3.537
RevenueILS M
15.55
15.67
15.88
16.65
17.04
17.61
17.89
18.77
19.10
19.59
3.958
2.83%
2.70%
74
29.94
Revenue growth%
11.79
12.21
9.53
9.96
8.62
11.38
12.81
15.63
13.93
12.84
17.10
12.84
12.00
11
17.07
Gross margin%
7.08
9.52
11.21
11.34
13.60
12.08
11.12
8.76
11.25
8.26
11.42
11.12
11.16
84
16.16
Operating margin%
24.60
25.31
24.43
22.45
20.76
22.17
22.17
23.94
25.89
23.09
20.90
23.09
23.51
30
20.79
Net margin%
19.40
19.51
21.57
18.66
17.24
17.23
15.39
15.54
15.73
15.20
14.46
15.54
17.23
24
16.90
P/E ratio (avg)x
34.26
38.72
45.44
51.31
60.12
66.87
75.95
79.91
87.44
93.05
21.74
79.91
63.50
25
6.240
EV/EBITx
18.31
17.52
16.14
16.54
14.13
13.39
12.58
13.27
11.64
10.21
18.21
12.58
13.76
74
12.35
FCF yield (avg)%
12.01
12.49
12.55
13.53
12.05
12.22
11.73
12.02
10.07
10.07
22.97
11.73
12.03
11
18.08
FCF margin%
29.90
28.52
26.39
28.06
26.60
25.04
25.14
23.58
26.54
24.84
21.99
25.04
26.47
24
0.603
FCF / Net incomex
1.841
1.916
2.030
1.978
1.846
2.029
2.014
2.105
2.171
2.479
0.357
2.105
2.021
88
22.16
ROIC%
19.50
17.64
17.24
17.08
15.43
17.03
19.12
16.84
15.39
17.73
8.65
17.03
17.16
16
15.29
Return on equity%
2.91
4.09
6.51
4.02
3.30
5.57
3.40
5.90
2.94
1.92
14.62
3.40
3.71
90
12.13
Return on assets%
14.66
12.02
11.59
11.43
13.04
15.13
17.64
16.51
15.01
14.61
12.46
15.13
14.63
18
0.98
EPSILS
0.46
0.54
0.58
0.63
0.76
0.85
0.99
1.11
1.24
1.39
1.07
12.89%
13.11%
—
17.83
EPS growth%
9.15
11.14
11.69
11.85
12.50
11.74
9.42
8.18
9.80
12.44
24.66
9.80
11.42
49
0.32
Bookvalue per shILS
1.08
1.21
1.32
1.34
1.38
1.50
1.51
1.66
1.90
1.87
1.02
6.24%
5.38%
—
1.29
FCF per shareILS
1.03
1.19
1.23
1.28
1.42
1.45
1.43
1.62
1.84
1.94
0.83
6.47%
6.98%
—
1.08
Dividend per shILS
0.71
0.72
0.81
0.86
0.91
0.88
0.89
1.00
1.07
1.16
1.37
5.02%
3.89%
—
27.95
Div yield (avg)%
29.68
31.54
33.37
30.40
28.79
27.20
25.20
23.72
20.93
22.83
18.54
23.72
28.00
74
14.83
Payout ratio%
7.55
9.36
11.37
12.85
15.41
15.75
16.01
18.75
16.98
15.14
22.33
16.01
15.28
89
6.171
Shares (diluted)M
7.527
8.215
8.906
10.34
11.19
11.09
11.31
11.64
11.42
11.99
6.395
1.39%
5.60%
61
14.78
Buyback yield%
0.95
0.40
0.40
0.40
1.51
3.58
1.68
4.21
7.21
4.99
22.81
4.21
1.59
89
1.482
D/E ratiox
0.420
0.418
0.407
0.418
0.373
0.359
0.361
0.359
0.346
0.330
1.492
0.359
0.367
43
10.15
Enterprise valueILS M
22.13
22.76
23.12
26.32
25.24
26.39
27.06
29.72
33.95
39.48
11.10
9.36%
7.29%
8
9.079
LT debtILS M
29.39
29.71
32.97
34.99
39.15
40.25
40.34
40.20
40.59
44.11
8.954
2.42%
4.73%
8
Revenue
ILS 19.59M
2.70%
1.00×
Cost of revenue
ILS 13.24M
2.94%
1.02×
Operating expenses
ILS 2.488M
2.37%
0.97×
Cash and investments
14.19%
Spread over hurdle
(0.43%)