15.17
RevenueILS M
11.55
11.91
12.62
13.33
13.88
14.62
14.98
15.30
16.12
16.66
16.44
3.72%
4.33%
45
15.21
Revenue growth%
13.79
13.52
15.81
18.20
19.05
16.51
17.78
17.59
17.75
18.06
25.49
17.75
17.67
66
9.81
Gross margin%
8.97
10.38
9.52
11.62
10.21
11.51
13.55
16.25
13.59
15.14
19.27
13.59
11.56
60
4.44
Operating margin%
30.61
28.75
31.11
30.66
32.81
31.61
34.56
35.43
37.33
35.95
11.51
35.43
32.21
6
21.76
Net margin%
10.40
12.83
10.32
9.10
9.56
8.04
6.43
6.88
4.42
5.13
4.64
6.43
8.57
29
34.61
P/E ratio (avg)x
36.76
37.99
34.98
34.90
33.26
31.95
31.07
30.86
35.35
38.89
8.480
31.95
34.94
56
19.32
EV/EBITx
7.888
7.809
7.507
7.552
6.669
6.771
7.234
6.976
6.843
7.382
13.30
6.976
7.308
45
9.93
FCF yield (avg)%
33.72
31.21
31.18
33.36
34.68
33.52
32.03
29.57
29.09
31.60
9.00
31.60
31.82
40
17.38
FCF margin%
8.56
6.58
6.90
7.37
6.34
4.49
5.58
4.27
5.50
6.42
12.75
5.50
6.38
76
0.528
FCF / Net incomex
0.921
0.817
0.703
0.764
0.702
0.597
0.617
0.597
0.624
0.555
0.741
0.597
0.663
59
17.65
ROIC%
25.06
24.09
24.63
25.71
23.67
24.94
23.32
20.96
21.18
20.01
17.08
21.18
23.88
34
18.38
Return on equity%
15.04
15.84
13.53
12.55
15.00
14.43
16.61
18.47
19.98
18.64
9.06
18.47
15.44
14
21.60
Return on assets%
0.40
0.40
0.40
0.40
0.40
1.57
0.40
2.67
3.73
5.07
24.98
2.67
0.40
20
0.23
EPSILS
0.23
0.27
0.29
0.33
0.32
0.31
0.30
0.28
0.29
0.28
0.25
(2.75%)
2.95%
—
20.40
EPS growth%
26.20
27.47
27.66
26.25
26.37
29.24
30.57
29.62
26.85
24.59
8.06
29.24
27.16
79
0.39
Bookvalue per shILS
0.55
0.61
0.69
0.66
0.64
0.61
0.65
0.67
0.73
0.80
0.47
4.45%
3.63%
—
0.21
FCF per shareILS
0.23
0.24
0.24
0.23
0.23
0.23
0.24
0.24
0.24
0.25
0.33
1.60%
1.61%
—
0.08
Dividend per shILS
0.20
0.20
0.18
0.16
0.18
0.18
0.17
0.18
0.18
0.18
0.20
0.35%
(0.91%)
—
11.96
Div yield (avg)%
0.74
0.40
0.40
0.40
0.40
2.89
3.68
5.10
6.60
4.39
24.01
4.39
1.81
9
15.97
Payout ratio%
9.74
11.17
10.40
12.39
14.11
16.88
16.62
18.04
17.66
20.66
27.12
17.66
15.37
80
20.92
Shares (diluted)M
18.90
19.04
21.16
22.81
22.82
24.72
27.80
28.60
30.42
35.38
21.04
9.17%
7.08%
7
10.11
Buyback yield%
7.59
8.82
6.78
9.42
10.41
11.02
12.45
12.38
14.21
16.86
18.82
12.45
10.71
82
1.252
D/E ratiox
0.558
0.584
0.616
0.538
0.544
0.546
0.556
0.490
0.489
0.435
1.660
0.490
0.545
29
5.696
Enterprise valueILS M
11.56
9.860
10.19
9.139
9.644
9.197
8.992
8.994
9.643
9.912
2.295
0.55%
(2.08%)
7
13.87
LT debtILS M
9.379
10.72
11.82
13.05
13.93
16.19
15.83
15.05
16.26
18.36
14.65
5.67%
6.58%
67
Revenue
ILS 16.66M
4.33%
1.00×
Cost of revenue
ILS 7.347M
4.30%
1.00×
Operating expenses
ILS 4.203M
4.30%
1.00×