34.47
RevenueILS M
46.52
50.39
54.53
56.58
61.06
65.85
68.76
73.54
78.55
84.89
35.94
6.81%
6.98%
93
24.89
Revenue growth%
11.47
11.28
8.41
6.18
4.87
7.46
9.81
8.17
7.13
8.48
12.92
8.17
8.29
50
11.18
Gross margin%
13.54
16.14
13.56
13.03
10.62
8.11
6.28
7.99
9.53
7.58
10.34
7.99
10.07
57
18.11
Operating margin%
11.51
9.43
12.18
9.36
6.69
9.42
10.15
12.07
9.18
9.68
3.70
9.68
9.55
44
22.62
Net margin%
0.40
0.40
0.40
2.93
1.97
2.78
0.40
0.40
0.40
0.40
3.48
0.40
0.40
70
13.27
P/E ratio (avg)x
23.38
23.13
22.58
23.41
21.58
23.83
22.45
22.88
25.07
23.84
28.45
23.83
23.26
67
8.585
EV/EBITx
12.74
12.44
12.08
11.15
11.64
12.73
11.62
11.90
11.70
10.95
27.51
11.70
11.80
82
7.50
FCF yield (avg)%
21.19
21.37
20.71
23.10
22.51
19.79
17.36
19.09
20.39
19.75
18.85
19.75
20.55
92
3.78
FCF margin%
8.84
11.03
12.27
13.98
13.98
12.97
12.50
13.96
11.81
11.59
15.25
12.50
12.39
86
0.573
FCF / Net incomex
0.292
0.265
0.292
0.328
0.299
0.293
0.321
0.310
0.307
0.302
0.652
0.307
0.301
90
4.71
ROIC%
18.62
19.11
18.95
21.18
22.68
24.35
24.14
26.61
28.41
30.79
27.63
26.61
23.41
15
17.49
Return on equity%
16.09
15.53
13.92
14.64
15.88
13.93
16.03
16.52
17.53
18.15
28.88
16.52
15.95
69
10.66
Return on assets%
14.79
15.70
14.25
14.68
16.46
16.85
18.19
17.53
14.78
15.74
6.30
16.85
15.72
85
1.08
EPSILS
6.46
7.21
7.60
8.24
8.32
9.63
9.98
10.09
9.85
9.62
1.18
2.94%
4.91%
—
16.00
EPS growth%
24.21
23.50
26.20
24.97
24.96
22.38
25.05
26.95
24.96
25.92
20.45
25.05
24.97
32
3.84
Bookvalue per shILS
0.78
0.83
0.95
1.02
1.01
1.15
1.06
1.07
1.22
1.34
2.50
5.73%
5.86%
—
4.18
FCF per shareILS
7.01
7.36
7.91
9.36
9.93
11.54
12.05
11.89
12.41
12.23
1.38
4.26%
7.04%
—
1.97
Dividend per shILS
2.08
2.02
2.30
2.48
2.46
2.50
2.42
2.84
3.06
3.12
0.92
4.81%
4.63%
—
4.59
Div yield (avg)%
19.90
22.75
23.02
21.16
23.02
22.72
21.29
21.03
20.54
20.77
13.78
21.03
21.23
50
12.90
Payout ratio%
22.93
21.09
20.31
18.87
17.22
16.94
19.09
17.35
19.33
22.31
15.47
19.09
19.21
9
16.61
Shares (diluted)M
17.72
18.38
21.04
19.84
19.89
20.04
22.75
23.70
26.75
26.46
17.36
5.87%
4.44%
54
24.78
Buyback yield%
16.57
16.61
14.78
14.42
13.75
11.31
12.58
13.81
12.69
11.90
11.99
12.58
13.78
32
0.602
D/E ratiox
1.475
1.418
1.386
1.316
1.279
1.349
1.282
1.464
1.365
1.266
1.782
1.349
1.357
30
22.89
Enterprise valueILS M
97.72
97.88
105.5
119.7
128.0
149.4
178.1
178.2
210.6
208.7
38.50
10.27%
7.86%
78
43.70
LT debtILS M
73.06
74.29
82.77
85.61
93.70
97.88
108.5
115.6
131.7
134.7
49.68
7.54%
6.84%
29
Revenue
ILS 84.89M
6.98%
1.00×
Cost of revenue
ILS 43.77M
7.09%
1.01×
Operating expenses
ILS 14.95M
6.26%
0.93×
Cash and investments
19.10%
Spread over hurdle
11.55%