30.84
RevenueILS M
42.70
44.63
46.70
50.75
53.25
55.84
59.87
62.61
67.38
72.46
32.83
6.36%
6.16%
73
13.57
Revenue growth%
31.64
31.79
29.45
30.26
31.81
34.32
36.34
36.16
37.02
36.06
16.88
36.16
33.07
72
20.90
Gross margin%
16.35
13.98
16.74
19.01
17.64
19.98
19.95
22.93
22.10
24.13
25.60
22.10
19.48
65
14.26
Operating margin%
17.67
19.31
21.26
18.62
18.16
20.10
20.62
22.96
25.81
28.33
29.81
22.96
20.36
84
23.02
Net margin%
26.00
26.18
27.00
28.76
29.61
27.16
27.87
28.69
30.43
28.61
20.03
28.61
28.24
80
30.21
P/E ratio (avg)x
50.50
52.81
56.39
56.41
60.85
62.26
66.33
65.81
66.32
72.97
36.22
66.32
61.55
42
20.54
EV/EBITx
17.47
17.14
17.00
14.98
13.34
12.17
12.23
12.03
13.32
14.06
24.19
12.23
13.70
39
16.05
FCF yield (avg)%
14.13
15.72
14.21
16.33
14.21
16.54
19.46
18.16
20.48
17.61
27.22
18.16
16.44
25
20.42
FCF margin%
0.40
1.51
2.81
3.72
2.07
1.72
1.88
1.03
1.51
3.66
22.63
1.72
1.80
75
1.725
FCF / Net incomex
0.284
0.289
0.246
0.229
0.227
0.222
0.199
0.179
0.162
0.144
1.522
0.179
0.224
35
16.52
ROIC%
14.78
13.65
15.85
13.34
11.88
10.67
11.70
11.36
9.72
8.05
2.60
10.67
11.79
10
21.52
Return on equity%
15.84
12.98
11.99
11.62
10.05
8.11
6.59
8.64
11.24
12.20
20.89
8.64
11.43
15
26.83
Return on assets%
19.60
18.61
18.48
19.95
21.67
24.23
22.54
25.43
26.85
24.71
20.46
24.71
22.10
79
0.69
EPSILS
1.62
1.41
1.45
1.26
1.10
1.08
1.14
1.24
1.08
1.12
0.73
0.24%
(4.45%)
—
25.35
EPS growth%
24.31
22.37
24.19
25.54
28.37
28.14
30.94
28.95
26.97
27.94
10.16
28.14
27.46
73
0.61
Bookvalue per shILS
0.87
0.76
0.67
0.67
0.69
0.69
0.67
0.69
0.62
0.66
0.69
(0.97%)
(2.59%)
—
0.91
FCF per shareILS
0.81
0.88
0.91
0.84
0.75
0.81
0.82
0.73
0.71
0.75
1.74
0.13%
(1.53%)
—
1.25
Dividend per shILS
0.78
0.93
1.09
1.07
1.21
1.35
1.34
1.39
1.37
1.33
1.64
2.00%
6.36%
—
4.13
Div yield (avg)%
7.54
5.32
6.72
6.00
5.58
5.87
3.83
2.99
1.66
0.40
13.17
2.99
5.45
50
3.31
Payout ratio%
26.25
26.39
23.85
24.51
22.04
19.06
19.29
22.07
25.05
22.71
16.23
22.07
23.28
12
12.73
Shares (diluted)M
11.03
9.654
10.65
10.37
9.114
9.780
9.325
8.250
9.023
9.479
12.87
0.79%
(0.52%)
67
5.89
Buyback yield%
2.73
1.48
1.24
1.80
0.40
0.40
0.84
0.40
0.40
0.78
7.51
0.40
0.81
58
0.486
D/E ratiox
0.465
0.431
0.382
0.338
0.355
0.367
0.388
0.379
0.366
0.330
1.619
0.367
0.373
60
67.86
Enterprise valueILS M
69.15
75.97
70.51
65.94
67.38
64.22
64.04
65.02
62.87
54.65
35.42
(4.10%)
(2.09%)
45
68.20
LT debtILS M
98.08
95.11
107.2
103.6
102.6
99.96
107.5
105.9
107.4
125.8
63.57
4.18%
4.05%
64
Revenue
ILS 72.46M
6.16%
1.00×
Cost of revenue
ILS 39.50M
5.78%
0.96×
Operating expenses
ILS 10.69M
6.18%
1.00×
Goodwill & intangibles
16.86%