112.6
RevenueILS M
344.2
364.9
380.7
395.7
419.7
442.7
458.8
485.7
511.3
530.1
115.7
4.78%
4.93%
63
19.72
Revenue growth%
18.89
21.71
19.76
20.92
20.80
18.13
18.14
19.30
18.58
20.73
7.85
18.58
19.53
69
20.70
Gross margin%
4.44
4.83
7.82
5.96
6.95
5.35
3.70
2.46
2.93
1.38
8.33
2.93
4.63
72
2.33
Operating margin%
7.13
8.63
7.84
8.04
10.15
8.68
10.54
10.05
9.12
10.63
14.57
10.05
8.90
79
20.30
Net margin%
19.25
18.52
19.45
22.17
24.80
22.13
21.82
21.15
23.28
22.81
6.21
22.13
21.97
78
31.45
P/E ratio (avg)x
31.46
35.54
34.07
34.15
37.91
41.30
45.79
48.38
46.40
46.12
21.41
46.12
39.61
40
7.723
EV/EBITx
36.74
36.55
35.71
31.84
29.63
27.22
28.89
25.42
27.81
25.86
34.01
27.22
29.26
61
12.71
FCF yield (avg)%
2.20
1.16
0.40
2.43
2.00
0.40
0.40
0.40
0.40
0.40
21.59
0.40
0.40
64
25.71
FCF margin%
12.83
15.12
16.95
16.31
18.32
19.36
20.90
20.36
17.64
17.57
28.16
19.36
17.60
67
0.150
FCF / Net incomex
0.136
0.129
0.128
0.126
0.122
0.109
0.094
0.098
0.091
0.093
1.256
0.094
0.116
6
23.71
ROIC%
7.69
6.63
6.32
3.41
2.30
1.97
0.40
0.61
2.19
3.80
29.75
1.97
2.85
74
17.07
Return on equity%
7.76
9.29
10.41
9.17
8.10
10.52
8.99
6.07
3.54
3.16
3.60
6.07
8.54
75
28.24
Return on assets%
25.16
25.15
27.54
24.57
26.95
24.73
22.26
21.82
24.04
23.29
19.82
23.29
24.65
65
0.05
EPSILS
0.19
0.20
0.21
0.24
0.25
0.25
0.27
0.25
0.28
0.30
0.05
4.25%
6.62%
—
22.98
EPS growth%
16.71
17.07
14.25
14.60
16.64
16.28
18.74
16.44
14.33
14.62
9.98
16.28
16.36
75
0.21
Bookvalue per shILS
0.07
0.07
0.08
0.08
0.07
0.07
0.08
0.09
0.10
0.09
0.06
4.05%
1.74%
—
0.28
FCF per shareILS
0.08
0.08
0.10
0.10
0.11
0.13
0.13
0.15
0.17
0.18
0.14
11.62%
9.29%
—
0.19
Dividend per shILS
0.23
0.24
0.22
0.21
0.18
0.19
0.18
0.17
0.16
0.15
0.27
(3.77%)
(4.83%)
—
17.66
Div yield (avg)%
17.93
18.14
15.59
13.97
14.01
14.73
16.58
16.15
15.81
17.51
8.24
16.15
15.98
28
8.92
Payout ratio%
12.03
14.94
13.59
12.41
11.57
9.97
9.25
7.36
7.62
9.31
23.95
9.25
10.77
76
0.854
Shares (diluted)B
1.232
1.444
1.490
1.626
1.583
1.556
1.801
2.124
2.289
2.161
0.850
6.43%
5.57%
88
21.32
Buyback yield%
17.69
15.16
12.88
14.93
16.57
17.48
16.94
15.63
15.01
17.60
15.61
16.94
16.10
81
1.232
D/E ratiox
0.821
0.885
0.871
0.808
0.837
0.860
0.925
0.840
0.894
0.852
0.717
0.860
0.856
71
183.7
Enterprise valueILS M
89.07
86.72
82.38
88.20
86.29
87.10
86.13
87.68
89.02
84.76
364.7
(0.36%)
(1.18%)
10
186.5
LT debtILS M
97.50
94.18
99.68
106.5
99.65
93.08
88.51
99.95
97.84
103.6
253.8
0.78%
0.28%
65
Revenue
ILS 530.1M
4.93%
1.00×
Cost of revenue
ILS 353.8M
4.94%
1.00×
Operating expenses
ILS 73.92M
5.23%
1.03×
Cash and investments
17.42%