36.47
RevenueILS M
45.61
46.31
46.69
47.03
48.54
49.31
50.37
51.70
52.18
53.78
39.65
2.07%
2.07%
93
4.16
Revenue growth%
7.69
6.98
8.44
6.73
6.72
7.32
4.75
7.13
5.54
6.19
24.01
6.19
6.86
35
22.79
Gross margin%
28.44
26.56
27.67
29.82
29.38
28.84
31.66
32.70
34.78
32.77
11.41
32.70
29.60
81
22.72
Operating margin%
16.47
17.87
19.33
20.74
18.19
19.69
21.36
21.79
24.50
26.41
21.62
21.79
20.22
15
28.96
Net margin%
15.19
15.81
14.95
17.23
19.49
19.07
18.45
15.46
16.30
16.49
17.67
16.49
16.39
68
28.49
P/E ratio (avg)x
5.996
5.254
4.487
4.578
4.620
4.473
4.750
4.770
4.377
3.930
26.28
4.473
4.599
38
34.86
EV/EBITx
16.81
16.91
15.23
16.11
14.30
14.04
13.27
11.74
10.79
10.23
36.26
11.74
14.17
82
15.08
FCF yield (avg)%
7.87
8.17
9.05
6.57
8.91
7.92
7.15
6.30
5.74
6.34
17.63
6.34
7.51
16
25.93
FCF margin%
17.94
15.50
17.23
18.70
20.08
22.30
21.86
20.38
18.57
17.45
8.15
20.38
18.64
36
0.361
FCF / Net incomex
1.792
2.051
2.142
2.404
2.362
2.733
3.139
2.935
3.268
3.774
0.710
3.139
2.569
60
25.22
ROIC%
9.66
9.01
6.19
5.71
3.15
2.11
3.98
1.74
3.34
2.38
16.90
2.38
3.66
70
13.49
Return on equity%
25.17
25.94
27.72
29.16
26.55
25.60
25.43
23.10
22.81
20.89
8.36
23.10
25.52
50
16.03
Return on assets%
12.53
13.67
16.66
15.46
18.08
15.98
14.54
16.13
14.01
12.62
16.69
14.54
15.00
19
4.54
EPSILS
1.48
1.62
1.60
1.79
2.01
2.07
2.29
2.16
2.07
2.41
5.01
3.72%
6.17%
—
22.82
EPS growth%
21.31
21.62
19.40
19.32
20.62
18.69
17.08
15.14
15.84
14.38
10.60
15.84
19.01
57
3.66
Bookvalue per shILS
1.77
1.87
1.83
1.75
1.89
1.97
2.14
2.03
2.31
2.43
2.62
5.15%
4.02%
—
2.01
FCF per shareILS
4.65
4.65
4.46
5.02
5.49
5.18
5.97
6.38
6.69
6.69
5.48
4.04%
3.41%
—
2.62
Dividend per shILS
7.22
6.65
6.19
6.16
6.37
6.26
6.88
7.47
8.42
8.87
4.07
6.86%
2.46%
—
9.96
Div yield (avg)%
5.93
6.09
3.52
1.08
1.92
3.05
0.40
0.40
0.40
2.93
12.55
0.40
2.43
76
28.43
Payout ratio%
5.60
4.89
2.13
0.40
0.40
0.40
0.40
0.40
1.71
0.46
9.45
0.40
0.43
76
5.251
Shares (diluted)M
5.459
5.509
5.427
6.098
5.780
5.581
5.665
6.380
6.759
7.197
5.261
4.48%
3.65%
39
18.43
Buyback yield%
22.42
21.05
20.72
20.38
18.53
21.07
18.57
20.71
21.19
21.34
12.84
21.07
20.89
34
1.027
D/E ratiox
2.102
2.213
2.537
2.533
2.511
2.862
3.134
3.659
4.209
5.007
1.011
3.659
2.700
42
31.90
Enterprise valueILS M
26.75
23.07
21.66
18.97
18.72
20.03
20.08
21.72
20.22
18.68
32.47
(0.05%)
(4.41%)
23
7.273
LT debtILS M
29.90
32.55
29.33
31.08
31.12
32.69
29.53
32.22
30.39
30.65
3.471
(0.31%)
0.06%
12
Revenue
ILS 53.78M
2.07%
1.00×
Cost of revenue
ILS 37.65M
2.07%
1.00×
Operating expenses
ILS 11.49M
1.46%
0.94×
Cash and investments
16.77%
Goodwill & intangibles
15.89%
Spread over hurdle
15.90%