13.41
RevenueILS M
15.10
15.53
15.84
16.14
16.46
17.21
18.13
18.62
19.52
20.04
14.74
4.01%
3.51%
54
7.93
Revenue growth%
11.37
10.30
8.20
5.98
8.76
9.23
6.87
7.80
6.23
7.94
21.91
7.80
8.07
11
27.33
Gross margin%
31.65
30.70
30.00
30.37
29.19
27.44
28.55
28.94
30.05
32.70
17.10
28.94
30.02
94
16.11
Operating margin%
27.69
26.45
23.78
23.41
25.88
23.79
21.26
23.14
21.31
19.99
14.82
21.31
23.60
75
10.72
Net margin%
10.64
11.87
14.01
15.60
13.89
16.54
17.30
17.41
18.92
17.55
8.64
17.41
16.07
55
24.70
P/E ratio (avg)x
44.62
42.71
48.20
54.47
58.34
67.24
67.92
67.84
74.55
78.79
15.95
67.92
62.79
92
10.73
EV/EBITx
22.89
24.25
24.22
24.87
26.94
27.33
27.48
26.80
27.95
26.24
36.30
27.33
26.52
29
23.01
FCF yield (avg)%
14.77
14.85
16.06
15.73
17.12
17.31
15.97
18.83
16.43
16.67
3.36
16.67
16.24
49
15.37
FCF margin%
15.84
18.00
18.77
20.93
19.92
19.00
17.95
18.84
20.77
19.07
15.35
19.00
18.92
83
0.589
FCF / Net incomex
0.976
1.024
1.036
1.207
1.208
1.278
1.430
1.680
1.789
1.829
0.221
1.680
1.243
69
22.79
ROIC%
13.03
11.82
9.98
10.76
9.89
9.44
11.56
9.81
11.07
12.58
18.44
11.07
10.92
46
24.25
Return on equity%
5.91
4.41
6.16
7.11
6.40
6.08
7.98
7.36
5.33
3.63
11.48
6.08
6.12
88
11.51
Return on assets%
26.18
25.77
28.35
26.30
26.62
24.44
25.72
22.94
21.10
21.86
5.10
22.94
25.74
72
0.30
EPSILS
0.62
0.68
0.69
0.78
0.78
0.77
0.87
0.97
1.15
1.17
0.34
8.56%
7.18%
—
17.54
EPS growth%
34.82
31.85
30.33
30.70
29.10
30.11
31.92
29.06
29.44
28.11
9.38
29.44
30.22
84
0.44
Bookvalue per shILS
0.40
0.45
0.49
0.57
0.54
0.61
0.60
0.58
0.59
0.65
0.30
3.70%
4.28%
—
0.49
FCF per shareILS
0.38
0.41
0.42
0.42
0.46
0.48
0.48
0.55
0.57
0.68
0.49
8.06%
6.79%
—
0.61
Dividend per shILS
0.60
0.56
0.64
0.65
0.62
0.67
0.67
0.71
0.74
0.84
0.35
6.28%
3.82%
—
15.81
Div yield (avg)%
25.38
23.25
24.83
27.20
27.44
24.91
22.39
21.16
18.61
19.67
3.86
21.16
24.04
91
16.72
Payout ratio%
11.24
10.69
13.44
12.44
9.68
11.85
11.18
11.26
9.55
9.52
26.45
11.18
11.21
21
8.199
Shares (diluted)M
7.382
6.808
6.041
5.306
5.343
4.947
4.731
4.601
4.844
5.397
8.011
0.20%
(3.10%)
94
6.73
Buyback yield%
27.85
26.84
23.88
25.00
24.10
25.40
24.31
23.45
25.25
23.48
11.56
24.31
24.65
38
1.075
D/E ratiox
0.324
0.350
0.364
0.405
0.436
0.441
0.437
0.406
0.430
0.445
0.356
0.437
0.418
84
20.25
Enterprise valueILS M
9.044
10.79
10.65
12.70
12.91
15.02
17.57
17.91
19.13
20.82
15.45
10.04%
9.94%
84
12.40
LT debtILS M
9.991
11.56
12.18
12.34
11.93
12.69
14.18
14.64
17.41
18.09
8.356
8.69%
8.10%
57
Revenue
ILS 20.04M
3.51%
1.00×
Cost of revenue
ILS 12.31M
3.46%
0.99×
Operating expenses
ILS 3.814M
4.39%
1.09×
Property and equipment
14.45%
Spread over hurdle
22.25%