3.569
RevenueILS M
23.95
25.37
26.89
27.40
28.56
30.46
32.18
32.94
34.69
36.62
3.867
5.10%
4.74%
64
29.82
Revenue growth%
17.38
18.90
18.48
17.64
15.96
15.28
16.96
15.14
17.02
18.77
24.79
16.96
17.20
52
3.58
Gross margin%
24.79
24.81
26.23
25.82
28.59
30.75
28.06
25.15
24.24
21.26
26.40
25.15
25.48
19
3.23
Operating margin%
9.63
11.68
12.78
12.02
12.48
12.48
9.83
7.87
8.17
8.10
24.88
8.17
10.75
57
19.67
Net margin%
5.59
5.60
5.04
5.88
7.17
9.89
12.55
12.26
11.40
12.81
28.27
12.26
8.53
94
25.37
P/E ratio (avg)x
21.88
22.97
24.20
27.41
28.54
32.28
33.02
39.17
41.12
41.44
27.78
39.17
30.41
68
27.63
EV/EBITx
8.585
8.928
9.144
8.110
7.616
7.375
6.860
7.265
7.445
8.187
21.51
7.375
7.863
14
28.52
FCF yield (avg)%
19.64
19.99
20.80
21.68
19.14
21.99
20.98
22.26
22.25
22.00
14.27
22.00
21.33
85
13.71
FCF margin%
19.41
17.54
17.44
18.30
18.19
16.37
14.37
13.69
11.19
10.62
2.47
13.69
16.91
75
0.578
FCF / Net incomex
1.874
1.994
2.305
2.518
2.788
2.780
2.780
3.286
3.829
4.228
1.612
3.286
2.780
84
4.50
ROIC%
16.51
17.22
19.24
16.89
17.69
19.95
20.59
22.11
24.85
22.39
19.09
22.11
19.59
30
3.90
Return on equity%
11.02
10.13
13.12
14.12
15.44
15.33
12.69
11.20
8.58
10.95
18.94
11.20
11.94
31
20.96
Return on assets%
23.26
23.75
22.35
21.47
20.29
18.98
16.72
15.82
16.70
19.30
12.20
16.72
19.79
86
0.74
EPSILS
0.95
0.97
1.02
1.18
1.36
1.54
1.73
1.91
1.91
1.77
0.81
5.38%
7.19%
—
18.06
EPS growth%
7.12
9.55
10.86
10.30
8.94
11.27
10.45
10.98
12.21
12.27
17.62
11.27
10.66
81
0.79
Bookvalue per shILS
1.61
1.73
1.84
1.78
1.81
1.81
1.71
1.69
1.54
1.62
1.20
(2.20%)
(0.15%)
—
1.49
FCF per shareILS
2.48
2.72
2.47
2.68
2.44
2.35
2.50
2.45
2.41
2.65
1.94
1.66%
0.87%
—
1.07
Dividend per shILS
1.35
1.47
1.70
1.80
1.95
2.21
2.50
2.79
3.19
3.51
0.67
12.52%
9.71%
—
15.00
Div yield (avg)%
13.57
16.32
17.36
15.80
14.19
14.29
13.51
13.91
12.01
12.05
18.42
13.51
14.05
92
29.42
Payout ratio%
15.77
17.01
15.17
16.49
15.82
13.56
14.15
12.19
9.52
9.43
11.08
12.19
14.66
36
21.48
Shares (diluted)M
23.83
23.79
25.37
24.04
27.91
31.40
35.92
37.90
41.66
43.03
22.13
9.04%
6.70%
80
25.30
Buyback yield%
16.03
17.51
15.48
16.87
19.65
18.51
17.66
19.03
18.48
16.86
5.24
18.48
17.58
9
1.443
D/E ratiox
1.300
1.286
1.271
1.509
1.573
1.524
1.738
1.857
1.892
2.270
1.108
1.857
1.549
26
23.87
Enterprise valueILS M
28.30
27.19
30.64
35.34
40.14
38.94
38.21
40.93
41.27
48.12
27.06
3.69%
6.92%
49
4.426
LT debtILS M
52.59
50.56
48.92
51.74
57.03
60.29
61.58
60.45
68.24
65.13
43.94
2.69%
2.51%
56
Revenue
ILS 36.62M
4.74%
1.00×
Cost of revenue
ILS 23.33M
4.34%
0.96×
Operating expenses
ILS 4.506M
5.48%
1.07×
Goodwill & intangibles
19.66%