15.19
RevenueILS M
9.155
9.868
10.74
11.15
11.67
12.28
13.12
13.86
14.95
15.58
15.49
5.95%
5.97%
94
25.41
Revenue growth%
9.06
8.16
10.22
11.31
10.30
13.21
14.06
16.28
18.05
17.46
10.56
16.28
12.26
27
6.96
Gross margin%
11.18
12.25
11.87
11.98
11.01
12.46
11.33
8.71
11.70
11.59
18.79
11.59
11.65
43
9.39
Operating margin%
1.49
0.40
3.26
4.67
3.15
1.32
0.40
0.68
1.62
3.14
14.75
1.32
1.56
26
22.58
Net margin%
0.40
0.40
1.92
1.38
0.40
0.40
1.73
2.45
5.25
2.40
6.15
2.40
1.55
54
20.41
P/E ratio (avg)x
5.643
5.170
5.008
5.123
5.153
5.644
5.275
5.693
5.955
6.246
32.69
5.693
5.459
61
18.42
EV/EBITx
7.991
8.308
8.734
7.351
6.493
6.982
6.353
6.459
6.850
6.990
22.18
6.850
6.986
51
22.68
FCF yield (avg)%
11.10
12.48
15.29
15.96
13.77
13.20
13.39
11.04
13.59
13.81
28.78
13.39
13.49
33
7.03
FCF margin%
18.00
15.20
15.58
16.69
16.46
17.06
15.81
14.27
16.54
18.98
19.78
16.54
16.50
38
0.616
FCF / Net incomex
0.754
0.866
0.880
1.009
0.953
1.056
1.077
1.053
1.039
1.077
0.560
1.056
1.024
78
8.89
ROIC%
10.75
12.04
14.16
16.98
17.90
15.63
17.04
15.60
14.15
16.17
17.49
15.63
15.61
62
22.66
Return on equity%
19.74
20.53
19.44
21.65
19.29
18.13
20.84
17.95
17.14
14.54
3.03
17.95
19.37
89
5.19
Return on assets%
25.96
23.91
23.90
22.86
20.54
20.24
18.64
16.49
18.86
17.06
5.68
18.64
20.39
89
0.45
EPSILS
0.53
0.50
0.50
0.55
0.54
0.52
0.46
0.43
0.41
0.37
0.47
(6.97%)
(2.98%)
—
27.31
EPS growth%
29.10
28.81
25.94
24.02
23.03
23.07
20.64
17.76
17.66
18.66
22.05
18.66
23.05
9
0.11
Bookvalue per shILS
1.01
1.03
1.09
1.30
1.39
1.52
1.47
1.52
1.61
1.80
0.12
5.33%
6.47%
—
0.36
FCF per shareILS
0.41
0.38
0.40
0.42
0.43
0.38
0.35
0.35
0.33
0.37
0.17
(3.05%)
(1.09%)
—
0.17
Dividend per shILS
1.13
1.15
1.34
1.42
1.51
1.76
1.77
2.07
2.20
2.40
0.52
9.69%
9.14%
—
6.61
Div yield (avg)%
14.50
11.74
12.28
12.36
10.46
10.17
7.34
4.95
5.26
5.26
5.67
5.26
10.31
55
17.32
Payout ratio%
25.78
23.90
22.11
22.29
22.30
19.49
22.36
23.66
25.33
27.72
17.07
23.66
23.01
49
7.888
Shares (diluted)M
9.990
10.99
12.46
13.84
14.79
15.61
16.48
16.30
15.82
17.87
7.724
3.86%
6.69%
77
26.59
Buyback yield%
28.57
25.69
28.14
25.53
28.04
29.81
31.65
32.43
35.06
33.55
14.27
32.43
29.19
78
1.417
D/E ratiox
1.108
1.188
1.188
1.341
1.365
1.475
1.378
1.397
1.429
1.586
1.446
1.429
1.371
68
5.534
Enterprise valueILS M
11.09
12.70
14.61
16.97
19.17
22.48
21.34
25.00
28.18
30.99
11.33
10.08%
12.48%
67
4.615
LT debtILS M
2.405
2.627
2.619
2.960
2.713
2.638
2.819
2.765
2.941
2.739
7.840
0.19%
2.08%
85
Revenue
ILS 15.58M
5.97%
1.00×
Cost of revenue
ILS 10.31M
6.00%
1.00×
Operating expenses
ILS 3.161M
5.86%
0.99×
Goodwill & intangibles
15.01%