9.623
RevenueILS M
13.80
14.59
15.40
16.22
17.58
18.90
19.77
21.36
23.09
23.99
9.982
6.42%
6.26%
67
29.76
Revenue growth%
9.42
10.62
12.96
15.87
13.19
15.17
13.12
15.49
13.94
13.06
3.15
13.94
13.15
44
5.51
Gross margin%
15.92
16.28
17.62
15.27
13.16
10.56
13.35
13.01
14.51
17.50
28.09
13.35
14.89
93
22.74
Operating margin%
8.25
5.71
6.13
7.28
4.81
7.67
8.44
9.70
12.47
11.56
13.80
9.70
7.96
64
10.39
Net margin%
2.93
2.70
4.11
5.03
2.78
5.61
6.22
6.58
8.65
8.17
9.43
6.58
5.32
6
8.639
P/E ratio (avg)x
10.47
11.77
12.68
14.29
15.99
18.90
19.05
20.24
21.79
25.95
20.07
20.24
17.45
26
34.60
EV/EBITx
32.80
39.79
41.97
47.07
56.33
65.25
77.06
83.08
90.23
96.99
7.105
83.08
60.79
71
4.04
FCF yield (avg)%
23.09
21.94
21.79
19.96
21.12
20.98
19.36
19.88
21.48
20.02
6.10
20.02
21.05
67
23.02
FCF margin%
19.26
21.09
22.32
23.71
24.47
24.57
24.89
22.64
21.48
24.27
14.91
24.27
23.17
6
0.482
FCF / Net incomex
0.553
0.532
0.530
0.499
0.546
0.629
0.729
0.745
0.708
0.811
1.543
0.729
0.591
33
24.04
ROIC%
14.14
14.77
16.88
14.76
17.47
16.31
15.19
12.65
11.77
12.47
24.20
12.65
14.77
49
28.89
Return on equity%
13.13
14.16
16.78
17.86
17.98
19.72
20.45
21.83
19.69
21.51
12.72
20.45
18.84
30
27.34
Return on assets%
19.15
19.53
19.26
22.26
24.41
26.98
26.73
24.89
26.51
26.60
28.38
26.60
24.65
30
0.16
EPSILS
1.02
1.10
1.01
1.03
0.95
0.87
0.77
0.81
0.72
0.63
0.16
(7.69%)
(3.83%)
—
19.61
EPS growth%
25.13
23.73
25.16
23.79
26.44
27.41
25.04
25.08
23.15
22.46
18.41
25.04
25.06
93
0.38
Bookvalue per shILS
0.85
0.82
0.73
0.74
0.80
0.74
0.67
0.71
0.62
0.61
0.93
(5.09%)
(3.10%)
—
0.18
FCF per shareILS
0.82
0.83
0.97
1.13
1.33
1.57
1.52
1.72
1.85
1.83
0.64
6.59%
8.67%
—
0.49
Dividend per shILS
0.32
0.31
0.31
0.29
0.27
0.28
0.29
0.27
0.24
0.23
0.76
(3.34%)
(3.36%)
—
25.48
Div yield (avg)%
15.77
14.37
12.05
13.81
11.48
11.42
12.11
12.95
10.43
11.69
7.53
11.69
12.08
31
7.76
Payout ratio%
35.58
37.15
39.00
37.19
39.43
41.37
39.75
39.43
39.33
40.76
11.48
39.75
39.38
6
9.096
Shares (diluted)M
7.191
6.474
6.516
6.054
5.760
5.609
5.241
4.501
3.909
3.757
9.267
(8.19%)
(7.66%)
82
23.48
Buyback yield%
25.05
22.09
24.63
27.17
29.15
32.05
33.22
35.32
32.47
34.96
2.96
33.22
30.60
46
0.927
D/E ratiox
0.389
0.356
0.345
0.339
0.330
0.334
0.359
0.355
0.358
0.328
1.053
0.355
0.350
9
2.308
Enterprise valueILS M
5.836
5.866
5.341
5.378
5.454
5.172
5.563
5.902
5.641
5.847
22.34
1.40%
(1.06%)
40
3.404
LT debtILS M
26.09
27.61
30.25
30.10
31.14
31.75
33.27
36.63
36.09
34.11
11.71
1.84%
3.90%
92
Revenue
ILS 23.99M
6.26%
1.00×
Cost of revenue
ILS 13.05M
6.69%
1.04×
Operating expenses
ILS 5.991M
5.94%
0.97×
Cash and investments
16.89%
Goodwill & intangibles
15.01%