32.52
RevenueILS M
40.38
41.66
42.80
45.90
47.88
51.15
54.72
57.21
59.48
61.27
36.11
5.05%
4.70%
7
21.10
Revenue growth%
5.80
6.86
6.62
7.17
6.35
6.14
7.67
9.60
7.83
5.60
21.02
7.67
6.74
87
20.70
Gross margin%
20.51
23.15
22.50
21.52
19.85
17.72
17.02
17.39
16.33
16.79
2.47
17.02
18.79
88
18.28
Operating margin%
14.30
15.64
16.38
17.52
15.37
13.16
13.38
14.38
11.81
14.14
25.48
13.38
14.34
81
8.92
Net margin%
17.18
19.57
18.28
20.93
21.82
22.20
23.45
24.80
25.58
22.97
18.27
23.45
22.01
25
27.06
P/E ratio (avg)x
22.13
21.20
19.64
18.61
17.41
19.29
21.27
20.10
19.80
22.58
28.15
20.10
19.95
33
11.18
EV/EBITx
19.10
20.07
19.49
19.02
19.69
21.25
19.97
21.00
22.00
24.84
37.11
21.25
20.02
69
5.19
FCF yield (avg)%
12.15
9.19
10.98
8.91
6.84
4.81
4.56
3.75
3.43
1.72
6.88
3.75
5.82
81
20.90
FCF margin%
1.82
0.56
0.40
2.71
5.38
5.91
2.94
0.80
2.42
5.30
26.25
2.94
2.57
29
0.127
FCF / Net incomex
0.525
0.617
0.600
0.624
0.745
0.780
0.810
0.964
0.993
0.965
0.133
0.964
0.763
49
5.10
ROIC%
6.21
9.08
9.09
8.99
10.06
11.86
10.06
8.51
10.94
11.66
8.18
10.94
9.57
84
3.77
Return on equity%
14.06
16.59
14.82
15.23
16.96
14.56
14.41
13.36
14.02
11.22
7.43
14.02
14.48
68
3.89
Return on assets%
19.83
17.08
19.61
17.24
15.46
13.98
11.21
11.10
11.56
9.40
12.63
11.21
14.72
6
0.24
EPSILS
0.13
0.14
0.15
0.17
0.19
0.20
0.22
0.25
0.24
0.27
0.24
7.29%
8.34%
—
15.10
EPS growth%
2.81
3.39
1.50
3.82
1.19
0.40
2.08
2.49
3.99
5.97
7.14
2.49
2.65
86
0.31
Bookvalue per shILS
0.35
0.39
0.40
0.42
0.41
0.42
0.46
0.43
0.47
0.47
0.18
2.89%
2.48%
—
0.26
FCF per shareILS
0.61
0.62
0.72
0.76
0.85
1.00
1.18
1.31
1.56
1.75
0.44
15.68%
13.19%
—
0.20
Dividend per shILS
0.24
0.25
0.29
0.31
0.32
0.37
0.36
0.35
0.38
0.43
0.40
6.00%
5.45%
—
17.31
Div yield (avg)%
36.85
35.34
33.43
31.28
32.75
32.86
35.79
33.50
32.06
32.59
25.03
32.86
33.14
37
25.50
Payout ratio%
29.54
30.99
33.91
36.49
37.01
34.41
33.55
32.61
35.59
32.95
25.55
33.55
33.73
34
107.4
Shares (diluted)M
137.0
139.8
150.0
140.2
140.7
127.1
132.0
119.3
113.6
114.3
111.6
(4.08%)
(1.39%)
82
16.20
Buyback yield%
24.97
27.03
25.86
27.38
26.70
24.90
23.09
20.70
22.06
21.97
16.39
22.06
24.93
30
1.267
D/E ratiox
0.322
0.322
0.319
0.370
0.362
0.380
0.377
0.394
0.460
0.503
1.091
0.394
0.374
45
36.22
Enterprise valueILS M
12.42
13.19
14.52
13.02
13.95
15.53
15.57
15.83
16.26
17.16
26.30
4.23%
3.26%
44
26.92
LT debtILS M
19.93
22.29
21.19
23.96
25.54
23.93
23.37
22.59
23.59
25.75
37.24
0.16%
3.43%
42
Revenue
ILS 61.27M
4.70%
1.00×
Cost of revenue
ILS 32.00M
5.01%
1.03×
Operating expenses
ILS 14.19M
4.46%
0.98×
Property and equipment
15.57%