14.37
RevenueILS M
300.0
303.4
299.8
308.0
309.4
319.0
317.9
328.2
329.0
329.3
15.08
1.25%
1.27%
47
21.56
Revenue growth%
10.00
11.20
11.42
9.70
9.76
10.91
10.85
11.05
8.51
10.53
9.98
10.85
10.69
23
20.85
Gross margin%
25.59
28.35
29.50
30.30
31.14
33.08
33.05
31.33
30.84
30.42
4.99
31.33
30.63
94
2.85
Operating margin%
24.45
26.17
28.48
25.93
26.65
28.63
27.35
26.89
25.97
27.70
5.80
27.35
26.77
56
12.28
Net margin%
23.92
23.49
25.92
24.65
25.02
24.91
24.58
23.14
22.82
20.14
15.90
23.14
24.25
65
24.89
P/E ratio (avg)x
9.618
8.848
9.407
8.954
10.06
10.81
11.45
12.09
13.02
13.18
25.00
12.09
10.44
68
23.57
EV/EBITx
31.03
31.48
32.73
37.91
37.50
36.01
35.90
39.23
36.65
38.66
18.38
36.65
36.33
87
2.61
FCF yield (avg)%
24.75
27.74
30.26
32.42
31.05
29.96
29.83
31.48
28.63
27.87
27.63
29.83
29.89
58
10.97
FCF margin%
1.18
1.08
0.40
0.40
0.40
1.90
0.50
1.77
3.85
6.32
29.39
1.90
1.13
55
1.382
FCF / Net incomex
0.712
0.766
0.842
0.863
0.901
0.864
0.972
0.928
0.898
0.825
1.605
0.898
0.863
57
18.17
ROIC%
33.45
30.55
29.54
30.19
32.67
32.56
31.92
31.93
31.81
29.66
25.08
31.92
31.87
38
10.46
Return on equity%
18.10
19.95
20.23
21.21
23.03
25.39
24.33
24.63
25.95
23.28
13.58
24.63
23.15
36
23.42
Return on assets%
21.25
20.01
22.27
21.94
24.21
25.82
28.81
27.77
29.13
30.37
8.15
28.81
25.01
16
9.40
EPSILS
30.66
34.20
35.84
40.01
44.03
43.75
47.21
55.33
54.64
56.99
9.71
5.30%
6.69%
—
5.18
EPS growth%
6.56
3.79
3.96
4.08
2.15
1.75
2.53
0.66
2.69
2.75
19.58
2.53
2.72
36
15.96
Bookvalue per shILS
6.02
6.01
5.36
5.92
5.44
5.29
5.35
5.53
5.22
5.03
7.46
(1.54%)
(1.72%)
—
19.22
FCF per shareILS
28.32
33.38
38.57
40.11
40.43
43.19
47.94
51.69
52.72
60.48
9.88
8.39%
8.07%
—
9.03
Dividend per shILS
17.89
16.94
15.34
16.12
17.49
15.42
15.10
15.27
14.17
15.38
6.81
(2.54%)
(1.23%)
—
12.37
Div yield (avg)%
14.46
12.50
11.84
10.66
10.52
9.39
8.87
6.57
5.15
3.01
27.78
6.57
9.95
14
8.96
Payout ratio%
34.09
35.49
36.45
38.87
36.39
35.55
36.12
38.68
39.21
40.70
21.41
38.68
36.42
71
9.703
Shares (diluted)M
13.94
14.35
15.30
14.83
14.89
16.97
19.65
20.44
19.31
19.19
9.766
5.21%
4.29%
13
26.96
Buyback yield%
27.11
28.25
25.28
25.10
28.07
26.92
28.96
30.45
27.73
25.35
21.94
27.73
27.42
51
1.602
D/E ratiox
0.247
0.234
0.225
0.242
0.237
0.224
0.190
0.168
0.167
0.149
1.210
0.168
0.224
38
186.0
Enterprise valueILS M
286.7
281.2
315.3
318.4
362.8
404.2
393.3
445.7
526.1
563.7
66.83
9.21%
6.67%
54
68.62
LT debtILS M
150.0
153.3
144.9
138.2
154.1
152.4
162.7
178.7
182.7
198.2
145.4
5.17%
3.04%
5
Revenue
ILS 329.3M
1.27%
1.00×
Cost of revenue
ILS 182.0M
1.09%
0.98×
Operating expenses
ILS 41.12M
2.01%
1.08×
Goodwill & intangibles
17.39%
Spread over hurdle
14.94%