15.03
RevenueILS M
33.08
34.02
34.61
36.12
38.10
39.77
42.06
44.61
45.87
48.50
16.61
4.95%
4.51%
68
12.36
Revenue growth%
8.71
7.83
9.84
8.50
11.26
13.03
15.08
17.37
17.69
18.47
5.82
17.37
12.15
40
4.82
Gross margin%
18.10
19.71
19.26
21.31
24.04
25.88
22.95
25.33
22.80
24.63
12.10
24.63
22.87
16
22.05
Operating margin%
23.11
24.20
21.83
22.14
20.72
22.46
21.63
23.12
22.63
25.11
8.93
22.63
22.55
60
28.39
Net margin%
23.43
22.41
19.49
18.38
18.72
16.00
17.96
16.62
17.92
17.44
15.78
17.44
18.17
45
6.921
P/E ratio (avg)x
20.57
18.40
17.76
18.20
16.70
16.46
15.40
14.40
14.28
12.88
9.347
14.40
16.58
22
13.25
EV/EBITx
22.77
24.47
24.75
26.09
28.53
28.36
32.65
32.34
34.33
37.85
20.80
32.65
28.44
70
27.00
FCF yield (avg)%
6.15
3.57
4.66
4.28
5.26
3.31
6.29
8.60
6.89
4.47
18.20
6.29
4.96
21
24.36
FCF margin%
19.47
20.09
19.24
18.87
20.04
17.14
19.52
21.77
21.60
21.11
29.65
21.11
19.78
27
0.577
FCF / Net incomex
1.746
1.689
1.496
1.540
1.458
1.321
1.386
1.395
1.300
1.323
0.710
1.323
1.426
75
28.84
ROIC%
25.01
23.81
23.39
22.59
20.77
18.84
17.47
20.42
17.84
18.26
14.46
18.26
20.59
20
17.13
Return on equity%
7.99
5.88
7.10
5.41
7.19
9.74
9.48
8.93
7.67
9.33
16.79
9.33
7.83
56
8.19
Return on assets%
12.12
11.98
9.16
6.23
8.00
5.48
5.18
7.46
4.58
6.28
25.58
5.48
6.87
31
0.50
EPSILS
0.41
0.44
0.44
0.47
0.46
0.41
0.37
0.38
0.36
0.33
0.52
(6.78%)
(1.61%)
—
19.01
EPS growth%
5.46
4.25
4.39
5.11
3.52
0.80
2.27
4.36
5.36
4.55
17.81
4.36
4.37
27
0.61
Bookvalue per shILS
0.83
0.89
0.82
0.78
0.82
0.89
0.83
0.80
0.84
0.75
0.38
(1.81%)
(0.51%)
—
0.19
FCF per shareILS
0.64
0.60
0.63
0.62
0.54
0.51
0.51
0.54
0.50
0.51
0.63
(1.08%)
(2.05%)
—
0.31
Dividend per shILS
0.64
0.69
0.69
0.67
0.77
0.88
0.95
1.05
1.17
1.15
0.26
8.41%
5.67%
—
19.32
Div yield (avg)%
17.87
19.59
22.37
22.32
21.47
24.19
22.49
22.50
24.88
24.32
12.88
24.19
22.43
45
5.43
Payout ratio%
28.11
25.74
24.10
21.94
22.25
22.59
22.79
21.77
23.28
25.04
12.87
22.79
23.03
54
26.98
Shares (diluted)M
27.03
29.40
29.66
29.09
28.48
31.86
37.00
39.94
46.29
51.10
26.04
12.40%
6.64%
64
24.85
Buyback yield%
27.20
24.61
23.87
21.31
22.67
22.90
21.90
21.57
20.86
20.69
11.61
21.57
22.29
40
0.596
D/E ratiox
0.894
0.866
0.815
0.776
0.800
0.816
0.877
0.855
0.909
0.910
1.111
0.877
0.860
55
7.204
Enterprise valueILS M
38.20
43.34
47.96
56.10
58.73
60.08
67.84
72.93
79.71
89.93
26.43
8.89%
8.71%
80
30.36
LT debtILS M
50.78
51.62
52.31
60.09
62.29
74.89
77.15
84.98
94.27
110.8
30.95
12.21%
9.91%
66
Revenue
ILS 48.50M
4.51%
1.00×
Cost of revenue
ILS 27.39M
4.09%
0.96×
Operating expenses
ILS 9.151M
5.06%
1.05×
Cash and investments
20.01%
Return on capital
234.65%
Spread over hurdle
226.73%