87.49
RevenueILS M
215.6
218.9
229.0
234.0
240.9
242.4
242.9
248.2
252.5
254.8
92.21
1.13%
2.02%
25
20.08
Revenue growth%
17.53
16.09
17.45
18.58
16.23
17.24
16.17
18.78
16.86
16.68
16.18
16.86
17.05
27
14.92
Gross margin%
4.51
1.83
3.58
4.98
5.09
4.25
3.02
2.77
5.72
8.58
8.05
4.25
4.38
52
28.83
Operating margin%
10.40
10.34
12.99
13.83
14.30
12.84
12.04
10.99
11.81
14.57
20.77
12.04
12.44
52
13.86
Net margin%
2.43
3.97
3.85
4.73
3.56
0.79
0.40
0.40
0.40
0.40
23.59
0.40
1.61
93
19.92
P/E ratio (avg)x
28.49
29.01
27.67
25.64
23.06
22.91
24.47
25.44
25.07
23.29
7.129
24.47
25.26
42
12.64
EV/EBITx
15.21
17.31
16.64
19.52
21.32
20.47
22.05
24.11
26.16
26.26
31.60
24.11
20.89
15
28.21
FCF yield (avg)%
22.12
20.70
17.82
19.07
16.86
15.83
15.19
14.31
12.78
9.82
10.42
14.31
16.35
21
16.36
FCF margin%
11.37
14.35
17.28
14.91
17.76
15.64
15.67
18.46
19.35
20.59
29.47
18.46
16.48
73
1.206
FCF / Net incomex
0.290
0.282
0.283
0.317
0.306
0.320
0.344
0.325
0.312
0.323
0.980
0.323
0.315
47
2.47
ROIC%
14.09
14.74
11.89
10.94
8.98
9.18
10.98
8.54
9.87
10.01
7.70
9.87
10.48
32
11.07
Return on equity%
14.38
14.37
17.18
15.40
15.10
14.53
14.83
13.82
13.06
11.72
25.97
13.82
14.45
65
13.38
Return on assets%
21.67
18.96
19.56
18.82
20.18
19.18
21.48
20.87
19.79
20.04
13.66
20.04
19.91
43
0.78
EPSILS
1.43
1.67
1.75
1.67
1.74
1.64
1.66
1.76
1.79
1.83
0.85
1.02%
2.57%
—
8.64
EPS growth%
11.79
14.73
12.93
10.45
9.30
11.85
13.19
15.01
17.95
17.74
16.52
15.01
13.06
66
0.47
Bookvalue per shILS
1.60
1.67
1.87
1.94
2.16
2.40
2.57
2.77
3.19
3.67
1.20
11.14%
9.42%
—
1.41
FCF per shareILS
1.52
1.73
1.71
1.72
1.88
1.91
2.17
2.08
2.05
2.38
0.28
4.82%
4.30%
—
0.68
Dividend per shILS
1.36
1.25
1.10
1.14
1.08
1.15
1.26
1.27
1.21
1.32
0.33
4.12%
0.52%
—
6.30
Div yield (avg)%
30.89
29.77
29.57
31.55
32.09
31.55
32.51
32.48
34.19
34.25
22.39
32.51
31.82
94
16.46
Payout ratio%
1.87
1.12
3.31
5.12
7.26
9.36
6.89
7.98
10.18
7.97
24.42
7.98
7.07
76
127.3
Shares (diluted)M
113.4
108.4
118.5
130.1
134.8
148.0
138.4
126.7
122.8
118.5
129.6
(2.54%)
0.57%
25
10.82
Buyback yield%
28.97
28.98
29.52
28.36
31.36
30.89
33.20
33.40
34.57
37.01
21.18
33.40
31.13
49
0.490
D/E ratiox
1.722
1.946
1.961
1.912
2.047
2.116
2.036
2.336
2.602
2.716
0.985
2.336
2.041
43
29.44
Enterprise valueILS M
283.0
316.1
332.6
367.2
405.8
462.4
541.1
541.3
545.8
554.8
178.3
6.45%
6.65%
28
57.54
LT debtILS M
57.60
57.62
66.16
69.20
72.72
71.07
70.27
72.37
71.35
72.65
74.79
(0.02%)
3.67%
17
Revenue
ILS 254.8M
2.02%
1.00×
Cost of revenue
ILS 142.2M
2.01%
1.00×
Operating expenses
ILS 48.42M
2.27%
1.03×
Goodwill & intangibles
17.07%