22.87
RevenueILS M
63.07
67.64
74.46
80.86
87.82
95.86
103.2
109.5
119.1
130.7
24.96
8.27%
8.23%
87
4.39
Revenue growth%
20.34
22.65
22.46
22.55
23.72
24.73
26.78
26.41
27.42
27.67
26.22
26.78
24.22
84
23.54
Gross margin%
2.58
0.62
0.40
1.05
1.62
0.40
2.76
4.37
6.11
3.59
25.10
3.59
2.10
94
27.43
Operating margin%
16.49
17.27
17.85
18.75
20.85
20.42
23.30
24.95
24.79
24.52
3.41
24.52
20.64
45
12.30
Net margin%
15.36
16.56
16.69
14.05
12.62
12.63
13.52
11.18
9.69
8.77
17.10
11.18
13.07
69
13.63
P/E ratio (avg)x
31.13
34.53
38.37
41.26
42.57
47.87
45.39
52.70
58.10
67.39
37.67
52.70
43.98
42
23.14
EV/EBITx
30.64
32.06
36.44
35.14
37.45
37.03
42.83
45.80
51.63
52.78
12.98
45.80
37.24
42
17.22
FCF yield (avg)%
3.32
6.22
7.72
7.64
7.38
5.59
3.50
2.14
2.29
0.40
26.66
2.29
4.54
28
22.29
FCF margin%
24.65
21.80
19.88
22.48
20.73
20.34
18.68
17.33
17.79
17.70
20.56
17.79
20.11
34
1.386
FCF / Net incomex
0.330
0.328
0.303
0.322
0.324
0.291
0.266
0.286
0.280
0.273
0.319
0.280
0.297
89
8.94
ROIC%
12.18
9.23
6.79
7.59
7.51
10.09
9.35
7.62
9.49
11.04
24.18
9.49
9.29
76
23.18
Return on equity%
2.29
5.27
3.75
5.93
6.46
8.89
10.60
11.96
11.67
11.20
9.17
11.20
7.67
77
22.72
Return on assets%
0.40
0.40
0.40
1.22
1.66
2.68
0.50
1.28
1.36
1.20
19.69
1.28
1.21
67
0.77
EPSILS
1.42
1.46
1.66
1.64
1.71
1.87
2.23
2.48
2.81
2.75
0.85
9.92%
7.20%
—
5.61
EPS growth%
14.34
16.60
14.21
11.82
12.40
13.04
13.82
15.73
14.71
15.78
28.82
14.71
14.28
22
0.89
Bookvalue per shILS
1.55
1.64
1.87
1.81
1.90
1.85
2.12
2.18
2.51
2.42
0.85
5.00%
6.01%
—
1.03
FCF per shareILS
0.46
0.45
0.50
0.52
0.53
0.51
0.46
0.50
0.56
0.55
1.15
0.85%
1.26%
—
1.11
Dividend per shILS
1.24
1.21
1.12
1.13
1.11
1.19
1.14
1.00
0.91
0.99
0.65
(2.23%)
(2.03%)
—
29.54
Div yield (avg)%
2.62
4.70
6.27
7.26
6.76
8.94
11.67
10.50
8.84
8.35
24.27
8.94
7.80
93
25.68
Payout ratio%
32.23
33.09
34.69
33.24
31.52
28.85
26.37
26.39
24.55
25.26
3.39
26.37
30.18
86
37.71
Shares (diluted)M
52.26
61.46
60.15
60.13
68.34
79.53
77.53
74.99
87.58
83.67
37.68
4.13%
6.27%
81
15.92
Buyback yield%
21.17
20.52
19.61
18.12
20.93
19.25
18.75
21.00
22.70
23.64
28.73
21.00
20.73
76
0.896
D/E ratiox
1.397
1.321
1.507
1.520
1.561
1.512
1.592
1.668
1.899
2.066
0.312
1.668
1.541
55
115.8
Enterprise valueILS M
51.77
57.19
52.88
57.14
59.31
67.15
77.65
74.71
79.08
91.40
62.57
9.03%
7.37%
39
29.51
LT debtILS M
51.99
47.16
43.78
39.41
37.33
40.41
40.70
39.60
38.27
34.54
22.92
(1.54%)
(3.88%)
49
Revenue
ILS 130.7M
8.23%
1.00×
Cost of revenue
ILS 91.47M
8.23%
1.00×
Operating expenses
ILS 17.84M
7.53%
0.94×
Cash and investments
15.73%
Spread over hurdle
30.42%