58.93
RevenueILS M
97.49
104.4
111.6
117.0
123.4
128.6
134.4
141.4
146.4
152.2
62.94
4.28%
5.04%
75
5.87
Revenue growth%
27.15
27.85
25.93
28.72
25.86
24.32
25.86
25.68
25.80
27.13
19.14
25.80
25.90
17
2.88
Gross margin%
4.30
4.31
2.30
3.93
5.31
5.30
6.02
4.47
6.98
4.08
29.70
5.30
4.39
40
23.53
Operating margin%
5.07
7.10
10.02
8.07
7.30
5.92
5.20
7.41
5.93
5.56
4.67
5.92
6.52
35
11.62
Net margin%
14.30
15.36
12.40
14.08
14.86
15.02
13.21
15.31
13.95
11.80
20.12
13.95
14.19
55
15.82
P/E ratio (avg)x
33.89
31.65
35.05
40.23
42.13
47.77
46.11
49.66
51.42
50.60
12.09
49.66
44.12
75
20.76
EV/EBITx
22.49
26.35
28.73
28.38
29.12
29.26
33.94
34.34
37.37
42.60
23.94
34.34
29.19
66
28.00
FCF yield (avg)%
12.80
12.50
11.44
12.55
13.05
12.24
12.59
10.30
8.88
8.44
22.97
10.30
12.37
57
17.13
FCF margin%
17.18
19.24
17.99
17.08
15.40
13.52
13.12
11.50
9.81
10.72
27.68
11.50
14.46
29
1.256
FCF / Net incomex
1.404
1.481
1.565
1.448
1.518
1.698
1.596
1.669
1.828
1.767
1.447
1.698
1.581
30
25.59
ROIC%
7.32
8.36
10.03
10.19
12.78
12.40
9.51
8.63
6.61
4.38
12.45
8.63
9.07
59
16.66
Return on equity%
17.28
16.48
18.41
17.49
15.71
16.59
16.91
18.42
16.61
16.84
10.01
16.84
16.87
49
29.18
Return on assets%
25.20
27.85
28.10
25.71
27.38
26.68
27.80
24.97
26.56
24.83
17.83
26.56
26.62
85
3.78
EPSILS
2.76
3.06
2.86
2.74
2.76
2.72
2.72
2.92
3.25
3.10
4.10
2.32%
2.28%
—
5.71
EPS growth%
32.95
35.62
36.45
34.53
36.92
36.52
39.08
38.06
39.29
41.91
18.80
39.08
36.72
84
1.66
Bookvalue per shILS
4.76
4.99
5.41
5.25
5.78
5.33
5.49
4.82
4.49
4.42
5.30
(5.21%)
(0.80%)
—
5.55
FCF per shareILS
2.13
1.98
1.78
1.58
1.67
1.60
1.64
1.65
1.55
1.40
3.19
(3.46%)
(4.41%)
—
2.22
Dividend per shILS
4.78
5.01
5.13
5.31
6.29
7.54
7.74
8.83
10.64
10.94
2.25
11.72%
8.53%
—
9.02
Div yield (avg)%
15.46
13.75
13.23
10.81
10.51
8.25
6.41
8.62
8.09
5.20
4.11
8.09
9.56
86
3.23
Payout ratio%
9.33
9.89
11.12
9.98
11.60
9.79
7.48
6.35
6.04
4.48
12.91
6.35
9.56
69
19.03
Shares (diluted)M
32.12
32.54
34.13
39.14
41.07
45.20
49.18
51.55
50.37
55.69
18.97
6.28%
6.20%
77
10.62
Buyback yield%
3.64
1.36
3.31
5.05
3.80
3.50
1.39
2.61
5.20
5.51
23.75
3.50
3.57
26
0.922
D/E ratiox
1.588
1.604
1.576
1.736
1.635
1.815
1.747
1.697
1.890
1.742
0.911
1.747
1.716
30
23.89
Enterprise valueILS M
48.38
41.74
45.44
48.78
49.31
45.43
47.55
45.13
45.72
40.15
43.63
(4.03%)
(1.46%)
16
113.6
LT debtILS M
60.67
58.64
51.23
47.84
45.49
46.38
49.81
52.30
56.40
50.10
55.91
1.95%
(2.95%)
26
Revenue
ILS 152.2M
5.04%
1.00×
Cost of revenue
ILS 92.37M
5.10%
1.01×
Operating expenses
ILS 25.48M
4.74%
0.97×
Spread over hurdle
(1.56%)