35.85
RevenueILS M
48.42
51.21
54.77
58.97
63.02
67.17
70.82
75.30
80.82
89.02
38.93
7.15%
7.11%
67
16.05
Revenue growth%
4.26
6.52
6.48
6.02
4.49
3.68
0.81
0.40
0.40
0.40
9.49
0.40
3.97
39
5.13
Gross margin%
22.31
23.02
23.79
25.30
26.97
25.52
24.25
22.49
21.00
21.29
19.18
22.49
23.40
66
19.18
Operating margin%
10.36
7.68
8.45
6.40
5.96
8.74
9.93
7.68
9.84
11.05
29.49
9.84
8.60
45
14.15
Net margin%
9.08
12.06
10.70
9.41
9.83
8.18
5.30
4.19
6.93
9.12
14.01
6.93
9.10
34
33.46
P/E ratio (avg)x
12.25
12.95
13.88
12.20
13.24
13.19
13.21
14.29
12.55
10.98
30.84
13.19
13.07
13
10.97
EV/EBITx
22.71
23.02
24.75
21.75
21.70
19.75
19.48
20.65
18.55
18.02
16.85
19.48
21.17
25
21.00
FCF yield (avg)%
18.70
18.80
18.06
18.71
18.43
20.18
18.58
18.41
20.15
17.33
20.44
18.58
18.64
60
15.66
FCF margin%
8.84
6.47
4.18
2.90
2.73
3.50
1.14
0.40
0.40
0.40
2.99
0.40
2.81
42
0.128
FCF / Net incomex
0.705
0.695
0.705
0.663
0.580
0.545
0.575
0.530
0.502
0.445
0.905
0.530
0.577
47
17.66
ROIC%
10.16
12.65
15.36
14.31
13.15
16.08
18.07
16.33
15.94
14.89
2.64
16.08
15.13
48
27.74
Return on equity%
20.07
17.92
18.44
18.41
20.48
20.68
17.93
20.59
21.22
24.19
4.79
20.68
20.27
15
29.72
Return on assets%
8.60
10.25
9.02
7.88
10.12
9.11
12.08
12.56
12.14
11.24
19.89
12.08
10.18
88
25.26
EPSILS
31.52
33.08
38.16
43.63
50.77
50.75
55.23
65.85
66.74
74.57
27.75
7.99%
10.75%
—
12.50
EPS growth%
17.39
19.42
21.35
20.56
20.80
22.89
21.88
21.62
23.21
25.34
8.11
22.89
21.49
51
27.72
Bookvalue per shILS
19.90
19.39
22.75
23.10
24.01
24.11
26.00
29.66
31.92
32.50
18.95
6.24%
5.08%
—
15.91
FCF per shareILS
16.91
17.25
18.56
21.68
25.52
27.60
27.93
29.54
31.08
32.13
13.38
4.71%
6.11%
—
15.36
Dividend per shILS
8.91
7.78
8.31
8.30
8.63
9.05
9.04
8.40
8.31
7.37
8.51
(3.12%)
(3.31%)
—
9.18
Div yield (avg)%
6.79
8.59
7.12
7.97
7.11
8.23
7.59
4.88
3.36
0.70
20.68
4.88
7.11
16
19.97
Payout ratio%
16.33
15.54
15.28
14.79
14.66
13.09
12.49
10.53
8.51
5.88
11.57
10.53
13.88
79
3.644
Shares (diluted)M
6.817
6.981
8.475
9.015
10.73
11.30
12.10
13.73
14.58
17.40
3.599
10.14%
11.49%
46
9.59
Buyback yield%
22.39
23.47
25.91
27.19
25.46
25.04
22.69
22.90
25.00
22.45
23.83
22.90
24.24
10
0.971
D/E ratiox
1.245
1.353
1.335
1.356
1.279
1.308
1.260
1.211
1.342
1.504
1.740
1.308
1.321
37
84.24
Enterprise valueILS M
12.97
12.83
11.45
9.665
8.357
8.173
7.268
6.205
5.520
5.518
16.20
(7.96%)
(8.59%)
73
38.87
LT debtILS M
77.85
92.10
90.53
101.8
116.6
136.3
139.7
137.3
144.7
163.2
58.11
6.96%
8.52%
23
Revenue
ILS 89.02M
7.11%
1.00×
Cost of revenue
ILS 49.19M
6.94%
0.98×
Operating expenses
ILS 18.72M
7.07%
1.00×
Goodwill & intangibles
17.38%
Spread over hurdle
(2.14%)