25.16
RevenueILS M
17.56
18.39
19.77
20.71
22.15
23.34
24.90
27.05
28.73
31.09
27.35
7.02%
6.68%
56
15.25
Revenue growth%
14.91
13.29
11.41
8.69
8.96
10.81
9.27
8.46
11.24
11.30
28.59
10.81
11.02
41
5.08
Gross margin%
14.86
16.45
14.29
12.71
12.15
12.42
12.82
11.36
10.98
12.56
21.14
12.42
12.63
78
22.90
Operating margin%
17.88
19.96
17.26
19.05
19.31
21.51
21.09
21.43
22.18
21.51
23.16
21.51
20.53
43
25.75
Net margin%
20.09
18.87
19.01
19.18
20.68
22.05
19.46
16.83
15.62
14.12
6.50
16.83
19.09
84
14.54
P/E ratio (avg)x
37.06
37.17
38.26
37.02
34.89
36.84
37.69
38.32
36.85
34.95
8.791
36.85
37.04
64
29.11
EV/EBITx
50.45
53.19
53.85
55.46
53.65
56.67
57.54
57.95
55.77
53.52
18.96
56.67
54.65
47
16.67
FCF yield (avg)%
4.31
4.19
7.13
10.01
8.42
9.20
10.91
11.26
11.04
11.92
18.16
11.04
9.60
45
9.69
FCF margin%
2.71
1.69
3.59
2.99
5.04
4.98
6.59
6.53
7.67
10.45
26.21
6.59
5.01
9
1.505
FCF / Net incomex
0.576
0.531
0.535
0.466
0.414
0.408
0.394
0.403
0.399
0.402
1.529
0.402
0.411
13
16.23
ROIC%
19.17
17.89
16.14
18.02
17.86
15.61
18.30
17.72
18.33
17.22
5.56
17.72
17.87
24
19.35
Return on equity%
6.55
3.99
6.38
8.40
10.85
8.31
8.08
10.95
9.39
10.85
22.19
9.39
8.35
33
29.66
Return on assets%
18.82
17.72
18.40
16.42
18.33
16.88
19.21
16.45
17.00
18.42
12.06
17.00
18.03
32
0.20
EPSILS
0.27
0.27
0.26
0.23
0.20
0.18
0.17
0.18
0.16
0.16
0.20
(3.89%)
(5.92%)
—
20.94
EPS growth%
4.91
6.69
7.59
6.66
7.76
9.03
6.82
5.61
6.60
3.60
8.54
6.60
6.67
35
0.29
Bookvalue per shILS
0.23
0.26
0.30
0.28
0.32
0.32
0.37
0.35
0.38
0.44
0.05
6.68%
8.33%
—
0.06
FCF per shareILS
0.17
0.19
0.20
0.19
0.17
0.19
0.17
0.16
0.15
0.16
0.11
(1.58%)
0.49%
—
0.20
Dividend per shILS
0.39
0.40
0.40
0.41
0.42
0.41
0.39
0.36
0.41
0.43
0.23
0.38%
1.85%
—
21.32
Div yield (avg)%
24.19
24.49
22.54
19.86
17.19
14.74
14.58
16.60
17.81
15.25
22.78
15.25
17.50
88
7.63
Payout ratio%
24.56
22.36
23.83
25.72
23.99
22.51
19.56
19.38
17.12
15.44
29.34
19.38
22.44
36
40.31
Shares (diluted)M
46.23
42.48
42.64
45.71
46.05
51.79
56.13
55.15
50.86
54.88
38.47
3.57%
1.45%
87
28.02
Buyback yield%
12.97
15.48
13.11
11.35
12.79
11.79
12.74
15.61
18.46
16.69
4.42
15.61
13.04
9
0.955
D/E ratiox
0.490
0.479
0.486
0.456
0.479
0.519
0.497
0.484
0.460
0.418
0.730
0.484
0.481
15
9.054
Enterprise valueILS M
26.69
28.38
26.99
26.43
28.47
31.38
32.83
37.02
39.07
41.39
12.57
7.77%
3.62%
71
22.21
LT debtILS M
4.421
4.127
4.188
4.079
3.993
4.148
4.822
4.467
4.292
4.121
12.92
0.63%
(1.07%)
10
Revenue
ILS 31.09M
6.68%
1.00×
Cost of revenue
ILS 20.29M
6.44%
0.98×
Operating expenses
ILS 6.683M
6.90%
1.02×
Property and equipment
19.50%
Goodwill & intangibles
17.89%
Spread over hurdle
(5.05%)