50.75
RevenueILS M
37.98
40.77
41.98
44.69
46.97
49.79
51.59
53.98
57.93
59.82
54.34
4.96%
5.05%
50
20.79
Revenue growth%
18.10
19.22
17.49
19.86
19.72
22.53
24.42
25.93
28.38
28.99
11.81
25.93
21.19
22
2.76
Gross margin%
2.13
2.18
5.16
7.12
9.41
11.85
9.58
8.77
10.94
8.95
24.29
9.58
8.86
42
16.99
Operating margin%
26.74
24.76
23.95
21.88
19.19
17.45
14.98
17.04
14.98
16.71
17.24
16.71
18.32
35
11.14
Net margin%
8.69
5.72
8.44
9.04
8.94
8.01
10.80
10.59
11.47
10.19
13.96
10.59
8.99
19
26.18
P/E ratio (avg)x
20.61
21.43
23.30
20.98
23.34
23.36
24.57
25.34
26.88
26.96
34.30
25.34
23.35
75
37.16
EV/EBITx
19.09
21.23
20.77
22.18
26.11
25.98
27.36
27.94
28.11
29.38
13.43
27.94
26.05
95
2.11
FCF yield (avg)%
23.50
25.94
23.76
24.86
22.34
24.79
26.15
24.05
26.19
28.61
8.53
26.15
24.83
11
24.95
FCF margin%
29.90
29.39
27.63
26.22
24.20
25.34
24.47
26.25
23.48
24.98
4.97
24.98
25.78
78
1.766
FCF / Net incomex
1.658
1.520
1.444
1.438
1.401
1.325
1.371
1.303
1.267
1.261
1.160
1.303
1.386
50
11.17
ROIC%
9.66
11.87
9.15
8.02
6.83
6.57
5.76
8.52
6.89
5.37
17.84
6.57
7.45
36
14.95
Return on equity%
7.02
5.83
5.03
6.22
3.78
6.59
9.49
9.21
11.77
12.96
28.03
9.49
6.81
34
27.60
Return on assets%
32.08
34.62
33.72
33.83
35.16
37.55
35.95
37.61
37.33
39.67
25.97
37.55
35.55
11
1.07
EPSILS
0.39
0.40
0.46
0.44
0.46
0.44
0.49
0.55
0.60
0.59
1.17
5.32%
4.25%
—
14.79
EPS growth%
28.66
31.32
31.07
30.12
30.88
31.10
28.16
28.20
30.73
32.75
12.24
30.73
30.81
83
0.68
Bookvalue per shILS
0.55
0.62
0.71
0.80
0.91
1.06
1.08
1.19
1.25
1.43
0.30
9.44%
11.42%
—
1.07
FCF per shareILS
0.84
0.84
0.90
0.92
1.04
1.13
1.19
1.29
1.47
1.50
0.63
7.45%
6.07%
—
0.18
Dividend per shILS
1.15
1.17
1.20
1.31
1.27
1.35
1.48
1.43
1.47
1.39
1.10
1.91%
2.13%
—
8.08
Div yield (avg)%
14.34
12.87
12.66
13.67
13.80
13.30
14.18
13.58
13.85
14.67
14.06
13.85
13.74
77
15.29
Payout ratio%
31.90
30.53
29.29
28.28
30.78
28.50
28.81
27.25
29.39
28.75
27.92
28.75
29.05
52
14.22
Shares (diluted)M
13.62
14.38
12.72
11.59
10.15
11.19
11.44
10.37
10.59
9.295
14.27
(1.74%)
(4.54%)
70
27.64
Buyback yield%
15.56
15.44
14.78
14.74
12.30
10.37
9.00
11.13
12.51
12.06
11.93
11.13
12.40
83
1.035
D/E ratiox
0.587
0.622
0.634
0.554
0.594
0.629
0.638
0.699
0.756
0.733
1.312
0.699
0.632
60
4.355
Enterprise valueILS M
29.68
27.62
25.87
23.88
26.99
24.84
25.03
26.31
26.15
29.56
34.62
1.83%
(0.28%)
53
12.43
LT debtILS M
91.92
93.46
104.1
118.7
125.6
124.2
139.7
145.6
163.5
175.4
11.63
6.92%
7.54%
77
Revenue
ILS 59.82M
5.05%
1.00×
Cost of revenue
ILS 41.87M
5.05%
1.00×
Operating expenses
ILS 8.255M
6.21%
1.12×
Goodwill & intangibles
18.97%
Spread over hurdle
17.95%