21.85
RevenueILS M
23.14
24.22
24.73
25.38
26.33
26.94
27.70
28.52
29.63
30.31
22.42
2.85%
2.97%
46
24.83
Revenue growth%
1.79
2.01
0.40
1.06
2.32
0.40
0.46
0.40
0.40
0.40
23.73
0.40
0.43
24
10.38
Gross margin%
18.36
15.40
15.06
15.49
16.97
17.23
20.14
19.89
18.25
19.36
9.01
19.36
17.74
9
14.91
Operating margin%
0.40
0.40
0.40
2.82
4.75
6.51
8.00
7.06
8.22
11.04
4.15
8.00
5.63
45
5.79
Net margin%
5.90
6.64
8.86
10.48
12.28
14.94
12.01
14.25
15.98
17.03
21.43
14.94
12.14
84
32.13
P/E ratio (avg)x
24.14
21.66
19.46
21.13
23.25
24.03
24.19
21.43
23.50
22.88
13.16
23.50
23.06
26
34.63
EV/EBITx
6.531
6.890
7.338
6.478
6.419
5.553
5.812
5.596
4.952
4.558
31.99
5.553
6.116
71
9.70
FCF yield (avg)%
16.80
17.42
18.14
20.74
18.50
18.33
20.23
19.50
21.66
22.38
22.36
20.23
19.00
76
12.23
FCF margin%
5.45
5.68
6.38
8.48
7.30
5.65
8.28
11.02
8.14
6.35
2.97
8.14
6.84
35
0.864
FCF / Net incomex
0.929
0.930
1.021
1.058
1.034
1.171
1.383
1.486
1.541
1.651
0.921
1.486
1.114
56
18.06
ROIC%
3.52
2.18
0.40
0.40
0.40
1.02
0.40
0.40
1.91
2.87
19.68
1.02
0.71
44
16.22
Return on equity%
16.75
15.34
17.01
19.73
20.17
18.70
16.95
18.03
15.11
12.43
6.96
16.95
16.98
60
23.87
Return on assets%
2.32
0.40
0.40
0.40
2.50
4.59
6.50
4.70
5.13
8.09
15.98
5.13
3.55
84
1.22
EPSILS
1.34
1.58
1.85
1.74
1.94
2.24
2.13
2.34
2.65
2.74
1.32
7.17%
8.14%
—
8.67
EPS growth%
18.06
17.55
16.27
18.46
21.19
22.89
25.18
23.28
23.19
22.77
4.03
23.19
21.98
76
1.26
Bookvalue per shILS
1.03
0.91
0.93
0.83
0.76
0.67
0.64
0.63
0.63
0.64
0.94
(3.36%)
(5.49%)
—
1.25
FCF per shareILS
0.69
0.70
0.77
0.74
0.65
0.59
0.52
0.46
0.45
0.41
0.78
(8.92%)
(5.66%)
—
0.54
Dividend per shILS
0.94
1.08
1.06
1.19
1.27
1.29
1.21
1.25
1.20
1.31
0.31
0.63%
3.06%
—
23.27
Div yield (avg)%
23.75
25.81
25.93
28.53
26.44
28.99
28.45
30.00
31.28
32.56
25.18
30.00
28.49
18
20.35
Payout ratio%
4.30
4.64
2.30
3.84
3.97
4.44
2.93
2.46
0.40
0.40
13.15
2.46
3.39
44
26.91
Shares (diluted)M
39.98
47.72
56.09
57.92
67.58
76.77
81.39
87.38
102.5
118.4
26.38
11.88%
12.74%
81
23.28
Buyback yield%
21.90
22.61
21.72
23.62
26.28
25.10
25.16
24.11
22.51
20.24
13.86
24.11
23.11
32
0.372
D/E ratiox
1.424
1.299
1.246
1.301
1.421
1.442
1.448
1.348
1.177
1.124
0.310
1.348
1.324
89
10.51
Enterprise valueILS M
24.03
23.36
23.92
24.18
23.60
26.15
28.39
32.27
32.09
32.78
17.73
6.79%
3.94%
79
17.72
LT debtILS M
8.237
8.323
8.628
7.476
6.594
6.132
5.870
5.894
5.975
5.324
35.27
(4.19%)
(3.57%)
71
Revenue
ILS 30.31M
2.97%
1.00×
Cost of revenue
ILS 18.96M
3.08%
1.01×
Operating expenses
ILS 3.477M
3.07%
1.01×
Cash and investments
17.07%