149.9
RevenueILS M
91.64
96.09
101.6
107.6
115.9
123.3
131.8
139.6
148.3
157.1
161.3
6.27%
6.46%
87
7.89
Revenue growth%
17.31
17.96
16.82
18.76
16.27
15.38
12.82
10.87
9.17
7.36
9.56
10.87
15.82
27
19.81
Gross margin%
17.44
14.75
12.29
10.83
9.48
8.81
6.80
4.13
1.98
3.45
25.36
4.13
9.15
62
12.08
Operating margin%
9.28
10.62
13.18
11.70
12.25
13.71
12.87
12.64
9.87
9.21
6.88
12.64
11.98
34
17.15
Net margin%
22.39
23.52
25.41
23.45
24.37
22.02
22.12
19.90
18.53
15.68
16.66
19.90
22.26
87
24.01
P/E ratio (avg)x
48.11
49.13
52.29
62.64
70.93
81.74
94.41
93.73
113.8
135.8
17.92
94.41
76.33
78
22.04
EV/EBITx
34.90
37.09
38.11
38.27
40.07
39.12
37.83
44.20
51.59
50.90
18.75
44.20
38.69
5
12.99
FCF yield (avg)%
22.13
24.87
23.54
21.44
21.33
19.06
17.78
16.88
16.10
13.13
25.77
16.88
20.20
50
10.46
FCF margin%
5.37
4.01
6.32
4.44
6.70
7.57
5.22
3.85
2.41
5.19
2.25
5.19
5.21
84
0.850
FCF / Net incomex
2.116
2.012
2.246
2.284
2.130
2.283
2.242
2.525
2.452
2.481
0.742
2.452
2.265
39
6.98
ROIC%
14.20
11.43
12.18
14.83
13.60
12.06
11.28
8.60
9.63
8.01
27.12
9.63
11.75
21
10.32
Return on equity%
6.05
3.79
6.40
4.09
3.27
1.16
0.40
3.10
4.88
6.61
5.62
3.10
3.94
88
6.77
Return on assets%
25.57
27.89
28.36
26.48
24.25
25.47
27.88
28.07
26.93
26.95
5.54
26.95
26.94
56
1.09
EPSILS
0.50
0.47
0.49
0.53
0.46
0.49
0.45
0.44
0.45
0.43
1.18
(1.64%)
(1.90%)
—
12.54
EPS growth%
29.39
30.62
29.12
28.14
30.23
32.04
31.90
30.04
29.29
27.70
29.18
30.04
29.72
6
0.45
Bookvalue per shILS
1.35
1.38
1.27
1.21
1.36
1.46
1.44
1.56
1.61
1.51
1.61
2.12%
2.34%
—
0.43
FCF per shareILS
0.33
0.28
0.25
0.22
0.23
0.20
0.21
0.19
0.18
0.18
1.57
(4.87%)
(6.36%)
—
0.32
Dividend per shILS
2.16
2.25
2.28
2.61
2.66
2.87
2.88
3.46
3.72
4.23
0.71
9.71%
8.98%
—
18.40
Div yield (avg)%
28.15
30.62
31.88
33.20
35.82
37.60
39.31
39.42
38.51
38.75
16.21
38.75
36.71
31
3.93
Payout ratio%
6.68
6.63
9.17
7.45
9.18
7.32
7.43
9.98
11.74
10.64
22.80
9.98
8.31
28
76.96
Shares (diluted)M
50.14
50.90
53.17
51.06
55.00
48.22
42.50
40.80
35.27
33.88
75.23
(9.24%)
(5.12%)
76
22.49
Buyback yield%
13.46
12.61
14.77
14.89
16.14
15.67
17.99
20.13
19.29
16.44
5.84
17.99
15.91
94
1.188
D/E ratiox
0.979
0.996
0.978
0.914
0.830
0.802
0.705
0.667
0.612
0.539
0.350
0.667
0.816
63
23.77
Enterprise valueILS M
342.4
376.3
390.4
388.1
376.9
385.4
383.4
437.2
452.7
422.9
159.7
2.33%
2.68%
84
113.8
LT debtILS M
45.87
52.93
60.87
65.88
77.81
87.02
89.95
90.49
99.79
98.61
113.0
4.85%
8.80%
19
Revenue
ILS 157.1M
6.46%
1.00×
Cost of revenue
ILS 109.5M
6.82%
1.03×
Operating expenses
ILS 19.33M
6.03%
0.96×
Cash and investments
14.35%