39.91
RevenueILS M
31.64
31.78
33.23
33.41
33.45
34.81
35.47
37.24
37.75
37.77
44.46
2.46%
2.11%
72
27.36
Revenue growth%
3.99
3.49
6.47
4.53
3.93
1.72
2.58
4.94
7.68
7.33
29.86
4.94
4.26
60
24.01
Gross margin%
31.53
29.39
28.80
28.99
30.63
33.10
35.69
37.55
34.91
34.02
9.50
34.91
32.32
53
9.37
Operating margin%
15.66
14.59
14.08
11.32
12.13
11.32
14.10
11.24
13.22
15.74
6.71
13.22
13.65
78
16.10
Net margin%
9.28
11.38
11.89
10.57
8.54
11.03
8.09
6.82
5.95
8.24
12.18
8.09
8.91
37
13.89
P/E ratio (avg)x
13.92
15.17
15.84
16.67
17.33
18.24
18.21
19.61
20.32
19.03
29.36
19.03
17.77
84
29.52
EV/EBITx
32.43
32.52
33.07
32.03
31.29
27.79
26.55
28.61
25.40
22.13
21.01
26.55
29.95
41
5.63
FCF yield (avg)%
31.42
33.56
32.18
34.76
37.42
34.99
34.30
33.42
36.25
35.55
22.58
34.99
34.53
29
7.99
FCF margin%
11.60
12.36
12.06
10.76
9.05
10.32
11.99
11.02
8.09
7.78
23.96
10.32
10.89
12
1.557
FCF / Net incomex
1.599
1.529
1.588
1.682
1.824
1.703
1.844
1.816
2.054
2.240
1.694
1.844
1.760
24
8.81
ROIC%
14.99
14.23
15.48
14.28
13.33
11.65
14.46
15.31
16.93
17.97
23.84
15.31
14.72
92
21.70
Return on equity%
23.14
23.14
25.68
24.97
22.69
22.68
25.03
25.00
24.05
23.11
27.89
24.05
23.60
14
25.33
Return on assets%
23.97
26.82
26.54
28.91
29.94
30.83
28.76
30.76
33.59
35.39
13.35
30.83
29.42
17
1.53
EPSILS
1.06
0.96
0.84
0.78
0.75
0.76
0.73
0.77
0.72
0.76
1.65
0.32%
(2.96%)
—
15.08
EPS growth%
9.87
10.34
9.72
8.53
8.71
7.66
7.19
5.30
4.75
5.52
23.84
5.52
8.10
49
0.24
Bookvalue per shILS
1.28
1.49
1.50
1.67
1.96
1.98
1.97
2.20
2.57
2.76
1.15
7.13%
9.81%
—
0.76
FCF per shareILS
1.19
1.28
1.15
1.24
1.20
1.13
1.03
0.92
1.02
1.08
0.82
(2.04%)
(0.18%)
—
0.95
Dividend per shILS
1.02
1.20
1.32
1.37
1.53
1.56
1.84
2.05
2.29
2.69
0.66
12.02%
10.42%
—
16.85
Div yield (avg)%
22.64
24.21
22.65
23.46
26.24
24.45
25.97
23.66
24.19
21.70
8.17
24.19
23.93
73
16.23
Payout ratio%
6.81
6.12
7.00
8.63
11.47
12.61
9.70
7.99
6.62
6.16
18.32
7.99
7.49
54
14.66
Shares (diluted)M
25.19
26.72
26.67
27.45
32.17
37.30
39.41
44.97
45.46
45.96
14.59
7.39%
7.97%
16
27.74
Buyback yield%
2.46
3.36
1.17
0.40
0.72
2.65
2.90
2.50
0.40
2.80
12.17
2.65
2.48
56
1.300
D/E ratiox
2.305
2.203
2.280
2.601
2.695
2.960
3.443
3.954
4.416
4.350
0.589
3.954
2.827
6
3.709
Enterprise valueILS M
16.89
18.33
16.60
16.22
14.44
15.18
16.46
18.34
18.17
20.14
41.63
6.88%
1.18%
93
27.09
LT debtILS M
30.21
26.43
26.10
23.34
25.62
25.56
26.47
27.80
27.93
29.00
11.51
2.51%
(0.03%)
52
Revenue
ILS 37.77M
2.11%
1.00×
Cost of revenue
ILS 17.95M
2.16%
1.01×
Operating expenses
ILS 8.001M
2.12%
1.00×
Property and equipment
16.32%