45.59
RevenueILS M
146.5
156.0
166.4
177.1
185.6
196.8
204.8
222.5
241.8
253.4
49.81
6.42%
6.06%
32
7.93
Revenue growth%
9.79
7.36
8.61
8.21
9.02
9.01
9.92
12.89
12.76
10.69
7.23
10.69
9.40
35
13.46
Gross margin%
9.34
9.02
8.89
7.51
8.75
10.18
9.26
7.36
5.04
5.05
9.94
7.36
8.82
23
14.70
Operating margin%
3.36
0.50
0.40
2.69
4.89
4.93
4.88
3.55
4.01
4.07
23.31
4.07
3.78
87
17.08
Net margin%
0.40
3.15
0.40
0.40
2.87
5.67
8.45
10.91
11.22
13.93
15.49
10.91
4.41
27
6.708
P/E ratio (avg)x
17.97
20.44
22.95
23.10
24.12
24.76
26.67
28.10
32.42
34.95
14.19
28.10
24.44
42
17.19
EV/EBITx
39.19
41.78
47.39
46.16
44.81
49.05
47.28
48.24
45.31
50.58
33.73
48.24
46.72
59
23.65
FCF yield (avg)%
29.31
26.52
28.62
29.71
31.33
31.02
33.33
34.55
34.48
36.13
14.08
34.48
31.18
18
26.14
FCF margin%
0.40
0.40
0.40
0.40
0.40
2.86
4.57
1.85
0.40
1.09
13.01
1.85
0.40
37
0.584
FCF / Net incomex
1.878
1.877
1.846
1.869
2.179
2.469
2.614
2.755
3.056
2.989
0.703
2.755
2.324
35
19.88
ROIC%
20.62
22.57
21.76
24.74
26.15
29.04
28.37
27.69
26.81
24.57
16.00
27.69
25.44
36
28.62
Return on equity%
22.00
24.28
27.15
28.13
27.50
24.65
26.13
27.83
26.59
27.43
9.06
26.59
26.87
93
9.08
Return on assets%
0.40
1.91
1.09
4.08
2.07
0.40
0.40
2.10
0.40
1.38
4.44
0.40
1.23
87
9.91
EPSILS
7.08
7.48
7.64
7.45
6.59
6.70
6.29
5.85
5.11
4.64
10.59
(6.77%)
(3.76%)
—
26.38
EPS growth%
10.58
10.01
12.72
10.57
10.52
9.65
10.87
13.24
11.76
13.09
28.39
11.76
10.73
81
14.69
Bookvalue per shILS
18.21
20.07
24.06
27.00
28.67
34.40
35.30
35.54
42.29
51.20
10.33
12.30%
12.45%
—
12.74
FCF per shareILS
2.96
2.77
2.73
2.43
2.42
2.40
2.68
2.58
2.42
2.31
4.11
(0.88%)
(1.83%)
—
6.82
Dividend per shILS
10.31
11.50
13.43
14.42
15.47
15.25
15.74
16.30
17.04
20.01
7.12
5.28%
6.80%
—
19.42
Div yield (avg)%
24.64
27.18
30.13
32.04
31.52
32.14
29.44
27.17
29.88
27.37
18.90
29.44
29.66
62
13.73
Payout ratio%
10.15
9.75
9.60
6.98
6.27
6.49
8.42
8.24
7.90
5.70
11.64
7.90
8.07
21
12.24
Shares (diluted)M
15.42
14.00
12.90
14.26
12.88
14.27
12.89
12.94
12.09
13.14
12.04
0.39%
(0.59%)
80
5.11
Buyback yield%
18.64
18.47
17.97
15.25
17.92
15.97
15.50
17.16
14.18
14.88
19.74
15.50
16.57
31
1.781
D/E ratiox
0.883
0.943
1.012
1.092
1.098
1.101
1.130
1.108
1.266
1.222
0.681
1.130
1.100
90
203.4
Enterprise valueILS M
60.45
54.54
55.63
59.86
54.07
58.59
53.61
48.47
51.28
49.32
172.6
(1.82%)
(2.90%)
46
63.65
LT debtILS M
80.74
74.40
70.84
78.79
87.63
91.53
89.42
86.86
89.86
87.83
210.3
0.04%
0.57%
7
Revenue
ILS 253.4M
6.06%
1.00×
Cost of revenue
ILS 166.9M
6.18%
1.01×
Operating expenses
ILS 55.60M
5.51%
0.95×
Spread over hurdle
(1.86%)