg)x
11.54
11.85
12.40
12.36
10.89
11.07
11.10
11.61
11.42
12.04
31.42
11.42
11.57
89
20.95
EV/EBITx
38.26
42.74
46.18
44.42
45.24
51.82
49.18
54.14
61.42
70.25
30.16
54.14
47.68
18
28.59
FCF yield (avg)%
5.71
6.08
8.62
7.77
4.86
3.56
5.87
5.42
4.09
6.80
22.70
5.42
5.79
68
3.29
FCF margin%
0.96
0.45
0.40
0.40
0.40
0.40
2.12
1.37
3.35
0.40
17.36
1.37
0.42
26
1.277
FCF / Net incomex
1.135
1.316
1.281
1.307
1.316
1.453
1.437
1.620
1.882
2.062
1.162
1.620
1.377
64
4.75
ROIC%
6.00
8.51
7.16
6.67
3.77
4.23
3.32
1.74
4.50
6.71
11.26
4.23
5.25
20
22.65
Return on equity%
18.34
21.03
23.95
23.14
22.76
22.50
25.09
22.28
19.69
22.25
2.84
22.28
22.39
64
29.68
Return on assets%
0.40
2.91
0.42
1.14
0.99
0.40
0.40
2.20
0.40
3.05
13.49
0.40
0.70
84
0.89
EPSILS
1.59
1.77
2.01
2.30
2.32
2.54
2.73
3.24
3.34
3.20
1.00
6.64%
8.88%
—
24.54
EPS growth%
4.31
5.89
8.23
8.25
8.48
6.29
5.05
7.39
6.50
7.07
12.64
6.50
6.78
54
0.73
Bookvalue per shILS
0.89
0.96
1.05
1.11
1.26
1.28
1.45
1.57
1.67
1.94
0.24
9.00%
9.57%
—
0.84
FCF per shareILS
0.33
0.38
0.42
0.48
0.52
0.57
0.65
0.64
0.64
0.74
0.85
7.37%
10.28%
—
0.74
Dividend per shILS
0.96
1.03
1.03
1.14
1.19
1.42
1.58
1.58
1.56
1.84
0.77
9.17%
7.97%
—
17.81
Div yield (avg)%
7.40
5.40
5.45
7.15
9.53
8.96
9.22
8.63
5.80
3.58
25.78
8.63
7.27
10
7.93
Payout ratio%
16.33
18.64
19.93
17.02
19.93
22.92
25.89
27.60
30.16
27.98
29.78
27.60
21.42
88
29.51
Shares (diluted)M
43.03
41.29
39.93
39.16
45.62
49.07
55.70
57.63
58.44
57.08
30.77
4.58%
3.17%
38
29.19
Buyback yield%
32.33
31.92
30.93
28.17
26.90
26.77
24.98
27.46
29.00
31.24
28.76
27.46
28.58
52
1.375
D/E ratiox
0.766
0.715
0.754
0.717
0.753
0.840
0.854
0.789
0.772
0.689
0.600
0.789
0.760
27
33.98
Enterprise valueILS M
74.98
72.43
69.91
72.49
64.95
65.15
63.10
67.00
59.23
63.99
15.52
(0.30%)
(0.99%)
35
25.02
LT debtILS M
71.95
74.40
74.02
81.64
85.53
97.43
102.4
103.6
114.6
126.0
37.56
8.05%
7.29%
52
Revenue
ILS 75.33M
7.41%
1.00×
Cost of revenue
ILS 48.44M
7.62%
1.02×
Operating expenses
ILS 9.242M
7.31%
0.99×
Goodwill & intangibles
16.86%