11.08
RevenueILS M
25.30
25.57
25.93
25.89
25.83
26.61
27.39
26.95
26.54
26.21
11.82
0.29%
0.29%
39
25.28
Revenue growth%
15.17
13.89
14.13
15.96
17.03
15.63
13.65
13.85
12.19
9.79
16.44
13.65
14.01
42
8.50
Gross margin%
17.33
18.62
21.24
20.44
18.51
18.89
20.31
21.89
23.75
22.96
16.91
21.89
20.37
28
17.81
Operating margin%
5.45
4.81
6.57
8.65
10.14
12.03
11.42
11.50
8.86
9.92
29.53
11.42
9.39
7
16.98
Net margin%
25.78
27.93
27.78
30.58
32.97
33.44
32.55
35.51
38.49
37.55
6.78
35.51
32.76
80
28.89
P/E ratio (avg)x
13.32
11.86
12.50
12.47
13.27
12.15
10.81
10.72
11.48
11.34
30.05
11.34
12.01
70
6.343
EV/EBITx
33.16
33.01
34.31
36.43
40.85
45.14
44.63
45.42
44.98
47.87
14.91
45.14
42.74
75
26.65
FCF yield (avg)%
8.62
8.20
6.93
5.43
6.52
6.95
9.03
10.20
8.12
8.43
2.95
8.43
8.16
93
9.90
FCF margin%
15.04
14.12
16.24
18.68
17.06
17.04
17.01
15.54
14.77
13.16
3.59
15.54
15.89
17
1.608
FCF / Net incomex
1.694
1.812
1.724
1.991
2.181
2.244
2.145
2.313
2.572
3.001
0.520
2.313
2.163
31
17.35
ROIC%
25.15
23.87
25.35
23.16
21.12
24.00
21.27
19.63
17.27
19.70
2.38
19.70
22.21
53
16.24
Return on equity%
22.87
24.30
26.15
25.43
23.72
24.00
25.88
26.04
25.70
28.52
14.76
25.88
25.57
39
28.08
Return on assets%
15.99
17.37
19.15
20.62
23.46
25.64
26.81
28.31
31.15
28.77
15.29
28.31
24.55
64
0.20
EPSILS
0.40
0.44
0.49
0.47
0.54
0.51
0.59
0.57
0.56
0.53
0.21
(0.09%)
3.53%
—
20.22
EPS growth%
13.18
14.40
16.33
14.72
14.80
13.88
12.13
15.05
14.34
16.51
18.75
14.34
14.56
12
0.35
Bookvalue per shILS
0.19
0.20
0.19
0.22
0.23
0.23
0.24
0.28
0.32
0.35
0.26
8.65%
6.96%
—
0.28
FCF per shareILS
0.35
0.38
0.38
0.36
0.34
0.38
0.43
0.40
0.39
0.42
0.24
4.22%
2.32%
—
0.32
Dividend per shILS
0.27
0.26
0.24
0.26
0.26
0.24
0.26
0.25
0.28
0.28
0.42
1.63%
1.29%
—
27.17
Div yield (avg)%
9.82
7.70
9.34
11.49
14.26
12.75
12.05
11.27
11.53
13.72
23.82
12.05
11.51
55
5.27
Payout ratio%
25.58
22.90
24.00
25.32
25.47
26.55
28.93
28.52
31.21
30.39
28.18
28.93
26.07
33
34.05
Shares (diluted)M
32.51
33.78
30.71
26.06
26.54
28.07
26.43
26.31
22.16
23.70
34.47
(2.24%)
(2.68%)
89
15.70
Buyback yield%
26.19
23.85
22.24
20.67
23.46
23.59
23.37
26.35
26.58
27.11
21.94
26.35
23.72
47
0.528
D/E ratiox
1.229
1.285
1.312
1.522
1.679
1.799
1.923
2.163
2.338
2.495
0.929
2.163
1.739
77
8.299
Enterprise valueILS M
7.290
8.268
9.641
9.697
11.45
12.55
13.02
12.72
14.68
14.99
3.694
5.52%
7.92%
24
14.74
LT debtILS M
24.92
26.56
25.23
25.63
25.41
26.81
25.76
29.20
29.43
27.32
4.617
1.46%
1.17%
44
Revenue
ILS 26.21M
0.29%
1.00×
Cost of revenue
ILS 14.74M
0.26%
1.00×
Operating expenses
ILS 2.656M
0.83%
1.05×
Cash and investments
14.80%
Return on capital
294.89%
Spread over hurdle
286.45%