36.64
RevenueILS M
47.28
47.28
49.37
49.42
51.02
51.42
51.67
52.78
54.21
55.17
39.05
1.58%
1.62%
12
7.67
Revenue growth%
8.19
6.50
5.22
5.61
8.52
9.27
8.21
8.55
8.26
9.92
5.76
8.55
8.24
84
16.11
Gross margin%
20.44
18.24
19.75
19.09
19.72
16.79
16.77
19.72
17.20
16.62
6.30
16.79
18.66
95
4.88
Operating margin%
6.41
6.95
9.55
6.83
8.34
6.76
5.47
2.48
0.40
0.40
22.43
2.48
6.58
8
2.52
Net margin%
10.38
8.47
8.17
6.66
7.29
5.73
4.57
6.06
4.90
2.26
25.44
4.90
6.36
29
27.48
P/E ratio (avg)x
23.67
23.81
27.23
30.35
33.02
31.89
36.56
39.19
45.21
46.87
9.158
39.19
32.45
28
6.059
EV/EBITx
4.517
4.403
4.723
4.365
4.227
4.553
3.907
3.950
3.516
3.418
22.82
3.907
4.296
36
17.67
FCF yield (avg)%
18.21
20.52
21.10
18.23
15.36
16.71
15.81
16.59
15.12
15.62
27.61
15.81
16.65
58
9.91
FCF margin%
11.18
13.23
13.75
14.63
15.65
16.28
15.31
17.51
20.43
22.01
13.09
17.51
15.48
54
0.521
FCF / Net incomex
0.909
1.013
1.145
1.110
1.187
1.226
1.422
1.550
1.686
1.793
0.741
1.550
1.207
74
7.76
ROIC%
12.90
10.53
8.26
5.75
6.39
9.26
8.34
6.21
6.01
7.94
22.98
7.94
8.10
69
6.05
Return on equity%
29.72
32.22
30.83
31.33
30.02
32.92
32.97
35.78
37.18
38.79
2.11
35.78
32.57
61
18.54
Return on assets%
11.42
14.38
11.76
9.05
10.92
10.16
10.38
8.20
7.69
7.52
25.99
8.20
10.27
60
0.34
EPSILS
0.16
0.15
0.16
0.15
0.15
0.14
0.15
0.15
0.13
0.13
0.35
(2.55%)
(1.23%)
—
28.43
EPS growth%
26.94
24.35
21.66
21.25
24.01
26.99
29.42
28.81
30.30
29.19
22.40
29.19
26.96
74
0.65
Bookvalue per shILS
0.40
0.42
0.45
0.43
0.44
0.45
0.49
0.56
0.60
0.69
0.31
9.31%
7.23%
—
0.16
FCF per shareILS
0.87
0.90
0.96
0.91
0.92
0.92
0.96
0.93
0.94
0.96
0.90
0.88%
1.05%
—
0.24
Dividend per shILS
1.03
1.08
1.13
1.23
1.15
1.11
1.08
1.19
1.05
1.12
0.29
(0.50%)
1.97%
—
23.27
Div yield (avg)%
11.24
10.72
12.54
10.88
12.43
11.22
12.58
14.78
17.13
14.78
3.12
14.78
12.49
65
19.44
Payout ratio%
4.05
5.24
5.45
7.12
9.46
7.90
5.00
3.16
2.65
0.40
2.44
3.16
5.12
64
39.77
Shares (diluted)M
59.35
66.13
66.46
67.69
70.78
81.72
90.06
94.11
101.0
110.6
39.31
9.33%
7.15%
25
28.69
Buyback yield%
25.73
22.95
20.88
21.54
22.11
20.98
18.21
17.80
18.65
18.18
3.98
18.21
20.93
82
1.062
D/E ratiox
2.107
2.189
2.217
2.156
2.115
2.424
2.517
2.762
2.988
2.833
1.665
2.762
2.320
19
28.55
Enterprise valueILS M
30.52
30.43
28.82
28.63
26.75
23.71
24.65
27.32
24.94
22.25
43.27
(3.62%)
(2.28%)
45
11.04
LT debtILS M
28.25
26.63
30.55
33.91
36.77
37.77
34.78
39.53
37.58
40.98
37.75
2.19%
3.10%
86
Revenue
ILS 55.17M
1.62%
1.00×
Cost of revenue
ILS 38.62M
1.62%
1.00×
Operating expenses
ILS 10.68M
2.33%
1.07×
Property and equipment
13.91%
Spread over hurdle
42.53%