27.52
RevenueILS M
53.78
54.73
57.92
59.69
63.19
64.32
65.49
68.06
72.39
76.20
28.76
3.81%
4.15%
52
4.45
Revenue growth%
27.06
25.10
26.95
24.19
21.51
21.66
21.35
19.78
18.08
15.46
8.03
19.78
21.59
47
9.45
Gross margin%
23.23
23.26
25.23
27.89
28.04
27.74
28.63
26.97
28.89
27.74
16.18
27.74
27.74
49
16.20
Operating margin%
25.25
26.96
27.22
24.41
22.50
23.96
23.27
22.51
21.60
19.20
8.01
22.51
23.62
83
15.92
Net margin%
27.96
26.27
25.50
26.71
24.57
26.79
29.76
29.86
28.54
30.23
22.11
29.76
27.38
79
6.307
P/E ratio (avg)x
31.21
28.68
30.36
29.23
28.83
27.56
27.09
29.13
30.23
32.12
37.62
29.13
29.18
86
16.54
EV/EBITx
12.00
13.69
14.88
16.78
16.29
17.04
19.83
22.71
25.95
25.63
20.69
22.71
16.91
51
20.77
FCF yield (avg)%
22.19
22.09
23.80
25.89
26.64
27.25
27.89
25.92
26.33
26.72
4.84
26.72
26.12
75
29.53
FCF margin%
23.45
22.82
23.85
25.14
25.46
27.59
27.87
25.81
28.54
30.12
20.41
27.87
25.64
14
0.205
FCF / Net incomex
0.262
0.230
0.250
0.234
0.234
0.238
0.206
0.194
0.208
0.217
1.563
0.208
0.232
51
15.94
ROIC%
30.64
33.26
31.89
31.31
32.31
34.00
31.48
28.58
30.90
29.76
27.46
30.90
31.40
83
28.33
Return on equity%
32.69
33.40
34.06
32.41
30.56
31.99
29.09
31.68
29.45
32.16
10.60
31.68
32.08
54
29.74
Return on assets%
17.03
17.97
15.12
15.31
18.12
15.26
14.91
17.39
15.54
15.01
11.67
15.26
15.42
73
1.06
EPSILS
1.96
2.15
2.18
2.38
2.48
2.52
2.40
2.78
2.80
3.16
1.13
4.97%
6.03%
—
12.19
EPS growth%
20.80
21.39
23.29
21.56
19.20
19.55
20.09
19.47
18.28
16.98
6.69
19.47
19.82
60
1.52
Bookvalue per shILS
0.62
0.62
0.61
0.65
0.63
0.57
0.63
0.59
0.54
0.55
0.27
(2.38%)
(0.90%)
—
0.99
FCF per shareILS
1.84
2.09
2.09
2.31
2.38
2.74
2.88
2.86
2.96
2.86
1.60
3.75%
3.56%
—
0.50
Dividend per shILS
0.97
0.84
0.89
0.90
0.78
0.80
0.83
0.70
0.68
0.66
1.22
(3.45%)
(4.77%)
—
15.88
Div yield (avg)%
6.07
7.52
5.87
6.79
5.05
7.02
5.97
3.81
2.90
4.59
29.92
4.59
5.92
76
28.57
Payout ratio%
19.66
20.22
19.88
21.13
22.63
22.42
19.72
17.69
15.51
17.51
10.16
17.69
19.80
31
14.33
Shares (diluted)M
12.54
13.43
13.56
13.10
13.18
14.58
14.17
13.85
14.59
14.06
14.68
1.31%
0.75%
41
5.61
Buyback yield%
27.36
28.42
29.38
30.03
32.10
34.98
36.64
38.85
41.00
41.77
21.68
38.85
33.54
45
1.479
D/E ratiox
2.185
2.128
2.390
2.614
2.683
2.539
2.542
2.431
2.474
2.790
1.711
2.539
2.506
70
21.55
Enterprise valueILS M
47.64
43.55
40.64
41.21
44.42
42.98
42.99
47.74
51.16
51.38
11.79
2.95%
0.77%
42
10.37
LT debtILS M
48.89
42.03
45.81
45.20
47.37
46.60
47.22
46.92
44.12
42.97
21.28
(1.93%)
(2.08%)
46
Revenue
ILS 76.20M
4.15%
1.00×
Cost of revenue
ILS 42.54M
4.29%
1.01×
Operating expenses
ILS 7.436M
3.43%
0.93×
Goodwill & intangibles
17.80%
Cash and investments
14.74%
Spread over hurdle
21.95%