26.93
RevenueILS M
41.76
41.11
40.68
41.67
42.65
42.03
42.76
42.45
42.05
42.86
27.78
0.10%
0.42%
58
29.76
Revenue growth%
17.38
15.17
14.98
16.14
19.04
17.95
17.79
17.37
16.02
18.93
7.36
17.79
17.38
34
5.88
Gross margin%
4.57
6.47
9.31
10.75
11.40
12.75
14.86
16.14
17.15
14.47
23.05
14.86
12.07
79
4.22
Operating margin%
21.79
22.53
23.69
23.47
25.17
27.70
30.21
27.81
27.82
28.25
10.31
27.82
26.43
92
18.04
Net margin%
3.90
4.05
2.98
4.05
6.70
8.12
6.54
3.89
6.40
4.90
9.31
6.40
4.48
39
23.94
P/E ratio (avg)x
43.72
45.37
53.01
53.24
55.78
53.95
56.20
54.94
55.71
65.18
12.88
55.71
54.44
51
20.68
EV/EBITx
15.62
14.12
12.68
11.78
10.92
10.06
10.64
10.91
10.04
10.09
8.292
10.09
10.91
53
5.10
FCF yield (avg)%
27.47
29.39
32.10
32.89
31.44
33.76
34.47
37.01
38.63
37.43
17.18
37.01
33.32
10
13.54
FCF margin%
13.65
12.53
12.64
15.12
13.85
11.22
10.27
10.57
9.33
7.63
22.75
10.27
11.88
19
1.141
FCF / Net incomex
0.154
0.168
0.180
0.161
0.154
0.133
0.115
0.101
0.098
0.102
0.529
0.102
0.143
55
26.83
ROIC%
36.26
38.31
41.27
38.35
38.55
40.01
41.04
38.32
38.70
40.26
19.16
40.01
38.62
56
4.75
Return on equity%
6.02
7.52
8.09
9.62
12.55
10.04
12.18
14.61
17.55
18.45
2.27
14.61
11.11
46
6.10
Return on assets%
22.78
20.05
20.20
21.78
22.91
24.71
25.64
26.13
25.64
23.72
7.96
25.64
23.31
14
1.02
EPSILS
3.14
3.62
4.08
3.92
3.98
4.46
5.02
5.68
5.25
5.72
1.06
7.51%
7.50%
—
7.36
EPS growth%
18.97
21.95
21.09
20.77
17.85
17.64
17.83
20.65
21.97
19.43
14.69
19.43
20.04
61
1.31
Bookvalue per shILS
1.78
1.60
1.47
1.54
1.55
1.34
1.43
1.44
1.47
1.33
0.54
(2.93%)
(4.19%)
—
1.32
FCF per shareILS
2.24
2.38
2.45
2.32
2.45
2.38
2.57
2.27
2.37
2.13
1.77
(2.75%)
(1.52%)
—
1.52
Dividend per shILS
1.22
1.10
1.17
1.08
0.93
0.99
0.97
0.86
0.93
0.88
1.83
(1.17%)
(2.53%)
—
25.10
Div yield (avg)%
6.38
5.98
3.83
2.37
3.99
5.08
2.17
4.21
6.57
4.43
7.13
4.43
4.32
46
25.14
Payout ratio%
10.54
10.73
8.75
9.56
9.12
6.43
6.09
3.68
1.71
0.40
2.57
3.68
7.59
25
10.70
Shares (diluted)M
6.864
6.804
5.942
5.951
6.436
6.541
6.831
6.056
6.056
5.658
10.44
(2.54%)
(3.06%)
70
24.49
Buyback yield%
7.39
8.85
11.04
10.54
12.93
11.76
9.58
7.33
5.43
7.84
7.33
7.84
9.22
91
0.765
D/E ratiox
0.651
0.681
0.657
0.753
0.785
0.836
0.791
0.790
0.805
0.887
1.420
0.805
0.788
17
35.31
Enterprise valueILS M
4.145
4.315
4.067
4.121
3.873
3.700
3.353
3.488
3.486
3.357
9.108
(2.82%)
(1.27%)
93
33.02
LT debtILS M
40.28
39.94
47.29
46.05
53.49
62.95
72.90
85.38
81.13
90.43
24.94
11.07%
9.36%
51
Revenue
ILS 42.86M
0.42%
1.00×
Cost of revenue
ILS 30.00M
0.42%
1.00×
Operating expenses
ILS 8.280M
0.11%
0.97×
Goodwill & intangibles
19.00%
Property and equipment
16.87%