93.39
RevenueILS M
76.07
79.50
81.91
84.86
88.22
93.93
96.44
100.0
104.9
107.4
97.99
4.01%
3.97%
40
7.70
Revenue growth%
5.57
3.21
4.69
6.42
7.40
9.74
7.27
5.49
6.50
8.27
10.74
7.27
6.46
66
17.23
Gross margin%
15.14
13.22
14.53
16.59
14.68
12.05
10.91
8.60
8.32
7.48
4.21
8.60
12.63
49
28.58
Operating margin%
16.12
13.56
15.15
13.32
13.35
11.20
11.25
8.99
7.05
7.26
9.45
8.99
12.29
19
7.80
Net margin%
10.33
9.75
8.82
10.37
10.46
9.93
11.44
13.91
15.67
17.92
29.28
13.91
10.41
11
28.77
P/E ratio (avg)x
31.94
34.20
33.89
31.31
30.03
32.32
32.66
33.57
33.66
29.62
26.37
32.66
32.49
19
24.77
EV/EBITx
9.854
10.69
11.58
10.01
10.90
10.36
10.88
11.07
10.49
10.52
27.11
10.52
10.60
77
29.96
FCF yield (avg)%
16.10
18.39
20.79
22.70
20.36
17.47
19.64
19.27
19.64
21.04
13.50
19.64
19.64
5
4.16
FCF margin%
19.17
16.63
19.16
17.77
17.57
19.91
17.20
17.44
17.63
20.13
26.43
17.63
17.70
91
0.827
FCF / Net incomex
1.237
1.353
1.507
1.558
1.757
1.675
1.618
1.667
1.735
1.760
1.188
1.675
1.642
8
8.28
ROIC%
27.33
27.96
26.78
29.56
27.09
25.23
27.37
30.25
27.71
29.04
23.09
27.71
27.54
91
18.47
Return on equity%
17.06
15.68
16.46
18.22
19.79
21.25
22.88
23.24
25.18
25.64
5.40
23.24
20.52
28
22.46
Return on assets%
16.47
17.87
15.01
13.44
14.74
16.97
14.76
14.10
15.43
16.99
28.17
15.43
15.22
44
1.61
EPSILS
0.92
0.93
0.95
0.99
1.11
1.09
1.07
1.22
1.21
1.40
1.78
4.76%
4.45%
—
20.91
EPS growth%
15.94
13.06
13.96
11.76
12.19
10.98
10.17
8.22
6.16
5.33
6.04
8.22
11.37
67
1.73
Bookvalue per shILS
2.50
2.98
3.57
4.29
4.59
4.45
5.04
5.06
5.45
6.23
1.18
6.32%
10.31%
—
1.50
FCF per shareILS
1.13
1.17
1.09
1.15
1.23
1.28
1.45
1.61
1.60
1.79
1.46
7.74%
5.14%
—
1.19
Dividend per shILS
1.68
1.86
1.93
1.99
2.18
2.21
2.18
2.33
2.64
2.69
1.29
4.30%
4.83%
—
22.48
Div yield (avg)%
15.17
12.36
15.10
15.62
13.00
15.69
13.07
10.29
9.91
9.13
2.70
10.29
13.03
69
20.83
Payout ratio%
14.61
12.97
13.72
15.50
12.93
13.64
11.24
10.97
11.83
9.11
20.03
11.24
12.95
94
29.02
Shares (diluted)M
50.79
55.34
57.38
66.11
67.44
74.39
72.45
71.46
72.55
77.89
29.93
2.92%
6.16%
50
16.03
Buyback yield%
20.48
23.30
23.55
22.13
19.34
20.41
19.50
21.21
23.37
25.97
22.51
21.21
21.67
30
1.490
D/E ratiox
1.586
1.710
1.803
1.754
1.921
1.882
2.166
2.133
2.442
2.453
1.795
2.166
1.901
43
87.81
Enterprise valueILS M
41.80
43.85
42.98
46.55
42.26
41.56
38.29
38.82
39.29
34.97
97.67
(3.72%)
(2.95%)
50
63.82
LT debtILS M
79.81
94.50
103.3
120.3
124.8
122.3
141.2
142.6
144.8
168.8
17.53
6.24%
8.65%
59
Revenue
ILS 107.4M
3.97%
1.00×
Cost of revenue
ILS 72.19M
3.86%
0.99×
Operating expenses
ILS 12.05M
4.16%
1.02×
Cash and investments
15.16%
Property and equipment
14.21%
Spread over hurdle
25.48%