45.36
RevenueILS M
222.2
223.4
220.4
225.2
229.1
233.3
238.5
242.2
244.4
246.3
47.40
1.46%
1.19%
10
6.63
Revenue growth%
6.52
7.59
5.82
3.66
1.77
1.10
1.79
0.40
1.00
3.55
10.60
1.10
2.67
81
23.04
Gross margin%
10.58
11.57
11.88
14.09
13.53
11.78
11.42
12.94
9.95
12.29
2.27
11.78
11.83
48
22.32
Operating margin%
27.40
30.30
27.79
28.97
31.33
33.76
34.92
36.46
36.14
33.47
18.04
34.92
32.40
29
11.06
Net margin%
17.38
16.48
15.49
13.35
12.19
10.13
12.70
12.98
14.89
15.07
16.96
12.98
14.12
54
29.91
P/E ratio (avg)x
28.83
28.26
26.78
28.29
29.96
32.50
30.32
29.65
30.45
33.68
6.210
30.45
29.81
53
33.52
EV/EBITx
54.35
54.06
61.02
70.92
74.94
74.45
82.51
84.70
90.11
87.81
25.58
84.70
74.70
84
4.32
FCF yield (avg)%
17.32
17.62
18.51
17.81
20.33
19.48
18.53
18.73
21.51
19.80
2.25
19.48
18.63
65
5.06
FCF margin%
14.26
16.58
15.34
17.08
17.83
16.06
13.75
15.75
18.74
20.29
13.70
16.06
16.32
73
1.219
FCF / Net incomex
1.875
2.218
2.424
2.857
2.918
3.372
3.842
4.302
4.590
5.268
0.825
4.302
3.145
93
22.71
ROIC%
23.30
20.51
22.95
21.76
19.09
20.32
22.05
24.71
24.07
26.04
14.82
24.07
22.50
32
26.21
Return on equity%
22.32
21.75
19.92
18.02
18.41
19.36
16.53
15.50
17.68
15.50
5.62
16.53
18.21
30
25.66
Return on assets%
7.03
7.30
7.77
9.99
7.61
6.26
4.86
4.60
6.07
3.10
4.39
4.86
6.64
47
4.79
EPSILS
4.14
4.33
3.91
3.73
3.61
3.86
3.56
3.30
3.37
3.57
5.01
(0.17%)
(2.38%)
—
3.29
EPS growth%
24.56
24.39
22.65
23.85
20.92
19.87
19.91
22.39
21.27
23.07
20.75
21.27
22.52
69
10.49
Bookvalue per shILS
2.17
2.22
2.18
2.45
2.23
2.07
1.89
1.84
1.91
1.88
10.01
(3.34%)
(2.35%)
—
4.77
FCF per shareILS
6.50
6.69
7.16
7.06
7.84
9.21
9.28
11.06
12.26
12.29
10.38
9.41%
7.60%
—
3.34
Dividend per shILS
8.46
7.47
8.03
7.36
7.07
6.18
5.91
5.58
5.02
5.12
8.56
(6.26%)
(5.20%)
—
10.93
Div yield (avg)%
17.29
19.25
18.02
16.49
16.59
19.26
18.99
20.50
18.90
18.05
27.43
18.99
18.47
78
23.05
Payout ratio%
8.34
5.59
3.81
6.13
8.09
8.55
10.99
10.81
13.75
13.46
23.22
10.99
8.45
85
15.90
Shares (diluted)M
15.76
18.24
18.76
20.45
19.56
22.62
22.86
25.00
26.84
31.12
15.20
9.73%
7.25%
87
6.12
Buyback yield%
20.37
19.34
17.43
14.86
13.19
15.86
15.70
13.65
15.20
15.29
10.95
15.29
15.49
92
0.941
D/E ratiox
0.543
0.590
0.610
0.593
0.575
0.612
0.663
0.739
0.729
0.715
0.814
0.715
0.611
58
37.46
Enterprise valueILS M
257.8
291.1
330.7
334.6
363.4
388.8
447.1
512.2
524.3
621.9
44.42
11.35%
9.36%
59
47.53
LT debtILS M
170.2
181.1
181.9
174.0
183.7
201.2
212.5
196.7
209.7
210.2
170.3
2.73%
3.10%
50
Revenue
ILS 246.3M
1.19%
1.00×
Cost of revenue
ILS 124.7M
1.02%
0.98×
Operating expenses
ILS 44.60M
1.22%
1.00×
Property and equipment
17.30%
Goodwill & intangibles
15.98%
Spread over hurdle
49.52%