26.22
RevenueILS M
59.03
61.63
65.15
68.45
71.78
74.78
78.05
82.41
87.97
92.60
27.88
5.23%
5.37%
42
2.10
Revenue growth%
24.33
24.63
21.82
19.47
21.93
23.58
25.56
22.65
20.08
19.63
25.49
22.65
22.29
65
4.59
Gross margin%
3.32
1.93
0.40
0.94
0.58
2.00
2.95
2.37
1.19
0.40
10.64
2.00
1.56
45
4.19
Operating margin%
16.46
18.49
19.84
18.37
17.92
18.34
15.47
18.44
19.08
18.53
17.78
18.44
18.41
32
25.19
Net margin%
21.86
22.34
21.77
21.51
23.10
20.93
22.15
23.90
21.84
19.87
28.10
21.84
21.85
7
29.53
P/E ratio (avg)x
71.38
78.24
81.62
95.22
95.44
113.5
116.8
118.8
141.0
167.2
13.48
118.8
104.5
35
36.67
EV/EBITx
53.01
58.00
68.44
76.92
74.17
85.76
86.74
95.59
103.2
112.9
13.55
95.59
81.34
43
24.34
FCF yield (avg)%
26.58
29.12
31.50
32.53
31.83
32.66
33.29
31.25
29.05
28.95
18.78
31.25
31.38
56
29.38
FCF margin%
13.26
13.07
10.39
12.87
14.76
15.70
18.17
19.10
17.71
18.44
16.92
18.17
15.23
38
1.783
FCF / Net incomex
1.352
1.475
1.629
1.770
1.836
1.947
2.003
2.064
1.978
1.972
1.665
1.978
1.891
32
26.47
ROIC%
24.88
22.17
22.15
23.47
20.99
23.69
22.70
24.77
26.80
25.81
11.85
24.77
23.58
12
5.74
Return on equity%
15.65
14.63
14.79
12.28
14.96
11.99
12.79
13.69
16.35
15.61
29.24
13.69
14.71
88
3.69
Return on assets%
7.67
4.99
5.42
6.33
4.77
7.27
8.02
9.99
9.23
6.83
5.43
8.02
7.05
93
0.51
EPSILS
0.86
0.92
0.95
0.92
0.93
0.87
0.84
0.85
0.94
0.96
0.54
0.51%
1.62%
—
5.87
EPS growth%
3.95
6.50
4.42
4.00
3.16
3.48
5.93
3.78
1.92
2.83
21.01
3.48
3.87
74
1.24
Bookvalue per shILS
0.89
0.84
0.79
0.84
0.95
1.00
0.99
1.07
1.05
1.05
0.58
2.07%
0.95%
—
1.31
FCF per shareILS
0.66
0.70
0.67
0.68
0.64
0.67
0.65
0.69
0.75
0.78
0.56
4.12%
2.37%
—
1.14
Dividend per shILS
0.84
0.87
0.88
0.88
0.96
1.10
1.03
1.08
1.19
1.10
1.32
2.86%
3.31%
—
13.65
Div yield (avg)%
9.57
7.65
7.07
4.55
2.49
4.84
7.27
4.91
2.65
1.13
5.98
4.84
4.88
78
4.96
Payout ratio%
12.97
13.95
15.87
18.74
21.56
19.43
20.63
19.17
16.55
16.54
25.60
19.17
17.65
29
38.27
Shares (diluted)M
47.77
49.54
51.31
50.72
55.60
53.96
55.80
54.15
53.98
51.05
37.28
(1.69%)
(0.35%)
31
24.36
Buyback yield%
19.12
19.38
20.62
22.38
23.06
20.87
20.29
18.71
17.02
14.60
11.98
18.71
19.84
57
0.535
D/E ratiox
1.237
1.367
1.418
1.390
1.359
1.248
1.288
1.198
1.235
1.390
1.280
1.248
1.324
34
51.46
Enterprise valueILS M
11.29
12.11
14.11
13.47
14.19
16.17
16.76
15.91
17.19
17.72
74.61
4.55%
5.18%
36
95.55
LT debtILS M
62.99
69.54
69.92
77.57
73.07
76.12
88.07
83.56
94.50
103.4
91.04
7.19%
6.00%
27
Revenue
ILS 92.60M
5.37%
1.00×
Cost of revenue
ILS 49.64M
4.81%
0.95×
Operating expenses
ILS 18.98M
6.17%
1.08×
Spread over hurdle
(2.48%)