17.14
RevenueILS M
22.25
24.32
26.20
28.53
30.22
32.37
35.08
38.50
41.60
43.91
19.06
7.76%
7.71%
7
18.13
Revenue growth%
16.24
17.74
16.60
16.62
14.12
13.23
15.16
13.55
15.97
16.95
8.56
15.16
16.11
42
28.20
Gross margin%
34.14
32.14
32.92
29.95
30.66
31.06
32.07
31.72
31.22
33.58
7.20
31.72
31.90
60
21.01
Operating margin%
10.18
7.89
10.78
12.04
10.90
8.15
9.74
7.19
7.46
9.46
17.53
8.15
9.60
18
4.75
Net margin%
22.03
24.26
24.66
24.86
26.11
27.87
26.86
27.28
26.64
24.98
4.30
26.86
25.55
94
7.629
P/E ratio (avg)x
30.54
26.54
23.09
23.23
23.03
24.21
25.01
25.51
25.80
25.81
8.951
25.51
25.26
17
29.80
EV/EBITx
18.56
20.61
18.82
17.90
17.95
16.79
17.47
18.02
15.98
14.61
19.77
16.79
17.92
41
21.74
FCF yield (avg)%
29.25
26.92
26.27
23.42
20.82
18.23
17.77
17.67
20.60
22.38
10.76
18.23
21.60
24
21.38
FCF margin%
16.10
16.50
15.99
16.85
16.58
15.95
16.43
15.80
15.99
18.40
3.12
15.99
16.26
22
0.718
FCF / Net incomex
2.317
2.664
2.723
2.893
3.509
3.506
4.210
5.103
5.661
6.593
1.643
5.103
3.507
36
29.91
ROIC%
9.55
8.78
7.45
6.25
5.98
8.79
10.44
8.09
7.95
7.47
16.36
8.09
8.02
56
20.73
Return on equity%
14.33
15.71
15.56
12.59
15.37
14.15
16.88
19.66
18.97
20.64
16.47
18.97
15.64
77
25.27
Return on assets%
22.49
24.31
23.93
23.93
25.65
25.24
26.36
27.17
26.55
27.89
6.13
26.55
25.45
94
0.38
EPSILS
0.53
0.57
0.60
0.62
0.61
0.71
0.80
0.81
0.80
0.89
0.42
7.74%
6.64%
—
16.97
EPS growth%
6.09
5.48
7.61
7.70
5.98
5.75
6.56
4.44
6.66
9.62
9.44
6.56
6.33
28
0.59
Bookvalue per shILS
1.16
1.18
1.41
1.43
1.70
1.69
1.67
1.92
1.91
2.14
0.23
4.70%
6.37%
—
0.62
FCF per shareILS
0.58
0.61
0.59
0.54
0.54
0.56
0.57
0.53
0.56
0.54
0.51
0.01%
(1.67%)
—
0.56
Dividend per shILS
0.73
0.82
0.88
0.83
0.84
0.82
0.88
0.83
0.77
0.72
0.20
(2.95%)
(0.08%)
—
19.75
Div yield (avg)%
11.58
8.68
7.25
4.75
7.23
7.79
7.78
5.09
7.07
8.14
9.23
7.78
7.52
11
14.59
Payout ratio%
22.85
20.05
19.86
19.53
18.01
18.93
19.15
18.63
16.62
15.38
17.49
18.63
19.04
45
29.79
Shares (diluted)M
24.76
25.16
22.25
21.60
23.44
22.93
20.61
17.77
17.66
18.11
30.51
(5.03%)
(4.19%)
48
7.87
Buyback yield%
19.86
20.25
22.56
20.59
20.79
23.76
21.72
24.06
26.68
25.64
4.79
24.06
22.14
94
1.208
D/E ratiox
1.273
1.361
1.259
1.119
1.091
1.166
1.086
1.175
1.207
1.097
1.578
1.166
1.170
30
27.81
Enterprise valueILS M
22.35
20.39
19.95
17.76
19.00
18.59
16.74
16.96
15.89
15.65
27.60
(3.80%)
(3.41%)
37
30.29
LT debtILS M
38.98
37.88
35.76
38.75
41.98
38.73
40.42
41.68
44.64
48.98
15.94
3.13%
2.49%
6
Revenue
ILS 43.91M
7.71%
1.00×
Cost of revenue
ILS 28.85M
7.75%
1.00×
Operating expenses
ILS 4.996M
8.01%
1.03×
Cash and investments
12.81%
Spread over hurdle
35.55%