23.81
RevenueILS M
21.63
21.86
21.97
22.02
22.39
22.18
22.69
22.51
22.57
23.05
25.49
0.58%
0.79%
39
10.46
Revenue growth%
15.71
14.69
15.62
13.42
14.63
12.84
11.49
11.53
14.06
14.75
19.71
12.84
14.34
17
29.50
Gross margin%
12.61
11.67
9.87
9.69
10.04
10.79
11.44
10.35
12.21
12.01
29.22
11.44
11.12
29
10.94
Operating margin%
22.29
19.59
20.31
22.40
23.14
24.71
27.00
24.69
24.39
26.24
15.01
24.71
23.77
41
6.99
Net margin%
8.59
11.15
8.55
9.56
9.77
9.38
8.53
11.26
11.78
10.36
29.47
10.36
9.66
21
18.18
P/E ratio (avg)x
29.97
31.27
31.69
29.72
31.30
34.16
35.14
38.40
35.66
38.69
9.184
35.66
32.92
5
9.481
EV/EBITx
16.06
15.72
15.17
14.61
14.00
15.24
16.06
15.44
13.98
13.81
18.49
15.24
15.21
36
29.63
FCF yield (avg)%
19.24
17.46
15.74
15.14
12.71
14.58
15.57
13.82
13.67
16.17
25.82
14.58
15.36
62
9.13
FCF margin%
30.33
31.94
31.20
30.30
28.55
29.17
30.30
31.08
28.84
27.24
3.21
29.17
30.30
93
1.527
FCF / Net incomex
0.938
0.912
0.980
1.075
1.104
1.119
1.186
1.083
0.996
1.074
1.371
1.083
1.074
76
14.04
ROIC%
19.85
22.08
19.64
22.61
23.80
24.40
23.07
20.68
19.25
19.74
7.38
20.68
21.38
34
7.29
Return on equity%
31.89
32.75
29.97
28.36
27.30
28.12
26.36
24.16
25.15
25.56
15.05
25.56
27.71
46
16.51
Return on assets%
21.22
21.40
23.30
21.33
23.64
25.42
23.86
25.11
24.39
24.33
18.31
24.39
23.75
27
1.26
EPSILS
5.35
5.55
5.25
5.61
5.92
6.18
6.71
7.52
8.78
9.04
1.38
8.82%
6.77%
—
19.46
EPS growth%
22.16
22.69
21.05
20.59
18.61
18.71
21.47
20.51
21.67
23.27
17.40
21.47
21.26
94
3.46
Bookvalue per shILS
4.13
4.55
4.75
4.67
5.18
5.93
6.27
6.70
7.48
7.21
2.49
6.85%
6.77%
—
1.61
FCF per shareILS
3.86
3.91
4.22
3.95
3.83
3.81
4.02
4.26
4.49
4.61
3.62
3.80%
2.92%
—
3.47
Dividend per shILS
1.35
1.48
1.70
1.76
1.99
1.99
2.17
2.54
2.52
2.52
2.11
4.87%
7.70%
—
19.59
Div yield (avg)%
24.66
25.81
24.72
22.94
25.93
26.01
24.20
22.96
20.65
18.46
29.21
22.96
24.43
73
20.92
Payout ratio%
4.64
2.63
0.45
2.60
1.37
3.80
6.48
7.16
8.05
9.53
14.44
7.16
4.22
40
8.091
Shares (diluted)M
13.17
12.75
15.37
16.44
18.29
19.95
23.11
25.06
27.19
29.78
8.115
10.24%
8.62%
10
3.67
Buyback yield%
8.61
6.20
7.07
9.23
8.17
9.75
12.19
9.90
7.77
8.27
11.08
9.75
8.44
46
1.309
D/E ratiox
0.779
0.833
0.749
0.761
0.693
0.660
0.704
0.692
0.595
0.516
0.548
0.660
0.699
66
21.46
Enterprise valueILS M
17.66
18.22
21.46
24.98
29.28
33.47
32.59
33.85
35.98
34.32
22.61
3.23%
7.79%
41
13.78
LT debtILS M
32.48
35.38
39.69
39.21
42.73
41.76
48.72
56.93
59.23
66.02
3.172
9.09%
7.55%
95
Revenue
ILS 23.05M
0.79%
1.00×
Cost of revenue
ILS 11.11M
1.08%
1.03×
Operating expenses
ILS 4.416M
0.25%
0.95×
Property and equipment
14.90%
Spread over hurdle
43.90%