35.90
RevenueILS M
42.83
45.14
45.88
47.68
49.89
52.30
54.54
55.69
56.53
59.25
39.77
3.50%
3.75%
34
24.47
Revenue growth%
30.31
27.55
25.91
23.06
20.84
18.20
16.61
19.18
16.67
16.32
25.77
16.67
20.01
64
5.91
Gross margin%
2.99
5.77
2.81
1.67
4.38
3.58
1.97
0.40
1.09
3.71
8.89
1.97
2.90
29
22.06
Operating margin%
15.65
14.31
14.25
12.02
14.43
12.02
11.00
12.67
11.56
10.21
12.69
11.56
12.34
89
18.34
Net margin%
20.85
20.93
22.79
19.80
22.08
24.69
22.75
20.52
20.85
17.86
12.02
20.85
20.89
30
9.152
P/E ratio (avg)x
31.30
34.50
31.23
31.76
30.71
27.48
29.87
27.79
26.82
29.03
36.68
27.79
30.29
92
14.54
EV/EBITx
23.54
24.87
28.64
29.64
27.55
26.38
26.42
26.62
28.22
28.55
10.70
26.62
27.08
70
24.32
FCF yield (avg)%
17.79
14.87
13.33
13.65
10.89
12.76
11.98
11.15
13.12
15.22
13.69
12.76
13.23
35
5.96
FCF margin%
15.10
12.74
11.67
13.05
13.21
12.36
13.89
16.70
14.50
13.73
27.49
13.89
13.47
12
1.325
FCF / Net incomex
0.357
0.375
0.392
0.385
0.378
0.340
0.339
0.347
0.361
0.358
1.087
0.347
0.359
63
24.36
ROIC%
21.20
23.06
25.87
25.53
25.13
26.03
25.83
27.79
27.97
29.38
13.36
27.79
25.85
76
28.74
Return on equity%
19.05
19.64
22.05
24.98
23.47
25.34
25.95
24.77
23.87
21.88
23.99
24.77
23.67
14
29.96
Return on assets%
9.13
9.16
11.52
11.80
14.21
11.92
10.07
11.12
9.63
10.74
5.87
10.74
10.93
61
0.10
EPSILS
0.61
0.65
0.66
0.62
0.69
0.80
0.87
0.99
1.04
1.04
0.11
8.45%
6.87%
—
17.09
EPS growth%
16.32
14.16
11.69
11.04
8.35
9.12
8.84
10.39
8.15
9.02
2.17
9.02
9.76
41
0.19
Bookvalue per shILS
0.28
0.28
0.28
0.26
0.28
0.31
0.36
0.41
0.45
0.51
0.23
12.39%
6.01%
—
0.05
FCF per shareILS
0.14
0.16
0.17
0.16
0.18
0.19
0.19
0.20
0.22
0.26
0.10
7.72%
6.81%
—
0.16
Dividend per shILS
0.36
0.36
0.36
0.36
0.35
0.39
0.39
0.44
0.48
0.51
0.19
7.80%
3.20%
—
24.98
Div yield (avg)%
12.89
13.14
12.29
9.84
6.93
9.16
11.36
12.08
10.98
13.07
9.61
11.36
11.72
19
8.12
Payout ratio%
22.22
23.05
23.64
22.55
23.99
25.69
25.57
26.31
24.47
26.99
13.19
25.69
24.23
76
92.45
Shares (diluted)M
172.8
168.0
197.1
197.5
227.5
241.4
284.2
335.3
371.4
353.2
95.83
9.20%
9.18%
81
2.28
Buyback yield%
27.28
28.77
28.69
27.03
28.02
29.54
31.51
31.70
33.32
35.49
10.58
31.70
29.15
53
1.565
D/E ratiox
1.381
1.178
1.141
1.050
0.990
1.039
0.921
0.882
0.836
0.884
1.113
0.884
1.014
30
20.19
Enterprise valueILS M
9.941
10.79
9.985
10.20
8.990
9.000
8.797
8.971
8.534
7.895
46.32
(2.56%)
(2.30%)
86
37.92
LT debtILS M
68.38
76.25
82.01
93.34
91.47
95.45
101.0
114.1
128.9
133.6
15.94
7.88%
8.80%
82
Revenue
ILS 59.25M
3.75%
1.00×
Cost of revenue
ILS 37.94M
3.71%
1.00×
Operating expenses
ILS 10.06M
3.06%
0.94×
Property and equipment
16.58%
Spread over hurdle
10.44%