158.5
RevenueILS M
157.4
157.6
156.7
157.8
156.9
157.4
157.8
157.0
161.2
166.6
170.5
1.21%
0.90%
75
22.02
Revenue growth%
4.22
1.41
0.40
0.40
0.40
1.80
0.40
1.21
0.40
1.96
16.20
1.21
0.80
75
16.90
Gross margin%
8.60
8.76
8.50
8.92
11.30
13.81
11.46
14.43
11.47
10.01
18.91
11.47
10.65
21
21.46
Operating margin%
25.64
24.37
22.48
24.74
26.84
24.32
26.93
27.96
29.47
27.29
26.15
27.29
26.24
44
19.96
Net margin%
29.76
27.02
24.56
21.74
23.08
23.44
24.83
22.96
23.29
20.70
16.13
23.29
23.36
27
20.69
P/E ratio (avg)x
46.62
53.75
60.21
62.51
71.12
83.39
96.58
94.80
94.40
105.3
14.83
94.80
77.26
39
35.42
EV/EBITx
21.68
19.64
21.16
19.23
19.50
20.34
21.04
22.49
25.54
24.82
33.35
22.49
21.10
12
20.30
FCF yield (avg)%
13.19
11.64
10.76
10.16
12.85
12.65
15.34
17.33
17.50
20.32
11.03
17.33
13.02
87
15.03
FCF margin%
10.93
8.26
6.84
4.48
2.48
0.40
2.03
0.77
0.40
2.64
6.88
0.77
2.56
35
0.430
FCF / Net incomex
1.496
1.435
1.327
1.169
1.079
1.048
1.122
1.078
1.173
1.223
1.537
1.122
1.171
30
9.38
ROIC%
17.29
16.37
13.67
10.90
11.92
11.58
11.87
13.37
15.35
13.96
3.39
13.37
13.52
82
19.57
Return on equity%
8.58
6.50
7.47
9.30
10.71
10.92
13.69
14.17
11.35
9.74
6.34
11.35
10.23
34
15.84
Return on assets%
3.70
5.64
3.20
3.63
5.90
5.73
5.22
8.01
10.93
12.54
13.77
8.01
5.68
36
1.28
EPSILS
0.51
0.43
0.41
0.35
0.31
0.33
0.28
0.27
0.28
0.28
1.37
(2.41%)
(6.13%)
—
11.46
EPS growth%
26.37
25.92
28.28
28.67
26.27
25.82
23.26
22.84
23.31
23.15
26.64
23.26
25.87
48
0.51
Bookvalue per shILS
0.45
0.50
0.49
0.46
0.52
0.59
0.61
0.72
0.86
0.91
1.66
11.77%
7.85%
—
1.85
FCF per shareILS
1.82
2.15
2.56
2.92
3.07
3.50
3.69
4.05
4.70
4.57
1.20
8.30%
9.20%
—
1.91
Dividend per shILS
1.82
1.85
1.98
1.99
2.03
1.86
1.95
1.79
1.76
1.88
1.75
(1.49%)
0.16%
—
14.48
Div yield (avg)%
10.22
7.44
8.88
9.00
10.74
9.17
8.89
9.81
7.03
7.27
13.94
8.89
8.94
88
19.18
Payout ratio%
9.89
7.68
6.09
7.10
6.07
7.54
6.63
9.06
8.89
6.85
3.60
7.54
7.32
74
39.34
Shares (diluted)M
45.31
43.36
48.45
48.26
51.64
59.99
59.80
56.16
62.96
68.50
39.88
5.81%
5.09%
9
19.76
Buyback yield%
14.64
13.29
11.31
11.23
9.05
8.68
9.64
10.62
11.84
14.68
19.64
10.62
11.27
62
1.270
D/E ratiox
1.464
1.374
1.340
1.239
1.140
1.220
1.312
1.363
1.396
1.346
0.258
1.346
1.343
6
59.30
Enterprise valueILS M
128.7
141.1
150.4
145.1
151.8
169.2
190.1
173.6
192.5
184.9
34.12
4.03%
3.63%
94
60.19
LT debtILS M
71.44
77.94
86.94
78.45
81.20
87.77
85.89
84.98
83.34
79.03
157.7
(0.54%)
0.55%
55
Revenue
ILS 166.6M
0.90%
1.00×
Cost of revenue
ILS 96.30M
0.77%
0.99×
Operating expenses
ILS 31.02M
0.90%
1.00×
Property and equipment
15.96%
Spread over hurdle
19.21%