19.17
RevenueILS M
19.24
20.12
21.10
21.71
22.32
23.62
24.62
26.34
28.05
28.70
19.62
5.16%
4.32%
91
13.68
Revenue growth%
14.61
13.72
12.35
10.96
10.13
9.57
9.33
6.99
4.62
6.44
13.77
6.99
9.85
87
11.28
Gross margin%
29.09
28.40
28.76
28.62
28.27
29.36
26.86
24.44
26.27
26.85
19.28
26.85
28.34
91
13.62
Operating margin%
4.60
7.27
9.74
7.22
5.17
4.76
6.69
8.24
8.79
7.88
23.85
7.88
7.25
6
6.96
Net margin%
16.48
16.08
18.42
20.40
17.80
17.78
16.57
17.57
17.95
19.02
21.14
17.78
17.79
62
36.58
P/E ratio (avg)x
16.29
17.57
17.20
17.34
19.29
22.62
24.56
27.59
30.40
30.25
36.65
27.59
20.95
27
35.94
EV/EBITx
14.58
14.73
15.95
16.60
17.15
18.09
19.00
18.01
16.43
15.69
20.77
18.01
16.51
7
7.91
FCF yield (avg)%
7.12
9.21
11.20
12.30
10.15
10.07
8.76
7.38
6.76
5.12
3.33
7.38
8.99
36
8.84
FCF margin%
10.48
12.95
11.61
14.36
15.86
17.97
17.62
16.55
16.59
16.89
8.24
16.89
16.21
42
1.078
FCF / Net incomex
2.608
2.591
2.869
2.879
2.736
2.703
2.612
2.540
2.666
2.829
1.264
2.666
2.685
37
13.92
ROIC%
22.02
21.27
22.22
25.09
24.01
24.56
27.47
28.33
30.21
29.26
3.88
28.33
24.83
20
12.21
Return on equity%
26.02
28.72
26.98
28.89
27.16
27.83
30.67
30.61
28.82
25.95
2.95
28.82
28.27
74
20.03
Return on assets%
9.20
10.79
9.99
8.64
7.85
10.02
10.82
10.70
12.42
9.71
19.61
10.70
10.00
76
0.31
EPSILS
0.19
0.16
0.14
0.12
0.11
0.12
0.11
0.11
0.11
0.11
0.33
(0.87%)
(4.87%)
—
29.92
EPS growth%
4.92
4.26
6.85
5.31
3.31
2.71
2.32
5.23
5.53
6.65
22.36
5.23
5.08
42
0.27
Bookvalue per shILS
0.43
0.39
0.34
0.33
0.34
0.35
0.38
0.38
0.41
0.41
0.35
4.13%
0.08%
—
0.55
FCF per shareILS
1.09
1.05
1.03
1.17
1.21
1.19
1.28
1.28
1.36
1.30
0.33
1.33%
2.68%
—
0.12
Dividend per shILS
1.06
1.23
1.37
1.34
1.51
1.56
1.67
1.76
1.88
2.17
0.13
7.54%
7.83%
—
12.80
Div yield (avg)%
5.76
5.30
7.86
8.76
9.51
11.44
8.57
8.98
10.37
11.17
14.88
10.37
8.87
79
2.41
Payout ratio%
3.78
5.47
3.58
2.62
1.87
0.40
2.10
0.40
2.19
4.20
23.93
2.10
2.41
48
10.31
Shares (diluted)M
11.49
12.65
12.50
11.69
13.30
12.77
14.54
15.26
14.05
13.51
10.29
0.32%
1.53%
55
4.19
Buyback yield%
1.37
1.92
0.40
3.38
3.18
5.28
4.66
2.91
5.39
4.75
29.04
4.75
3.28
15
1.619
D/E ratiox
1.346
1.422
1.524
1.392
1.205
1.241
1.319
1.363
1.499
1.508
1.524
1.363
1.377
86
1.424
Enterprise valueILS M
5.550
5.790
5.482
5.482
5.388
5.751
5.394
5.671
5.123
5.317
14.98
(0.27%)
0.38%
72
3.916
LT debtILS M
24.91
27.65
25.58
24.82
28.16
30.65
35.46
35.94
34.67
37.52
20.21
5.90%
5.56%
12
Revenue
ILS 28.70M
4.32%
1.00×
Cost of revenue
ILS 16.01M
4.54%
1.02×
Operating expenses
ILS 4.182M
3.30%
0.91×
Goodwill & intangibles
14.53%