20.45
RevenueILS M
17.15
18.95
20.81
22.23
24.20
25.94
27.87
30.21
32.62
35.91
21.74
8.21%
8.73%
47
27.30
Revenue growth%
17.26
17.77
16.58
18.83
17.03
15.65
12.65
10.34
9.85
7.47
9.26
10.34
16.11
56
27.05
Gross margin%
16.41
17.01
19.49
17.51
17.76
20.52
18.58
20.33
22.58
21.61
25.23
20.52
19.04
34
12.63
Operating margin%
6.14
9.13
7.65
7.59
9.63
6.69
3.90
3.56
0.78
0.56
6.25
3.56
6.42
22
29.69
Net margin%
20.73
18.64
20.07
17.73
18.16
15.95
16.40
17.99
18.91
20.48
23.14
17.99
18.40
15
32.26
P/E ratio (avg)x
28.62
26.96
27.47
27.94
26.37
30.61
32.08
34.39
38.17
38.98
33.26
34.39
29.61
79
33.28
EV/EBITx
11.88
11.77
11.65
11.18
11.62
11.89
12.82
13.38
12.99
12.65
33.58
12.82
11.88
74
23.27
FCF yield (avg)%
29.17
26.82
25.33
26.23
23.75
21.18
23.95
25.73
26.54
26.53
18.38
25.73
25.98
63
25.73
FCF margin%
11.19
13.60
13.80
14.33
14.28
14.49
13.88
12.30
9.98
12.85
14.10
12.85
13.70
21
0.361
FCF / Net incomex
1.877
1.848
1.867
1.820
1.962
1.848
2.062
1.902
2.018
2.257
1.731
2.018
1.889
34
16.15
ROIC%
27.83
27.34
26.28
27.51
25.50
27.79
27.47
26.87
28.37
27.32
17.35
27.47
27.40
53
14.15
Return on equity%
22.48
20.94
21.65
20.06
19.01
18.56
21.20
20.37
19.98
21.97
6.02
20.37
20.65
79
29.45
Return on assets%
24.86
25.74
26.10
27.69
26.43
29.29
26.54
24.10
27.04
27.21
15.21
27.04
26.49
14
0.93
EPSILS
0.40
0.40
0.40
0.38
0.39
0.41
0.43
0.45
0.44
0.44
0.95
2.10%
1.07%
—
6.74
EPS growth%
10.68
7.95
9.08
7.95
10.49
10.61
9.13
12.10
14.46
13.34
25.13
12.10
10.55
56
0.20
Bookvalue per shILS
1.22
1.21
1.43
1.46
1.45
1.65
1.61
1.57
1.61
1.82
0.26
4.66%
4.60%
—
1.02
FCF per shareILS
0.27
0.24
0.23
0.22
0.20
0.21
0.21
0.19
0.19
0.17
0.84
(4.00%)
(4.33%)
—
1.08
Dividend per shILS
0.62
0.60
0.64
0.64
0.58
0.62
0.59
0.59
0.56
0.52
0.29
(2.07%)
(0.95%)
—
20.52
Div yield (avg)%
1.36
3.71
6.24
4.40
2.58
2.60
5.23
2.50
0.40
0.40
4.30
2.50
2.59
34
28.93
Payout ratio%
35.65
32.80
30.96
32.78
31.49
33.33
32.85
35.81
33.60
35.48
22.63
33.60
33.09
89
16.47
Shares (diluted)M
14.55
15.95
16.20
16.61
17.85
15.99
16.91
17.40
15.98
14.43
16.76
(4.17%)
0.60%
24
4.35
Buyback yield%
7.98
5.42
5.28
5.63
7.18
9.63
8.72
11.39
13.00
15.92
20.70
11.39
8.35
47
0.368
D/E ratiox
0.177
0.176
0.154
0.146
0.129
0.131
0.115
0.114
0.120
0.126
1.029
0.120
0.130
30
25.48
Enterprise valueILS M
44.23
47.22
51.37
48.21
52.44
53.77
55.89
53.97
50.21
53.01
14.25
0.21%
1.37%
62
8.437
LT debtILS M
13.95
15.49
14.83
13.82
14.35
13.83
14.54
16.58
18.62
20.54
14.51
7.43%
3.44%
17
Revenue
ILS 35.91M
8.73%
1.00×
Cost of revenue
ILS 20.63M
8.63%
0.99×
Operating expenses
ILS 7.093M
9.52%
1.08×
Cash and investments
16.64%
Property and equipment
15.39%
Spread over hurdle
11.49%