8.546
RevenueILS M
86.94
90.98
98.60
102.9
109.5
114.7
123.6
128.8
139.4
145.0
8.948
5.78%
5.81%
87
5.40
Revenue growth%
6.08
8.02
5.96
8.52
10.99
10.27
12.85
10.37
11.17
13.99
28.79
11.17
10.32
46
20.37
Gross margin%
13.28
12.16
9.60
12.41
11.50
12.75
11.26
10.64
10.56
11.26
11.37
11.26
11.38
88
26.71
Operating margin%
26.21
28.59
27.37
26.85
29.40
27.80
29.39
27.86
27.14
29.99
24.47
27.86
27.83
43
3.93
Net margin%
0.40
0.40
0.40
1.38
3.50
4.56
1.80
1.55
0.40
0.40
4.88
1.55
0.89
31
9.055
P/E ratio (avg)x
25.96
27.29
32.28
32.32
32.75
36.88
36.85
37.94
36.28
39.87
13.82
36.88
34.51
25
8.040
EV/EBITx
38.95
42.99
48.59
56.50
58.50
60.33
65.83
76.42
72.08
82.72
12.77
72.08
59.42
10
24.48
FCF yield (avg)%
22.15
23.02
25.38
24.59
23.01
21.48
20.25
20.11
17.84
17.58
7.92
20.11
21.82
53
17.55
FCF margin%
23.60
23.51
24.21
22.78
20.42
21.56
23.98
24.65
22.98
25.39
12.38
23.98
23.56
52
0.316
FCF / Net incomex
0.366
0.376
0.414
0.431
0.440
0.477
0.449
0.436
0.448
0.481
0.552
0.449
0.438
81
12.34
ROIC%
11.57
10.59
9.43
8.97
10.81
9.82
9.59
7.19
9.59
10.04
2.92
9.59
9.70
70
20.18
Return on equity%
25.18
24.41
27.21
29.95
32.79
33.49
32.90
30.09
29.17
30.93
13.87
30.93
30.02
36
27.31
Return on assets%
28.90
30.59
28.64
26.28
29.24
27.42
27.69
29.47
30.06
31.95
25.76
29.47
29.07
59
3.91
EPSILS
6.56
7.48
8.01
9.03
9.03
9.81
11.04
13.05
13.89
16.65
4.27
13.01%
10.30%
—
27.27
EPS growth%
23.46
21.84
19.00
19.59
18.16
15.85
16.28
18.82
17.56
20.56
24.11
17.56
18.91
47
0.90
Bookvalue per shILS
2.95
2.84
3.04
3.19
3.39
3.39
3.53
3.31
3.51
4.05
2.75
3.66%
4.00%
—
3.47
FCF per shareILS
2.20
2.37
2.70
2.86
2.97
3.30
3.30
3.24
3.60
3.45
3.41
3.09%
4.59%
—
3.36
Dividend per shILS
2.83
2.55
2.69
2.89
2.73
2.88
2.87
2.78
2.87
3.02
3.60
2.05%
0.09%
—
16.51
Div yield (avg)%
14.65
11.94
11.06
9.64
7.34
4.44
1.55
4.48
7.17
7.38
25.06
4.48
7.36
61
29.80
Payout ratio%
15.83
15.17
15.86
15.42
13.68
15.50
16.14
14.53
15.72
16.61
14.14
15.72
15.61
77
14.25
Shares (diluted)M
24.88
25.02
28.51
27.70
29.01
29.64
30.03
29.47
31.58
34.67
14.67
3.63%
4.83%
11
10.95
Buyback yield%
31.26
30.98
31.31
32.08
34.02
35.28
37.02
38.57
39.95
38.72
25.35
38.57
34.65
49
1.260
D/E ratiox
1.034
1.111
1.232
1.328
1.402
1.454
1.450
1.554
1.527
1.455
0.910
1.455
1.426
34
19.84
Enterprise valueILS M
58.88
57.73
61.72
54.08
48.81
44.04
48.35
48.16
45.45
39.99
69.17
(3.91%)
(3.62%)
49
126.6
LT debtILS M
88.74
81.95
74.93
76.42
81.95
88.49
85.07
82.74
92.32
90.46
28.95
2.00%
1.09%
69
Revenue
ILS 145.0M
5.81%
1.00×
Cost of revenue
ILS 99.57M
6.03%
1.02×
Operating expenses
ILS 16.12M
5.79%
1.00×
Property and equipment
17.90%
Cash and investments
16.53%
Spread over hurdle
(1.17%)