86.32
RevenueILS M
129.0
127.4
126.3
126.0
125.8
128.7
127.9
130.1
130.9
131.9
92.21
0.96%
0.44%
21
9.72
Revenue growth%
33.77
33.26
31.03
29.00
30.76
30.43
31.94
29.84
31.24
30.43
3.57
30.43
30.90
75
12.48
Gross margin%
15.33
12.42
14.32
12.12
9.85
8.71
6.37
4.22
6.05
6.21
9.68
6.21
9.28
16
16.09
Operating margin%
12.45
13.93
14.60
17.47
19.83
18.18
19.63
20.25
22.19
21.48
7.58
20.25
18.90
79
13.71
Net margin%
11.41
11.42
14.13
15.20
14.48
11.98
12.74
12.90
15.39
18.38
4.03
12.90
13.52
26
6.520
P/E ratio (avg)x
6.459
6.788
7.684
7.935
7.726
7.362
8.058
7.362
7.409
7.617
7.882
7.409
7.513
78
19.95
EV/EBITx
31.75
30.14
25.96
26.30
22.99
23.36
24.84
23.20
25.24
25.81
6.058
24.84
25.52
33
15.59
FCF yield (avg)%
0.40
3.33
1.04
3.89
1.72
2.86
1.04
0.40
3.04
1.76
5.61
1.76
1.74
27
19.44
FCF margin%
17.07
15.03
13.96
16.90
17.62
20.29
19.63
22.17
23.95
24.72
20.62
22.17
18.62
64
0.936
FCF / Net incomex
0.263
0.244
0.281
0.272
0.294
0.306
0.327
0.350
0.346
0.324
1.628
0.327
0.300
68
22.43
ROIC%
7.58
7.87
5.38
6.06
3.12
2.19
1.13
3.49
1.49
0.86
19.00
1.49
3.30
78
22.78
Return on equity%
5.53
3.90
1.99
4.82
6.56
8.29
7.81
8.62
9.14
6.72
25.89
8.29
6.64
72
19.51
Return on assets%
7.18
10.08
9.04
9.53
8.25
10.33
9.84
9.01
8.54
9.36
12.79
9.36
9.20
46
0.53
EPSILS
0.30
0.28
0.25
0.25
0.27
0.29
0.31
0.30
0.31
0.28
0.56
1.02%
(0.46%)
—
15.36
EPS growth%
25.85
26.08
28.42
28.96
29.66
27.03
29.26
30.12
29.82
29.44
25.96
29.44
29.11
92
0.57
Bookvalue per shILS
0.33
0.35
0.33
0.36
0.40
0.45
0.47
0.54
0.51
0.57
0.12
7.25%
5.25%
—
0.56
FCF per shareILS
0.47
0.55
0.58
0.70
0.82
0.88
1.00
1.10
1.28
1.31
0.53
9.71%
12.81%
—
0.40
Dividend per shILS
0.13
0.13
0.15
0.15
0.16
0.16
0.17
0.17
0.17
0.19
0.53
3.65%
5.36%
—
13.00
Div yield (avg)%
19.12
16.59
15.25
16.92
16.72
18.14
16.87
16.24
19.04
18.64
29.34
18.14
16.90
83
4.46
Payout ratio%
10.10
8.12
10.08
11.93
13.82
14.08
12.52
15.50
18.18
18.50
12.68
15.50
13.17
24
49.31
Shares (diluted)M
75.26
78.61
83.41
91.52
83.85
90.47
82.76
75.09
77.13
78.45
50.63
(1.32%)
1.68%
38
21.78
Buyback yield%
3.58
6.38
4.33
4.79
3.96
5.24
6.69
7.18
7.96
10.26
27.99
7.18
5.81
31
1.117
D/E ratiox
2.221
2.425
2.776
2.764
2.695
2.927
3.362
3.851
4.608
5.083
1.567
3.851
2.851
27
68.17
Enterprise valueILS M
46.46
51.63
55.84
66.96
67.41
77.25
78.25
92.52
110.0
118.4
104.3
11.93%
11.76%
85
63.66
LT debtILS M
46.32
47.52
50.35
52.20
50.79
50.87
49.27
47.41
42.86
45.68
28.09
(2.10%)
0.32%
77
Revenue
ILS 131.9M
0.44%
1.00×
Cost of revenue
ILS 91.39M
0.34%
0.99×
Operating expenses
ILS 24.80M
0.13%
0.97×
Property and equipment
19.66%
Spread over hurdle
16.75%