19.43
RevenueILS M
74.69
76.53
82.17
85.75
88.65
94.54
101.2
105.1
112.1
117.5
20.67
5.79%
5.14%
77
8.27
Revenue growth%
8.03
6.23
4.54
4.68
2.48
4.60
6.36
4.72
5.45
4.39
28.39
4.72
4.70
35
7.45
Gross margin%
15.19
13.94
15.76
17.91
18.25
20.20
18.39
17.66
17.50
15.49
3.03
17.66
17.58
35
12.89
Operating margin%
17.72
20.30
17.39
14.44
16.98
16.09
17.38
15.27
16.62
17.07
5.40
16.62
17.02
21
3.20
Net margin%
16.96
16.48
14.84
15.03
17.49
19.76
21.85
21.47
22.40
22.17
29.79
21.85
18.63
88
35.90
P/E ratio (avg)x
34.42
34.95
35.33
36.91
34.46
39.40
43.44
46.37
48.63
54.89
29.36
46.37
38.16
54
28.70
EV/EBITx
32.56
36.91
44.72
51.63
51.90
55.56
66.78
65.52
79.44
80.45
36.82
66.78
53.73
89
11.25
FCF yield (avg)%
16.55
18.27
18.92
16.54
13.96
11.52
8.95
9.59
12.25
9.48
20.79
9.59
13.11
24
14.97
FCF margin%
15.00
12.58
9.62
7.09
4.31
1.54
1.18
0.40
1.66
0.68
4.25
1.18
2.98
79
1.496
FCF / Net incomex
0.463
0.417
0.431
0.403
0.380
0.368
0.382
0.355
0.318
0.299
1.368
0.355
0.381
7
19.94
ROIC%
28.38
27.82
27.93
25.64
26.26
28.45
29.99
27.55
27.50
29.75
21.43
28.45
27.88
46
21.29
Return on equity%
28.22
28.69
31.47
29.49
27.09
29.60
31.96
31.54
32.89
30.30
14.93
31.54
29.95
31
9.65
Return on assets%
2.61
0.40
1.49
0.40
0.40
0.40
0.40
0.40
1.31
3.06
9.49
0.40
0.40
73
1.22
EPSILS
0.59
0.63
0.63
0.65
0.64
0.60
0.66
0.76
0.87
0.95
1.29
8.27%
5.02%
—
4.36
EPS growth%
6.34
5.86
5.91
5.88
7.99
9.27
8.00
6.83
9.51
7.25
6.50
8.00
7.04
93
0.74
Bookvalue per shILS
1.50
1.59
1.70
1.94
1.96
1.92
2.13
2.19
2.32
2.70
0.46
6.59%
7.89%
—
0.51
FCF per shareILS
0.81
0.88
0.91
0.98
1.07
1.15
1.11
1.03
0.94
0.86
1.39
(4.15%)
1.05%
—
1.33
Dividend per shILS
0.56
0.59
0.53
0.52
0.52
0.48
0.50
0.49
0.52
0.48
1.26
(1.61%)
(1.86%)
—
3.41
Div yield (avg)%
5.11
4.18
6.68
5.19
7.02
7.90
9.32
11.63
10.26
11.16
24.30
10.26
7.46
7
21.81
Payout ratio%
19.25
18.65
16.68
17.45
18.56
16.46
18.55
18.80
18.43
20.27
25.28
18.55
18.55
5
38.56
Shares (diluted)M
26.20
26.52
26.33
24.25
24.67
21.46
19.34
20.59
20.66
18.16
39.34
(5.94%)
(4.20%)
44
7.09
Buyback yield%
14.71
13.21
14.71
15.62
13.72
14.48
17.32
15.82
16.05
15.68
29.61
15.82
15.17
14
0.445
D/E ratiox
1.398
1.458
1.351
1.253
1.111
1.040
1.136
1.160
1.277
1.316
0.978
1.160
1.265
89
45.16
Enterprise valueILS M
145.3
167.6
163.3
195.6
194.6
195.3
210.5
213.5
213.9
217.3
5.378
2.23%
5.40%
65
52.79
LT debtILS M
19.40
19.14
21.63
22.76
23.56
28.13
31.78
37.30
38.78
37.36
12.60
9.66%
6.46%
9
Revenue
ILS 117.5M
5.14%
1.00×
Cost of revenue
ILS 73.68M
5.28%
1.01×
Operating expenses
ILS 28.78M
4.98%
0.98×
Property and equipment
16.31%
Spread over hurdle
(1.39%)