30.94
RevenueILS M
22.01
23.56
25.10
27.09
28.99
30.60
32.25
33.87
35.84
38.23
33.77
5.69%
6.31%
86
16.60
Revenue growth%
22.82
20.05
17.12
18.62
18.92
21.33
23.17
20.84
20.23
22.79
28.74
21.33
20.54
44
12.59
Gross margin%
5.20
7.94
6.06
4.11
6.03
3.91
3.06
0.98
0.40
0.97
4.52
0.98
4.01
15
18.30
Operating margin%
25.02
27.54
29.95
30.40
31.78
34.45
35.35
34.40
37.28
39.61
15.00
35.35
33.09
26
10.42
Net margin%
27.43
30.34
30.60
28.08
29.65
29.24
31.55
29.52
29.48
28.07
24.25
29.48
29.50
38
10.40
P/E ratio (avg)x
39.83
42.42
45.82
49.73
53.95
53.52
53.35
58.45
64.99
66.78
28.53
58.45
53.44
65
37.23
EV/EBITx
44.10
42.96
44.56
48.90
51.99
55.09
51.05
56.01
62.89
67.57
6.307
56.01
51.52
40
18.37
FCF yield (avg)%
8.07
5.11
4.96
3.71
3.61
2.81
4.89
1.96
3.02
0.77
6.58
2.81
3.66
51
22.65
FCF margin%
9.28
10.26
9.74
7.36
8.53
7.84
6.57
8.89
11.28
8.83
17.72
8.83
8.86
21
0.539
FCF / Net incomex
0.703
0.710
0.702
0.650
0.621
0.709
0.779
0.873
0.854
0.981
0.747
0.854
0.709
73
17.52
ROIC%
7.33
7.11
6.51
6.64
4.92
4.13
4.21
3.70
5.73
5.81
11.82
4.21
5.77
18
13.73
Return on equity%
7.01
4.93
5.05
5.86
4.00
2.56
1.74
0.70
1.96
0.56
22.36
1.74
3.28
71
20.06
Return on assets%
9.56
6.97
8.59
7.22
6.66
7.59
4.59
5.88
7.64
4.88
11.52
5.88
7.10
20
3.63
EPSILS
2.89
2.66
2.40
2.49
2.68
2.93
3.15
3.38
3.69
3.33
4.03
4.44%
1.04%
—
8.57
EPS growth%
7.83
7.41
5.74
7.78
9.66
9.42
8.87
11.30
9.30
11.84
9.82
9.42
9.09
18
2.54
Bookvalue per shILS
1.02
0.89
0.85
0.74
0.79
0.70
0.64
0.64
0.67
0.66
1.89
(3.49%)
(4.08%)
—
2.74
FCF per shareILS
4.45
4.44
4.80
5.39
6.22
5.77
5.39
5.94
6.49
6.61
2.10
1.23%
4.53%
—
0.92
Dividend per shILS
1.35
1.21
1.10
1.08
1.17
1.04
1.06
1.16
1.27
1.32
3.71
2.37%
(0.03%)
—
6.27
Div yield (avg)%
13.23
15.44
13.35
10.50
9.40
11.42
12.04
12.00
9.81
9.16
8.54
11.42
11.71
35
12.71
Payout ratio%
9.87
8.41
5.65
7.60
5.16
4.09
3.80
4.32
3.53
4.26
28.73
4.09
4.74
12
4.866
Shares (diluted)M
3.870
4.318
4.882
5.485
6.330
7.219
8.280
8.844
9.536
10.61
4.663
10.89%
10.47%
8
29.35
Buyback yield%
16.94
18.67
17.32
15.27
17.89
15.68
14.35
15.58
12.74
9.76
14.37
14.35
15.63
93
1.467
D/E ratiox
0.909
0.986
1.043
1.077
1.150
1.081
1.222
1.321
1.316
1.437
1.487
1.316
1.116
68
5.789
Enterprise valueILS M
43.36
48.86
49.36
51.71
57.87
63.58
63.67
76.77
74.78
76.77
18.92
5.81%
5.68%
32
10.21
LT debtILS M
20.21
19.64
22.86
26.95
26.36
29.65
29.63
33.01
33.63
35.22
30.99
5.96%
5.59%
70
Revenue
ILS 38.23M
6.31%
1.00×
Cost of revenue
ILS 17.29M
6.53%
1.02×
Operating expenses
ILS 7.971M
6.74%
1.04×