11.19
RevenueILS M
22.27
24.27
25.65
27.87
30.01
32.87
35.39
38.04
40.40
42.71
12.31
7.31%
7.40%
64
8.31
Revenue growth%
21.32
18.63
17.06
14.44
11.56
9.16
10.10
11.74
14.64
14.68
27.32
11.74
14.54
89
12.36
Gross margin%
7.78
10.77
8.99
11.40
10.14
11.42
12.25
12.75
14.47
17.38
28.17
12.75
11.41
85
11.83
Operating margin%
20.27
20.60
20.00
19.02
17.09
16.97
18.43
17.13
14.65
13.24
23.82
16.97
17.78
73
23.30
Net margin%
27.15
29.33
26.89
24.46
25.67
24.67
27.39
27.45
29.86
31.35
17.62
27.45
27.27
64
25.94
P/E ratio (avg)x
13.22
11.88
12.30
12.64
12.56
13.09
13.96
12.87
12.49
11.12
26.97
12.87
12.60
47
6.253
EV/EBITx
24.39
24.49
26.00
23.95
24.09
23.79
21.63
19.90
17.31
15.27
11.76
19.90
23.87
36
4.30
FCF yield (avg)%
24.84
21.88
22.34
21.18
18.80
20.41
21.98
19.72
17.95
20.12
23.45
20.12
20.80
29
18.10
FCF margin%
26.42
25.95
27.54
25.12
23.18
20.82
21.31
19.90
21.69
24.02
20.40
21.31
23.60
19
0.658
FCF / Net incomex
0.218
0.209
0.211
0.238
0.229
0.243
0.230
0.253
0.247
0.247
0.848
0.247
0.234
70
4.36
ROIC%
12.77
14.54
14.88
12.90
13.73
14.18
12.07
13.47
15.62
14.47
11.02
14.18
13.95
61
28.91
Return on equity%
30.55
29.69
28.36
28.35
26.67
24.80
22.12
23.94
23.93
21.18
4.98
23.93
25.73
10
27.92
Return on assets%
5.20
4.98
7.96
10.92
7.96
7.00
7.06
7.12
6.99
4.52
8.87
7.00
7.03
64
0.08
EPSILS
0.58
0.59
0.70
0.75
0.75
0.74
0.74
0.81
0.96
1.00
0.08
5.86%
5.23%
—
29.88
EPS growth%
9.00
9.37
10.91
13.09
15.46
16.03
18.25
19.47
19.93
22.81
3.28
19.47
15.75
31
0.23
Bookvalue per shILS
0.09
0.09
0.10
0.09
0.11
0.11
0.10
0.10
0.11
0.12
0.36
2.54%
2.16%
—
0.25
FCF per shareILS
0.29
0.31
0.28
0.25
0.23
0.22
0.22
0.19
0.19
0.18
0.28
(4.38%)
(3.41%)
—
0.15
Dividend per shILS
0.58
0.65
0.65
0.64
0.63
0.69
0.73
0.76
0.82
0.96
0.11
8.95%
6.81%
—
4.01
Div yield (avg)%
20.43
18.97
16.49
13.53
15.68
15.95
18.64
21.28
20.47
19.90
21.40
19.90
18.81
79
14.21
Payout ratio%
19.02
20.62
22.36
21.60
19.25
21.68
24.24
21.76
18.85
20.96
12.37
21.68
21.28
85
40.36
Shares (diluted)M
33.75
32.47
28.20
25.94
26.26
22.63
24.36
23.45
22.80
22.75
40.84
(2.83%)
(5.04%)
84
12.23
Buyback yield%
16.29
13.79
11.41
10.09
9.48
6.75
8.60
9.28
10.28
12.16
27.58
9.28
10.18
15
0.864
D/E ratiox
0.553
0.597
0.629
0.570
0.591
0.556
0.505
0.551
0.597
0.567
1.404
0.556
0.568
23
8.766
Enterprise valueILS M
15.29
15.52
14.62
13.77
14.22
14.34
13.70
14.20
15.04
15.75
2.652
2.07%
0.52%
76
27.33
LT debtILS M
4.746
4.529
4.916
5.752
6.775
6.692
7.774
7.406
7.780
8.427
29.39
4.46%
5.63%
78
Revenue
ILS 42.71M
7.40%
1.00×
Cost of revenue
ILS 26.91M
7.02%
0.97×
Operating expenses
ILS 6.435M
8.77%
1.14×
Property and equipment
15.31%
Spread over hurdle
(2.98%)