155.3
RevenueILS M
128.4
140.6
155.1
169.2
182.5
199.1
219.6
235.7
258.1
278.8
169.5
8.84%
8.83%
29
25.87
Revenue growth%
6.84
6.89
8.77
11.67
12.18
9.43
9.27
10.54
10.59
10.24
24.15
10.24
9.84
13
4.15
Gross margin%
19.81
19.41
20.78
19.41
17.24
19.59
19.04
20.06
22.09
19.46
24.50
19.59
19.53
83
5.82
Operating margin%
10.57
11.45
8.98
7.64
9.31
6.96
8.57
10.82
10.04
12.00
2.82
10.04
9.67
61
5.62
Net margin%
12.92
11.28
12.54
15.53
15.84
14.60
14.16
15.26
17.38
14.68
3.90
14.68
14.64
88
19.28
P/E ratio (avg)x
56.07
55.08
60.69
69.67
70.83
71.70
70.54
68.27
70.85
74.08
11.47
70.85
70.10
78
27.81
EV/EBITx
52.51
56.93
60.70
59.79
66.93
69.78
74.62
78.19
88.29
102.7
17.12
78.19
68.35
50
24.83
FCF yield (avg)%
16.78
18.12
17.49
19.79
16.93
19.45
20.32
22.18
19.44
20.62
8.41
20.32
19.44
83
8.49
FCF margin%
10.45
7.54
6.36
5.80
6.07
4.72
6.50
5.97
3.69
1.12
11.64
4.72
6.02
86
0.186
FCF / Net incomex
1.089
1.139
1.287
1.297
1.264
1.300
1.480
1.451
1.454
1.472
0.673
1.454
1.299
13
8.64
ROIC%
28.29
25.34
25.68
28.31
25.86
23.53
23.92
22.04
19.32
19.28
13.24
22.04
24.63
74
15.42
Return on equity%
11.15
9.84
11.87
13.09
15.21
14.23
16.88
19.31
16.94
16.87
7.69
16.88
14.72
83
6.06
Return on assets%
21.50
22.74
20.09
17.66
15.82
17.80
15.23
15.88
14.12
12.81
16.67
15.23
16.77
43
2.47
EPSILS
8.31
8.53
10.25
10.58
11.51
13.67
14.37
17.16
20.21
24.03
2.55
15.87%
12.83%
—
24.99
EPS growth%
24.03
23.25
24.72
22.70
23.81
26.31
29.29
28.06
30.15
30.88
11.23
29.29
25.51
28
5.45
Bookvalue per shILS
2.52
2.45
2.50
2.55
2.83
3.15
3.68
3.53
3.61
4.11
3.98
7.72%
6.64%
—
1.69
FCF per shareILS
1.76
1.96
2.26
2.15
2.24
2.12
2.29
2.30
2.33
2.42
0.99
1.53%
3.57%
—
2.81
Dividend per shILS
4.40
4.99
4.86
5.50
6.17
5.88
5.62
5.22
5.54
5.08
1.10
(3.82%)
1.17%
—
14.95
Div yield (avg)%
13.73
15.40
16.61
15.74
15.13
13.35
10.69
11.19
12.70
12.51
17.08
12.51
13.54
50
6.89
Payout ratio%
9.76
9.53
7.50
5.88
4.68
5.05
2.31
2.48
2.63
3.41
21.05
2.63
4.86
43
18.52
Shares (diluted)M
14.17
12.38
11.08
10.61
9.317
9.527
9.029
8.077
7.933
8.204
18.31
(2.51%)
(6.62%)
25
19.10
Buyback yield%
4.61
1.76
1.79
2.87
4.40
5.96
3.91
1.97
0.40
3.36
18.72
3.36
3.12
71
0.785
D/E ratiox
0.107
0.103
0.095
0.102
0.104
0.107
0.099
0.105
0.103
0.098
0.203
0.103
0.103
41
74.11
Enterprise valueILS M
507.3
491.6
472.8
511.6
582.4
638.7
590.9
656.0
611.9
688.3
241.5
3.40%
3.35%
37
41.52
LT debtILS M
173.3
159.6
167.3
180.6
184.9
208.8
231.0
228.5
254.4
279.7
327.1
8.63%
4.09%
45
Revenue
ILS 278.8M
8.83%
1.00×
Cost of revenue
ILS 194.5M
8.97%
1.01×
Operating expenses
ILS 50.01M
8.53%
0.97×
Property and equipment
16.68%