46.12
RevenueILS M
27.94
29.84
32.07
34.52
36.94
40.26
42.58
46.69
50.49
54.52
48.21
8.10%
7.88%
16
4.82
Revenue growth%
9.51
10.72
13.57
15.50
17.61
15.18
14.88
14.79
17.71
18.59
16.29
15.18
15.03
76
3.12
Gross margin%
25.32
24.78
27.11
28.63
27.43
26.79
24.69
24.90
27.81
27.30
9.13
26.79
26.95
44
3.15
Operating margin%
24.39
22.40
24.76
24.53
27.47
29.21
31.60
30.35
28.23
27.67
17.75
29.21
27.57
81
25.50
Net margin%
13.23
13.47
14.15
12.95
10.26
12.76
12.41
12.95
14.21
16.91
6.67
12.95
13.09
43
16.71
P/E ratio (avg)x
9.576
10.42
11.17
12.76
13.10
14.83
13.94
14.95
17.03
19.84
11.76
14.95
13.52
38
35.80
EV/EBITx
26.19
28.17
27.51
27.13
25.48
23.04
24.50
25.69
23.26
25.57
29.66
24.50
25.63
36
5.13
FCF yield (avg)%
21.31
18.37
18.49
19.99
17.44
18.39
21.02
22.50
24.39
23.52
11.47
22.50
20.50
22
18.33
FCF margin%
5.48
5.55
4.02
5.66
6.69
6.06
8.42
9.24
6.27
7.64
9.54
7.64
6.17
10
0.575
FCF / Net incomex
0.685
0.797
0.892
1.004
0.986
1.064
1.147
1.239
1.193
1.322
0.597
1.193
1.034
33
5.14
ROIC%
34.33
32.77
31.68
32.97
31.25
33.10
36.09
35.03
37.13
35.35
18.55
35.35
33.72
78
6.37
Return on equity%
19.24
19.98
17.67
18.25
17.67
14.86
17.26
16.88
18.44
18.73
24.65
17.26
17.96
7
20.71
Return on assets%
19.69
21.51
18.84
21.46
20.64
20.85
23.69
21.21
22.31
22.12
4.23
22.12
21.34
65
0.57
EPSILS
0.18
0.19
0.18
0.18
0.19
0.21
0.21
0.21
0.24
0.28
0.59
8.24%
5.33%
—
2.26
EPS growth%
23.88
23.12
25.59
24.76
26.13
27.82
26.18
23.60
20.64
17.84
27.95
23.60
24.32
66
0.59
Bookvalue per shILS
0.29
0.30
0.26
0.26
0.26
0.27
0.27
0.24
0.24
0.21
0.62
(4.06%)
(4.06%)
—
0.58
FCF per shareILS
0.44
0.43
0.46
0.49
0.59
0.68
0.70
0.83
0.96
0.94
0.42
9.65%
9.62%
—
0.41
Dividend per shILS
0.16
0.15
0.15
0.14
0.14
0.14
0.16
0.16
0.16
0.16
0.10
2.45%
0.99%
—
25.25
Div yield (avg)%
21.70
20.43
23.29
23.38
21.63
19.80
17.88
17.93
17.70
15.80
18.94
17.88
20.12
39
8.64
Payout ratio%
25.55
24.35
26.21
25.65
24.22
21.46
22.25
19.60
18.98
17.55
14.32
19.60
23.23
85
56.42
Shares (diluted)M
82.51
95.28
114.5
132.4
137.0
145.6
141.2
141.0
162.3
168.7
56.49
4.25%
8.86%
49
14.40
Buyback yield%
19.80
22.57
21.31
19.31
20.53
21.84
24.63
27.14
29.57
28.91
25.04
27.14
22.21
45
1.398
D/E ratiox
3.420
3.610
3.631
3.754
3.778
4.551
5.340
6.257
6.602
7.193
1.219
6.257
4.164
44
7.624
Enterprise valueILS M
41.13
45.31
46.48
52.28
58.89
68.90
67.11
64.78
70.64
78.30
23.68
5.86%
8.37%
91
42.04
LT debtILS M
34.99
36.85
40.76
44.33
44.99
41.92
44.55
50.51
53.35
59.51
32.16
5.75%
4.59%
23
Revenue
ILS 54.52M
7.88%
1.00×
Cost of revenue
ILS 38.17M
7.88%
1.00×
Operating expenses
ILS 9.278M
7.34%
0.95×
Spread over hurdle
(2.58%)