5.804
RevenueILS M
47.61
49.32
51.66
54.83
56.94
61.47
64.93
68.78
71.21
76.71
6.239
6.14%
5.35%
74
28.40
Revenue growth%
21.17
18.60
19.15
18.50
19.16
17.83
17.99
15.14
12.41
10.95
29.37
15.14
18.25
9
25.53
Gross margin%
0.40
0.40
0.40
1.73
3.53
3.90
4.59
7.41
5.78
8.05
14.19
5.78
3.72
52
24.94
Operating margin%
29.17
27.88
27.86
26.35
26.21
28.74
30.86
31.60
30.10
27.51
14.29
30.10
28.31
11
15.18
Net margin%
16.05
16.68
15.28
15.17
16.09
17.36
17.36
15.87
14.22
12.13
3.33
15.87
15.96
71
19.16
P/E ratio (avg)x
20.72
21.73
19.32
18.65
19.56
18.37
17.70
16.42
15.94
14.79
11.71
16.42
18.51
45
18.73
EV/EBITx
39.67
38.31
41.10
43.78
52.25
56.76
63.37
61.29
70.84
80.67
23.86
63.37
54.50
12
3.93
FCF yield (avg)%
11.72
9.13
10.98
9.18
9.41
10.85
13.83
14.38
11.93
12.27
8.89
12.27
11.35
61
19.62
FCF margin%
10.34
11.20
11.75
9.69
12.51
13.60
14.88
13.24
15.87
17.17
24.79
14.88
12.88
26
0.136
FCF / Net incomex
1.957
2.092
2.501
2.437
2.630
3.102
3.562
3.526
3.672
3.789
0.902
3.562
2.866
57
29.35
ROIC%
11.36
9.38
7.97
10.44
11.17
13.47
13.49
12.85
15.31
13.49
29.82
13.49
12.10
76
8.73
Return on equity%
6.76
6.81
6.65
4.83
5.60
6.74
4.91
7.58
5.36
8.01
12.83
6.74
6.69
32
11.57
Return on assets%
15.47
14.08
13.00
15.37
14.68
14.36
11.37
12.19
12.95
11.14
29.65
12.19
13.54
50
0.29
EPSILS
0.73
0.73
0.79
0.72
0.74
0.69
0.68
0.70
0.65
0.64
0.33
(2.95%)
(0.91%)
—
26.07
EPS growth%
13.46
10.55
12.47
13.45
10.49
9.57
7.39
5.82
4.31
3.01
9.60
5.82
10.03
57
0.88
Bookvalue per shILS
0.96
1.14
1.14
1.27
1.52
1.78
2.01
2.14
2.08
2.31
0.35
8.74%
9.86%
—
0.20
FCF per shareILS
0.58
0.58
0.62
0.55
0.59
0.53
0.56
0.56
0.58
0.58
0.56
(0.15%)
(1.22%)
—
0.91
Dividend per shILS
0.35
0.36
0.42
0.49
0.50
0.51
0.57
0.55
0.54
0.62
0.58
4.21%
6.33%
—
27.75
Div yield (avg)%
37.35
36.42
39.17
41.84
44.52
47.46
47.75
44.78
46.83
49.26
17.66
47.46
44.65
70
10.15
Payout ratio%
6.74
8.96
10.90
10.73
8.31
10.52
7.72
6.26
4.63
7.25
10.88
7.25
8.02
86
21.39
Shares (diluted)M
24.50
24.87
24.32
25.81
24.47
25.91
25.34
28.61
30.48
34.53
20.56
7.13%
2.90%
46
26.34
Buyback yield%
16.71
16.19
17.00
18.05
20.52
19.15
19.97
20.34
19.94
21.35
23.77
19.97
19.54
70
0.520
D/E ratiox
0.290
0.286
0.304
0.332
0.338
0.400
0.426
0.502
0.502
0.582
0.484
0.502
0.369
48
65.08
Enterprise valueILS M
32.60
33.00
33.71
35.77
37.83
34.74
33.32
33.13
33.04
34.55
31.20
(1.80%)
0.60%
21
17.32
LT debtILS M
120.0
116.1
119.3
127.4
137.0
140.6
149.3
144.9
151.1
158.4
53.08
2.94%
2.15%
82
Revenue
ILS 76.71M
5.35%
1.00×
Cost of revenue
ILS 53.70M
5.35%
1.00×
Operating expenses
ILS 11.14M
5.18%
0.98×
Return on capital
101.92%
Spread over hurdle
94.50%