18.64
RevenueILS M
14.53
15.38
16.09
16.87
17.93
19.05
19.76
20.79
22.06
23.03
20.36
5.14%
5.34%
61
7.87
Revenue growth%
18.31
19.17
16.89
18.00
20.85
21.39
23.49
21.04
18.54
19.08
25.24
21.04
19.12
73
17.56
Gross margin%
11.71
10.11
9.14
8.86
10.99
8.98
6.05
3.89
4.68
6.76
24.40
6.05
8.92
68
29.75
Operating margin%
15.83
14.24
12.30
12.87
13.92
11.37
12.68
13.38
13.07
15.95
27.27
13.07
13.22
58
21.71
Net margin%
22.82
21.09
20.28
19.70
22.61
25.55
23.29
26.15
23.31
25.83
7.04
25.55
23.05
9
16.21
P/E ratio (avg)x
13.44
13.43
14.67
17.09
17.12
18.88
19.21
19.61
21.67
25.17
28.92
19.61
18.00
31
15.32
EV/EBITx
12.65
11.65
10.40
9.882
10.59
11.36
11.75
12.96
11.90
10.67
27.20
11.75
11.51
61
19.08
FCF yield (avg)%
23.99
21.78
21.83
19.13
21.28
19.36
18.11
17.81
19.95
21.74
20.44
19.36
20.62
79
8.45
FCF margin%
29.91
31.55
31.67
30.74
32.15
30.09
29.18
28.24
27.35
25.48
10.05
28.24
30.00
30
0.601
FCF / Net incomex
0.469
0.463
0.526
0.558
0.546
0.537
0.554
0.625
0.638
0.744
0.519
0.625
0.550
90
15.33
ROIC%
33.40
35.27
36.53
38.14
37.62
36.83
34.51
35.23
35.98
34.74
18.90
35.23
35.63
10
27.68
Return on equity%
21.83
23.01
22.89
21.57
21.81
24.51
26.07
27.75
27.65
27.72
26.60
27.65
23.76
80
29.59
Return on assets%
20.98
18.51
17.86
15.09
14.99
12.86
10.94
12.64
12.81
10.83
3.02
12.64
13.93
58
0.66
EPSILS
0.40
0.44
0.45
0.52
0.54
0.57
0.67
0.76
0.79
0.95
0.73
11.88%
8.94%
—
3.19
EPS growth%
7.63
9.70
8.36
6.99
4.97
2.30
4.17
5.95
3.73
1.90
2.23
3.73
5.46
28
0.54
Bookvalue per shILS
0.61
0.67
0.67
0.81
0.95
1.14
1.25
1.26
1.33
1.40
0.69
8.08%
10.16%
—
0.32
FCF per shareILS
0.24
0.28
0.32
0.38
0.40
0.42
0.41
0.43
0.48
0.51
0.39
5.40%
7.54%
—
0.25
Dividend per shILS
1.29
1.35
1.32
1.43
1.62
1.74
1.93
2.25
2.50
2.52
0.31
9.27%
8.67%
—
17.95
Div yield (avg)%
27.58
26.36
23.47
26.39
25.31
26.38
23.90
20.95
18.36
21.11
18.13
21.11
24.60
75
5.90
Payout ratio%
26.61
25.63
26.70
29.44
29.98
30.91
32.45
35.33
34.80
36.47
7.47
34.80
30.44
21
23.39
Shares (diluted)M
31.36
31.61
35.18
38.20
39.99
44.58
46.01
46.46
51.80
57.13
22.55
7.39%
6.48%
75
9.02
Buyback yield%
5.59
4.35
4.54
5.57
2.77
0.84
3.48
5.13
6.74
4.07
25.60
4.07
4.44
87
0.732
D/E ratiox
0.519
0.545
0.536
0.540
0.591
0.660
0.641
0.698
0.660
0.658
0.492
0.660
0.616
74
13.94
Enterprise valueILS M
30.19
32.23
36.67
40.56
47.14
46.25
43.70
50.30
53.25
54.07
9.689
2.78%
6.54%
14
16.58
LT debtILS M
20.00
21.79
21.32
19.48
19.31
19.39
16.82
16.31
16.76
15.87
9.809
(3.85%)
(1.92%)
47
Revenue
ILS 23.03M
5.34%
1.00×
Cost of revenue
ILS 14.44M
5.72%
1.04×
Operating expenses
ILS 2.214M
4.15%
0.89×
Property and equipment
16.74%