36.01
RevenueILS M
74.61
78.64
81.52
84.27
88.61
89.97
92.99
95.26
97.64
101.0
37.66
2.64%
3.52%
75
23.27
Revenue growth%
21.36
20.52
20.67
23.21
24.80
27.20
29.42
28.53
29.54
29.32
23.84
29.32
26.00
79
23.72
Gross margin%
4.68
5.62
7.73
6.21
6.39
5.48
4.97
4.33
2.27
1.83
14.35
4.33
5.23
33
14.68
Operating margin%
17.87
15.15
14.20
11.71
12.95
10.15
8.01
6.41
7.14
7.57
21.76
7.57
10.93
81
21.18
Net margin%
17.90
15.96
18.28
18.66
15.75
14.42
12.55
10.91
13.83
15.20
18.61
13.83
15.48
16
37.11
P/E ratio (avg)x
50.54
48.08
51.75
47.22
43.40
44.55
45.16
50.46
57.72
60.33
13.02
50.46
49.27
88
32.12
EV/EBITx
24.07
25.29
25.79
27.05
26.76
25.66
26.48
24.96
23.95
24.69
7.072
24.96
25.48
34
25.88
FCF yield (avg)%
21.23
21.08
20.88
21.02
18.42
20.36
19.45
19.88
22.30
22.68
14.12
20.36
20.95
35
10.89
FCF margin%
8.11
10.30
10.68
9.37
7.34
10.18
9.00
8.51
9.33
11.13
25.97
9.33
9.35
79
0.633
FCF / Net incomex
1.441
1.513
1.620
1.540
1.641
1.884
1.794
1.847
1.890
1.983
0.182
1.884
1.717
53
19.48
ROIC%
14.38
12.94
15.93
17.44
20.07
20.13
20.23
20.05
18.06
19.28
26.52
20.05
18.67
59
13.41
Return on equity%
31.18
32.40
34.54
33.94
36.16
37.93
36.25
38.28
39.10
38.51
5.05
38.28
36.21
26
25.56
Return on assets%
13.57
11.38
12.32
13.56
12.31
12.77
15.32
18.01
16.77
14.69
20.03
15.32
13.56
16
0.60
EPSILS
1.00
1.08
0.95
0.99
0.95
0.86
0.80
0.83
0.76
0.69
0.61
(6.02%)
(3.81%)
—
24.43
EPS growth%
24.23
23.77
21.23
22.31
19.48
18.45
16.52
13.79
13.38
11.78
7.68
13.79
18.97
48
0.96
Bookvalue per shILS
0.67
0.59
0.57
0.54
0.54
0.55
0.58
0.61
0.59
0.56
1.01
0.95%
(1.91%)
—
0.25
FCF per shareILS
1.03
1.23
1.42
1.64
1.74
1.67
1.91
2.19
2.52
2.90
0.54
10.78%
10.45%
—
0.68
Dividend per shILS
1.05
1.14
1.21
1.09
1.21
1.21
1.24
1.30
1.19
1.26
0.15
0.87%
0.69%
—
12.78
Div yield (avg)%
16.40
16.45
17.74
17.42
18.97
20.50
22.82
23.66
24.02
26.40
16.59
23.66
19.74
54
6.32
Payout ratio%
5.76
6.88
9.42
12.24
9.91
11.70
8.91
11.68
10.34
11.54
28.90
11.54
10.12
15
64.19
Shares (diluted)M
49.26
45.99
41.71
39.19
40.07
34.07
35.57
32.86
28.86
26.90
64.11
(7.66%)
(7.31%)
84
13.99
Buyback yield%
19.78
21.29
19.40
21.57
22.62
21.05
22.87
20.37
19.64
19.92
7.90
20.37
20.71
9
1.157
D/E ratiox
0.888
0.875
0.837
0.913
0.844
0.957
0.897
0.923
0.929
1.022
0.135
0.929
0.905
69
44.52
Enterprise valueILS M
100.9
92.85
99.84
113.7
120.5
110.0
123.5
120.3
121.1
129.1
25.08
1.39%
2.65%
7
126.5
LT debtILS M
64.67
68.26
74.93
84.99
97.53
99.98
112.7
126.2
126.0
121.2
107.7
4.45%
7.92%
79
Revenue
ILS 101.0M
3.52%
1.00×
Cost of revenue
ILS 52.69M
3.65%
1.01×
Operating expenses
ILS 19.00M
3.22%
0.97×
Cash and investments
17.64%
Spread over hurdle
(0.91%)