48.83
RevenueILS M
58.51
64.89
72.00
76.87
84.88
91.36
98.28
109.3
121.3
130.1
50.33
8.91%
9.10%
85
26.24
Revenue growth%
15.01
16.16
13.89
14.28
15.64
16.24
16.08
13.72
15.78
15.06
4.96
15.78
15.35
39
7.51
Gross margin%
5.81
4.23
5.40
4.26
2.45
0.78
0.40
0.40
0.40
1.78
21.65
0.40
2.11
12
27.44
Operating margin%
19.75
18.14
18.96
16.07
16.58
16.75
16.79
18.00
15.95
15.32
21.83
16.75
16.77
92
9.13
Net margin%
27.50
29.58
30.29
32.20
33.53
34.04
36.85
38.46
35.86
36.41
14.16
36.41
33.79
73
23.35
P/E ratio (avg)x
37.19
37.48
39.36
42.11
41.80
41.83
41.57
43.91
46.82
53.10
16.47
43.91
41.82
67
16.39
EV/EBITx
10.36
11.32
11.92
13.06
13.08
12.31
11.40
11.45
11.98
12.02
37.37
11.98
11.95
93
9.00
FCF yield (avg)%
26.23
26.43
24.92
24.37
24.39
23.49
25.12
27.19
24.30
22.33
24.31
24.30
24.65
65
3.08
FCF margin%
24.06
21.90
21.74
23.97
23.58
22.25
22.80
21.11
21.31
20.72
9.34
21.31
22.08
35
1.274
FCF / Net incomex
1.679
1.773
1.812
1.753
1.720
1.719
1.690
1.670
1.743
1.676
1.441
1.690
1.719
44
12.63
ROIC%
19.35
19.25
21.60
20.64
23.00
24.83
22.11
20.84
18.25
16.29
27.23
20.84
20.74
40
16.63
Return on equity%
19.06
18.76
16.63
19.20
20.10
18.52
19.49
21.09
20.83
21.67
7.55
20.83
19.35
34
5.12
Return on assets%
12.86
13.39
10.52
9.16
8.99
6.53
7.13
7.82
10.53
9.81
7.99
7.82
9.49
45
1.39
EPSILS
1.26
1.28
1.28
1.21
1.21
1.28
1.28
1.09
1.15
1.12
1.49
(1.50%)
(2.62%)
—
5.28
EPS growth%
18.48
20.99
23.83
26.18
26.40
25.80
26.21
23.56
23.91
22.63
20.86
23.91
23.87
88
0.57
Bookvalue per shILS
1.55
1.59
1.56
1.51
1.61
1.70
1.52
1.66
1.71
1.72
0.53
1.34%
0.91%
—
0.45
FCF per shareILS
0.74
0.69
0.71
0.61
0.66
0.66
0.69
0.67
0.61
0.54
0.62
(3.77%)
(4.42%)
—
0.74
Dividend per shILS
2.14
2.45
2.58
2.60
2.98
3.52
3.42
3.57
4.19
4.51
0.34
8.65%
9.27%
—
19.20
Div yield (avg)%
14.80
16.18
14.51
13.03
12.09
13.20
11.49
13.15
14.66
16.28
3.48
13.20
13.86
30
14.30
Payout ratio%
16.08
17.83
20.05
20.04
18.81
17.52
19.11
21.88
19.42
16.80
28.12
19.11
18.96
63
45.51
Shares (diluted)M
59.93
57.29
62.00
73.51
78.94
81.28
83.38
82.27
82.10
79.71
45.68
0.19%
2.93%
91
18.09
Buyback yield%
22.12
23.68
23.03
21.31
20.78
19.40
22.17
24.82
22.47
20.95
22.24
22.17
22.14
69
1.095
D/E ratiox
2.685
2.910
2.992
3.477
3.417
3.875
3.754
4.124
4.606
4.817
0.103
4.124
3.616
11
123.4
Enterprise valueILS M
189.1
223.5
268.0
294.9
335.6
371.7
438.7
451.8
509.8
546.3
69.25
10.23%
12.89%
88
95.50
LT debtILS M
234.2
261.1
254.5
297.3
295.3
337.3
392.6
389.8
420.3
423.5
43.30
7.48%
7.99%
59
Revenue
ILS 130.1M
9.10%
1.00×
Cost of revenue
ILS 91.06M
9.10%
1.00×
Operating expenses
ILS 23.52M
8.86%
0.98×
Goodwill & intangibles
18.75%
Spread over hurdle
21.17%