25.82
RevenueILS M
241.4
253.0
263.3
274.8
296.0
310.1
327.7
350.8
373.4
392.7
28.30
5.81%
5.68%
32
25.37
Revenue growth%
29.42
28.66
28.09
28.41
31.27
28.28
27.42
24.50
24.66
21.71
28.05
24.66
28.18
90
25.47
Gross margin%
24.67
26.76
25.09
25.85
27.44
28.22
30.15
32.63
33.46
34.57
23.22
32.63
27.83
23
21.06
Operating margin%
9.95
10.66
8.92
10.01
7.44
7.68
6.43
4.97
2.47
3.34
8.74
4.97
7.56
55
7.87
Net margin%
2.85
1.99
4.32
5.70
6.33
5.86
5.90
5.75
3.14
5.32
13.69
5.75
5.51
89
31.27
P/E ratio (avg)x
31.09
32.21
30.68
31.30
30.23
31.78
35.97
38.73
42.53
48.57
34.98
38.73
32.00
69
33.82
EV/EBITx
21.49
20.07
19.63
20.09
20.85
20.21
21.06
22.10
24.45
26.34
23.64
22.10
20.95
10
12.61
FCF yield (avg)%
5.87
4.65
7.04
9.47
11.28
10.46
12.12
11.37
11.69
11.36
14.03
11.37
10.87
68
20.11
FCF margin%
4.44
5.04
5.87
8.64
7.57
7.35
9.31
7.74
10.64
9.10
18.15
9.10
7.65
37
0.977
FCF / Net incomex
0.350
0.368
0.375
0.372
0.369
0.411
0.451
0.467
0.441
0.459
1.432
0.451
0.393
90
28.79
ROIC%
14.72
17.70
16.05
18.82
19.33
21.98
24.72
23.05
24.70
25.83
16.98
24.70
20.66
74
13.45
Return on equity%
19.53
17.60
14.79
14.17
12.74
10.28
10.27
12.89
12.90
13.36
5.32
12.89
13.13
46
29.51
Return on assets%
17.24
16.26
13.34
14.18
11.97
11.83
9.88
9.98
11.18
9.89
14.83
9.98
11.90
32
0.34
EPSILS
0.44
0.45
0.40
0.39
0.36
0.32
0.36
0.33
0.35
0.30
0.36
(3.22%)
(4.66%)
—
15.48
EPS growth%
4.69
3.52
4.56
6.64
4.10
1.20
0.40
0.40
0.40
3.12
27.86
0.40
3.32
47
0.11
Bookvalue per shILS
0.64
0.64
0.66
0.69
0.72
0.75
0.76
0.83
0.81
0.76
0.68
0.95%
1.58%
—
0.75
FCF per shareILS
0.30
0.34
0.40
0.45
0.44
0.48
0.48
0.48
0.46
0.55
0.73
4.56%
7.52%
—
0.74
Dividend per shILS
0.98
1.17
1.22
1.22
1.30
1.27
1.49
1.66
1.84
1.84
0.42
7.17%
6.56%
—
20.72
Div yield (avg)%
28.85
30.44
33.38
34.53
35.68
36.53
38.26
37.15
38.60
40.19
21.61
38.26
36.11
69
12.57
Payout ratio%
14.26
13.19
11.52
9.51
9.51
8.79
6.21
6.42
7.19
5.90
8.92
6.42
9.15
16
180.2
Shares (diluted)M
139.1
127.0
111.5
102.5
98.15
99.55
94.99
99.96
101.8
95.78
174.7
(0.49%)
(3.74%)
78
12.13
Buyback yield%
18.38
19.19
20.82
22.80
24.42
21.93
23.07
21.18
20.33
20.63
10.87
21.18
21.00
27
0.986
D/E ratiox
1.753
1.800
1.766
1.954
1.969
1.851
1.682
1.680
1.866
1.802
0.789
1.802
1.801
78
126.3
Enterprise valueILS M
158.2
158.0
144.4
142.4
152.6
163.9
163.6
170.1
161.3
158.4
179.5
0.75%
(0.59%)
64
232.7
LT debtILS M
85.09
80.29
73.01
74.92
79.85
87.98
80.97
73.76
73.67
80.72
270.1
0.22%
(0.96%)
23
Revenue
ILS 392.7M
5.68%
1.00×
Cost of revenue
ILS 242.3M
5.65%
1.00×
Operating expenses
ILS 42.78M
5.83%
1.01×
Property and equipment
17.16%
Spread over hurdle
42.89%