10.09
RevenueILS M
44.69
44.82
45.80
45.63
47.18
47.17
48.18
48.67
49.90
50.50
10.38
1.37%
1.44%
8
24.39
Revenue growth%
24.46
25.42
23.77
25.11
26.16
23.19
20.87
21.73
20.52
17.62
29.10
20.87
23.48
15
8.50
Gross margin%
5.53
6.98
5.47
2.89
1.79
1.03
3.76
5.71
6.74
5.75
29.77
5.71
5.50
83
13.17
Operating margin%
0.40
0.40
3.13
6.03
8.04
10.88
7.96
9.90
9.46
6.52
25.94
9.46
7.24
37
25.47
Net margin%
21.58
22.58
19.85
22.08
20.88
20.72
19.92
17.14
17.92
19.10
28.29
19.10
20.32
33
34.86
P/E ratio (avg)x
59.20
57.19
65.88
73.78
80.33
90.55
89.22
103.3
101.5
110.0
25.45
101.5
84.78
20
31.90
EV/EBITx
11.10
11.91
11.27
11.48
11.77
12.05
12.75
12.30
11.10
11.52
24.93
12.05
11.64
52
21.42
FCF yield (avg)%
11.24
14.06
13.08
12.63
10.15
12.62
10.79
12.16
9.18
10.54
16.86
10.79
11.70
15
4.22
FCF margin%
8.53
7.47
6.59
7.71
7.18
6.64
4.18
5.61
7.78
6.74
29.78
6.64
6.96
82
0.354
FCF / Net incomex
1.305
1.408
1.451
1.656
1.649
1.601
1.838
2.017
2.218
2.586
0.229
2.017
1.652
25
15.92
ROIC%
12.59
12.89
10.38
8.74
8.92
10.54
8.99
10.67
12.67
14.96
23.17
10.67
10.60
27
2.54
Return on equity%
4.41
5.67
4.21
6.36
8.07
10.62
8.12
7.68
6.49
6.64
8.37
7.68
6.57
21
22.07
Return on assets%
17.71
19.33
21.74
18.79
18.08
15.11
16.42
16.52
16.87
15.42
16.23
16.42
17.29
81
0.83
EPSILS
1.02
1.00
1.07
1.26
1.48
1.55
1.58
1.61
1.66
1.60
0.87
1.62%
4.76%
—
18.29
EPS growth%
18.21
17.69
18.69
15.99
17.72
17.62
19.13
18.87
17.64
18.07
20.34
18.07
17.89
17
0.85
Bookvalue per shILS
0.74
0.84
0.95
0.92
1.05
0.99
0.98
1.04
1.06
1.10
0.73
0.99%
3.83%
—
0.19
FCF per shareILS
1.56
1.66
1.89
2.05
2.07
2.44
2.78
3.01
3.20
3.53
0.59
11.28%
9.61%
—
0.64
Dividend per shILS
0.49
0.42
0.39
0.36
0.35
0.37
0.37
0.32
0.29
0.26
0.47
(5.90%)
(5.77%)
—
8.97
Div yield (avg)%
8.73
6.34
5.73
8.01
10.77
11.43
8.85
10.87
11.56
11.76
20.74
11.43
9.81
86
15.99
Payout ratio%
22.75
25.45
23.67
26.08
26.03
25.92
25.48
23.07
22.29
21.20
27.34
23.07
24.56
52
20.92
Shares (diluted)M
22.82
23.54
24.05
23.31
23.01
23.18
22.23
22.61
25.26
27.52
21.16
3.65%
2.85%
53
24.92
Buyback yield%
20.36
17.40
16.62
14.96
16.13
16.21
18.04
19.81
20.22
22.89
9.43
19.81
17.72
78
1.596
D/E ratiox
0.911
1.053
1.100
1.324
1.484
1.561
1.640
1.899
2.037
2.378
1.182
1.899
1.522
35
37.87
Enterprise valueILS M
48.84
52.34
50.20
51.72
55.71
55.67
64.43
65.71
69.13
71.53
23.49
5.12%
5.33%
45
9.786
LT debtILS M
19.07
19.24
18.14
17.03
16.30
19.08
20.04
21.99
20.95
23.13
50.19
7.24%
2.17%
52
Revenue
ILS 50.50M
1.44%
1.00×
Cost of revenue
ILS 33.26M
1.20%
0.98×
Operating expenses
ILS 9.502M
2.22%
1.08×
Property and equipment
19.22%