11.89
RevenueILS M
69.31
73.71
79.09
84.16
89.22
95.24
98.90
104.5
107.9
111.9
13.23
4.63%
5.42%
25
5.69
Revenue growth%
12.38
11.27
9.83
12.41
10.85
9.33
10.62
9.51
9.99
12.80
12.33
9.99
10.74
41
26.81
Gross margin%
17.27
16.86
14.09
12.54
15.44
17.08
17.41
19.40
16.80
18.91
26.30
17.41
16.97
41
2.74
Operating margin%
9.31
9.41
10.49
8.07
6.95
7.14
5.02
4.21
2.47
4.64
9.93
4.64
7.05
6
16.16
Net margin%
24.43
27.25
28.86
28.73
31.36
30.73
30.08
29.24
26.31
27.18
25.17
29.24
28.80
20
20.77
P/E ratio (avg)x
40.35
39.38
39.80
44.73
44.40
43.18
48.54
44.63
50.79
55.03
13.65
48.54
44.51
51
37.19
EV/EBITx
24.99
25.74
29.43
35.44
41.46
47.20
45.82
50.49
57.30
64.19
7.541
50.49
43.64
60
20.25
FCF yield (avg)%
27.21
27.72
29.21
31.55
32.00
29.43
32.17
32.63
33.01
31.05
12.25
32.17
31.30
16
8.27
FCF margin%
5.28
4.26
4.75
6.32
5.67
3.98
2.08
4.67
5.02
4.22
15.06
4.22
4.71
58
0.775
FCF / Net incomex
3.072
3.345
4.005
4.238
4.654
5.163
6.157
6.109
6.754
6.922
1.086
6.157
4.909
71
25.23
ROIC%
17.32
17.60
15.84
12.85
10.54
8.17
9.51
7.58
8.09
6.83
22.97
8.09
10.02
84
19.80
Return on equity%
17.90
16.34
15.48
17.81
15.01
16.32
18.35
21.21
19.45
21.78
21.87
19.45
17.86
91
26.61
Return on assets%
16.25
14.48
12.18
11.41
14.19
12.03
9.36
10.90
13.79
13.08
28.83
12.03
12.63
8
10.13
EPSILS
8.98
8.60
8.40
8.24
8.78
8.66
8.33
9.24
10.29
9.30
10.55
1.16%
1.53%
—
15.22
EPS growth%
19.20
20.21
23.13
21.27
21.28
19.61
17.48
15.68
13.43
15.58
22.21
15.68
19.41
93
7.70
Bookvalue per shILS
6.09
5.86
5.77
5.64
5.89
6.14
5.73
5.70
6.62
7.55
2.88
5.11%
1.58%
—
10.01
FCF per shareILS
6.33
6.88
8.12
8.77
10.50
10.57
10.52
11.67
11.62
13.40
3.06
5.01%
9.45%
—
8.22
Dividend per shILS
12.53
14.47
14.57
17.21
19.85
19.84
20.12
20.01
21.60
24.25
3.94
4.09%
7.00%
—
23.14
Div yield (avg)%
14.57
17.46
17.80
17.82
15.89
13.03
11.23
11.83
12.45
10.21
10.65
11.83
13.80
83
20.86
Payout ratio%
27.22
28.97
26.58
24.52
24.47
24.24
26.91
23.94
25.38
22.70
29.52
24.24
24.95
7
12.84
Shares (diluted)M
14.08
12.90
13.41
13.70
15.04
15.78
16.23
16.88
15.79
16.61
12.75
2.01%
2.63%
49
15.81
Buyback yield%
2.53
4.75
4.62
2.33
2.09
1.88
0.68
0.40
0.40
3.00
14.55
0.68
2.21
70
0.464
D/E ratiox
0.172
0.168
0.186
0.204
0.202
0.219
0.261
0.274
0.276
0.305
0.706
0.274
0.212
59
128.1
Enterprise valueILS M
118.8
131.3
143.3
149.5
153.5
154.1
174.6
173.1
195.5
217.2
97.59
7.18%
6.54%
8
29.32
LT debtILS M
106.0
119.8
116.1
117.8
113.5
126.9
128.5
119.1
125.3
131.0
55.30
2.90%
2.33%
55
Revenue
ILS 111.9M
5.42%
1.00×
Cost of revenue
ILS 68.05M
5.49%
1.01×
Operating expenses
ILS 12.88M
5.03%
0.96×
Goodwill & intangibles
16.47%