5.576
RevenueILS M
25.96
26.92
28.16
29.65
30.98
32.28
33.14
33.59
35.30
36.42
6.007
3.29%
3.90%
49
4.56
Revenue growth%
5.40
6.63
7.41
10.28
7.47
7.90
8.67
8.73
7.69
6.23
29.88
7.90
7.58
29
14.81
Gross margin%
0.40
0.40
0.40
1.55
3.85
3.95
5.74
4.39
4.36
3.79
28.77
4.36
3.82
23
11.65
Operating margin%
20.72
18.64
18.57
17.40
18.37
18.81
17.97
19.19
20.09
19.86
6.67
19.19
18.73
71
16.65
Net margin%
19.47
20.81
17.86
18.33
19.27
21.73
20.16
22.06
23.93
23.82
6.37
22.06
20.48
29
11.91
P/E ratio (avg)x
26.36
26.33
28.38
29.14
33.96
33.95
37.12
40.74
44.62
50.59
27.16
40.74
33.96
63
20.59
EV/EBITx
34.14
33.83
40.23
47.17
52.65
59.84
69.41
82.47
83.38
92.00
9.773
82.47
56.24
50
29.60
FCF yield (avg)%
5.99
5.49
5.30
7.08
7.97
10.10
12.45
11.78
13.12
11.90
27.93
11.90
9.04
13
2.13
FCF margin%
5.15
7.65
9.63
11.65
9.52
6.72
7.68
9.15
8.56
8.93
14.53
8.56
8.75
81
0.946
FCF / Net incomex
1.501
1.693
1.742
2.074
2.254
2.616
2.693
2.930
3.132
3.556
0.290
2.930
2.435
18
17.92
ROIC%
27.94
26.62
23.90
21.73
23.82
21.74
21.05
23.85
25.50
23.24
29.83
23.24
23.83
42
11.25
Return on equity%
17.70
17.65
16.52
18.57
21.16
19.70
22.64
23.70
23.78
26.52
9.22
23.70
20.43
67
20.37
Return on assets%
17.04
16.09
15.86
16.44
13.60
16.49
14.42
13.77
16.10
15.15
4.59
15.15
15.98
90
3.56
EPSILS
3.71
4.12
4.01
3.96
3.56
3.66
3.35
3.62
3.43
3.47
3.64
(0.48%)
(0.38%)
—
28.90
EPS growth%
10.67
12.14
12.89
13.79
11.27
8.78
11.29
11.01
8.85
6.84
8.23
8.85
11.14
51
2.01
Bookvalue per shILS
2.12
2.08
2.41
2.46
2.65
3.19
3.75
4.47
4.75
5.15
2.01
14.20%
11.27%
—
1.85
FCF per shareILS
2.63
2.70
2.50
2.44
2.71
2.52
2.44
2.41
2.55
2.49
2.90
(1.68%)
0.08%
—
3.60
Dividend per shILS
3.69
4.30
4.64
4.65
5.15
5.18
5.80
6.76
6.81
7.40
2.64
7.53%
7.57%
—
22.82
Div yield (avg)%
23.29
23.58
24.54
25.26
26.24
28.23
27.22
25.77
27.44
29.81
16.34
27.44
26.01
10
8.53
Payout ratio%
13.07
14.58
12.31
13.22
13.24
14.11
17.05
15.21
15.37
12.47
5.07
15.21
13.67
35
5.607
Shares (diluted)M
5.649
5.346
5.586
5.395
5.906
6.330
6.925
6.534
6.928
7.990
5.672
6.23%
3.69%
52
10.21
Buyback yield%
11.71
9.66
7.20
7.57
5.04
6.78
9.66
7.87
10.20
11.18
15.41
9.66
8.76
31
0.861
D/E ratiox
1.036
1.000
1.100
1.229
1.360
1.437
1.563
1.824
2.106
2.133
0.925
1.824
1.399
20
30.54
Enterprise valueILS M
3.223
3.793
3.887
4.052
4.228
4.278
4.360
4.231
5.027
4.888
23.44
2.95%
5.84%
75
3.345
LT debtILS M
7.919
8.049
7.760
7.240
6.165
6.615
6.305
6.757
6.371
5.577
35.84
(1.98%)
(3.87%)
36
Revenue
ILS 36.42M
3.90%
1.00×
Cost of revenue
ILS 19.90M
3.99%
1.01×
Operating expenses
ILS 5.037M
4.98%
1.11×
Goodwill & intangibles
16.47%
Spread over hurdle
33.39%